Price
Financials
Standalone, Rs crore| Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 154.31 | 139.33 | 141.15 | 153.33 | 164.87 | 152.33 | 158.03 | 164.25 | 186.22 | 159.93 | 173.63 | 185.28 |
| Expenses | 135.05 | 129.40 | 130.95 | 137.27 | 144.82 | 140.73 | 140.45 | 146.17 | 158.10 | 142.43 | 154.44 | 166.72 |
| Operating Profit | 19.26 | 9.93 | 10.20 | 16.06 | 20.05 | 11.60 | 17.58 | 18.08 | 28.12 | 17.50 | 19.19 | 18.56 |
| OPM % | 12.48% | 7.13% | 7.23% | 10.47% | 12.16% | 7.62% | 11.12% | 11.01% | 15.10% | 10.94% | 11.05% | 10.02% |
| Other Income | 1.98 | 2.56 | 3.57 | 1.30 | 0.96 | 0.73 | 0.20 | 0.69 | -0.70 | 0.57 | 1.46 | 0.65 |
| Interest | 0.02 | 0.00 | 0.00 | 0.02 | 0.03 | 0.00 | 0.00 | 0.00 | 0.03 | 0.00 | 0.04 | 0.26 |
| Depreciation | 5.52 | 4.83 | 4.89 | 5.04 | 5.24 | 5.13 | 5.16 | 5.24 | 6.31 | 6.11 | 5.62 | 6.42 |
| Profit before tax | 15.70 | 7.66 | 8.88 | 12.30 | 15.74 | 7.20 | 12.62 | 13.53 | 21.08 | 11.96 | 14.99 | 12.53 |
| Tax % | 16.75% | 24.41% | 27.03% | 25.45% | 23.63% | 28.06% | 24.01% | 25.20% | 26.99% | 26.17% | 26.22% | 24.42% |
| Net Profit | 13.07 | 5.79 | 6.48 | 9.17 | 12.02 | 5.18 | 9.59 | 10.12 | 15.39 | 8.83 | 11.06 | 9.47 |
| EPS in Rs | 16.97 | 7.52 | 8.42 | 11.91 | 15.61 | 6.73 | 12.45 | 13.14 | 19.99 | 11.47 | 14.36 | 12.30 |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 370 | 399 | 427 | 466 | 482 | 514 | 471 | 424 | 506 | 599 | 661 | 705 |
| Expenses | 330 | 353 | 372 | 393 | 407 | 446 | 410 | 363 | 461 | 542 | 585 | 622 |
| Operating Profit | 40 | 45 | 54 | 74 | 75 | 68 | 61 | 61 | 44 | 56 | 75 | 83 |
| OPM % | 11% | 11% | 13% | 16% | 16% | 13% | 13% | 14% | 9% | 9% | 11% | 12% |
| Other Income | 2 | 2 | 3 | -11 | 3 | 6 | 10 | 11 | 12 | 8 | 1 | 2 |
| Interest | 8 | 6 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 18 | 21 | 19 | 20 | 24 | 24 | 26 | 24 | 21 | 20 | 22 | 24 |
| Profit before tax | 17 | 21 | 35 | 43 | 55 | 49 | 45 | 47 | 35 | 45 | 54 | 61 |
| Tax % | -3% | 22% | 27% | 18% | 35% | 26% | 23% | 32% | 22% | 25% | 26% | |
| Net Profit | 17 | 16 | 26 | 35 | 36 | 37 | 34 | 32 | 27 | 33 | 40 | 45 |
| EPS in Rs | 21.78 | 20.39 | 32.61 | 44.22 | 45.25 | 46.24 | 43.47 | 40.77 | 35.16 | 43.45 | 52.31 | 58.12 |
| Dividend Payout % | 34% | 34% | 31% | 34% | 34% | 34% | 39% | 61% | 57% | 58% | 58% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 6% | 5% | 16% | 10% | ||
| Compounded Profit Growth | 9% | 2% | 9% | 24% | ||
| Stock Price CAGR | -4% | -3% | -4% | % | ||
| Return on Equity | 17% | 14% | 13% | 15% |
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Sep 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 |
| Reserves | 104 | 114 | 130 | 159 | 180 | 202 | 221 | 230 | 235 | 253 | 273 | 271 |
| Borrowings | 81 | 52 | 27 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 |
| Other Liabilities | 75 | 82 | 91 | 105 | 123 | 146 | 131 | 146 | 156 | 113 | 119 | 125 |
| Total Liabilities | 268 | 255 | 256 | 278 | 311 | 356 | 359 | 384 | 399 | 374 | 401 | 406 |
| Fixed Assets | 133 | 117 | 104 | 121 | 114 | 118 | 133 | 118 | 114 | 118 | 127 | 125 |
| CWIP | 0 | 1 | 2 | 0 | 4 | 2 | 0 | 2 | 3 | 4 | 7 | 9 |
| Investments | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 24 | 6 | 2 |
| Other Assets | 134 | 137 | 149 | 156 | 193 | 235 | 226 | 264 | 280 | 227 | 261 | 270 |
| Total Assets | 268 | 255 | 256 | 278 | 311 | 356 | 359 | 384 | 399 | 374 | 401 | 406 |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 33 | 29 | 45 | 52 | 62 | 48 | 44 | 73 | 46 | 11 | 49 | 29 |
| Cash from Investing Activity | -35 | -10 | -5 | -8 | -34 | -19 | -25 | -35 | -10 | -18 | -48 | -13 |
| Cash from Financing Activity | 1 | -17 | -43 | -44 | -28 | -21 | -15 | -15 | -24 | -22 | -16 | -20 |
| Net Cash Flow | -0 | 2 | -2 | 0 | -1 | 8 | 4 | 24 | 12 | -28 | -14 | -3 |
| Free Cash Flow | -2 | 19 | 40 | 44 | 27 | 28 | 18 | 35 | 34 | -7 | 23 | -3 |
| CFO/OP | 107% | 73% | 111% | 115% | 97% | 90% | 92% | 136% | 97% | 48% | 111% | 54% |
| Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 75 | 85 | 81 | 85 | 78 | 91 | 100 | 76 | 112 | 99 | 67 | 81 |
| Inventory Days | 54 | 55 | 49 | 54 | 58 | 56 | 73 | 102 | 118 | 137 | 100 | 94 |
| Days Payable | 91 | 94 | 91 | 124 | 138 | 142 | 161 | 151 | 205 | 169 | 71 | 64 |
| Cash Conversion Cycle | 38 | 45 | 39 | 16 | -1 | 6 | 12 | 27 | 24 | 66 | 97 | 112 |
| Working Capital Days | 8 | 5 | 13 | 27 | 28 | 38 | 43 | 35 | 51 | 67 | 61 | 74 |
| ROCE % | 10% | 13% | 15% | 23% | 35% | 31% | 25% | 20% | 20% | 15% | 18% | 21% |
| Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 70.93% | 70.93% | 70.93% | 70.93% | 70.93% | 70.93% | 70.93% | 70.93% | 70.93% | 70.93% | 70.93% | 70.93% |
| FIIs | 0.01% | 0.13% | 0.00% | 0.00% | 0.00% | 0.08% | 0.34% | 0.01% | 0.09% | 0.13% | 0.06% | 0.04% |
| DIIs | 3.56% | 3.56% | 3.56% | 3.56% | 3.56% | 3.56% | 3.58% | 3.56% | 4.07% | 3.35% | 3.30% | 3.31% |
| Public | 25.50% | 25.39% | 25.53% | 25.52% | 25.53% | 25.45% | 25.17% | 25.53% | 24.91% | 25.58% | 25.71% | 25.71% |
| No. of Shareholders | 17,143 | 16,134 | 15,671 | 15,496 | 15,552 | 15,876 | 15,535 | 16,447 | 16,989 | 15,839 | 16,634 | 17,369 |
Fundamentals
Market Cap₹ 576 Cr.
Current Price₹ 745
Stock P/E12.6
Book Value₹ 362
ROCE20.5 %
ROE15.2 %
Dividend Yield0.00 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)10%
Compounded Profit Growth (TTM)24%
Standalone figures.
Valuation
Market capRs 576 Cr
Enterprise valueRs 572 Cr
P/E (TTM)12.87x
Price to book2.05x
Price to sales0.82x
EV / EBITDA6.73x
EV / EBIT9.45x
EV / sales0.81x
Price to cash flow19.66x
Earnings yield7.77%
Dividend yield4.03%
P/E, 3-year average15.26x
P/B, 3-year average1.93x
P/E, 5-year average14.66x
P/B, 5-year average1.92x
Profitability
Operating margin (excl. other income)11.41%
Operating margin (incl. other income)11.55%
EBITDA margin12.06%
Pre-tax margin8.59%
Net profit margin6.35%
Net margin, latest quarter5.11%
ROE14.86%
ROCE20.06%
ROA10.40%
ROE, 3-year average13.13%
ROCE, 3-year average17.39%
ROA, 3-year average8.66%
ROE, 5-year average13.74%
ROCE, 5-year average18.57%
ROA, 5-year average8.83%
ROIC (approx.)16.16%
Tax rate26.00%
Other income / net worth0.33%
Growth
Sales growth (latest year)10.36%
Profit growth (latest year)20.38%
Sales CAGR, 3 years15.95%
Sales CAGR, 5 years5.16%
Profit CAGR, 3 years8.20%
Profit CAGR, 5 years1.97%
Sales growth QoQ6.71%
Profit growth QoQ-14.38%
Sales growth YoY (latest quarter)12.80%
Profit growth YoY (latest quarter)-6.42%
Per share
EPS (TTM)Rs 57.89
EPS (latest year)Rs 52.11
EPS (latest quarter)Rs 12.25
EPS, 3-year averageRs 43.44
EPS, 5-year averageRs 42.94
Book value per shareRs 363.63
Sales per shareRs 912.12
Cash flow per shareRs 37.89
Free cash flow per shareRs -3.88
Dividend per share (latest year)Rs 30.00
Dividend per share, 3-year averageRs 24.98
Dividend per share, 5-year averageRs 23.39
Dividends
Dividend payout57.57%
Dividend payout, 3-year average57.47%
Dividend payout, 5-year average54.51%
Efficiency
Asset turnover1.65x
Fixed asset turnover5.21x
Inventory turnover4.51x
Inventory days81 days
Debtor days81 days
Debtors turnover4.49x
Creditor days64 days
Cash conversion cycle112 days
Working capital days74 days
Leverage
Total debtRs 1 Cr
Cash and bankRs 4 Cr
Net debtRs -4 Cr
Debt to equity0.00x
Net debt / EBITDA-0.04x
Interest coverage2019.67x
Owners' fund to total sources70.14%
Debt to assets0.16%
Cash flow
Cash from Operating Activity (latest year)Rs 29 Cr
Cash from Investing Activity (latest year)Rs -13 Cr
Cash from Financing Activity (latest year)Rs -20 Cr
Net Cash Flow (latest year)Rs -3 Cr
Free cash flow (latest year)Rs -3 Cr
FCFE (approx.: FCF + change in debt)Rs -3 Cr
Cash from ops / profit, 5 years1.25x
Sales to cash flow22.56x
Statement figures
Net sales (TTM)Rs 705 Cr
Net sales (latest year)Rs 661 Cr
Sales (latest quarter)Rs 185 Cr
Operating profit excl. other income (latest year)Rs 75 Cr
Operating profit (latest quarter)Rs 19 Cr
Other income (TTM)Rs 2 Cr
EBITDA (TTM)Rs 85 Cr
PBDT (TTM)Rs 85 Cr
Profit before tax (TTM)Rs 61 Cr
Tax (latest year)Rs 14 Cr
Net profit (TTM)Rs 45 Cr
Net profit (latest year)Rs 40 Cr
Net profit (latest quarter)Rs 9 Cr
Depreciation (TTM)Rs 24 Cr
Depreciation (latest quarter)Rs 6 Cr
Interest (TTM)Rs 0 Cr
Cost of goods sold (latest year)Rs 421 Cr
Total expenditure (latest year)Rs 585 Cr
Total income (latest year)Rs 662 Cr
Share capitalRs 8 Cr
ReservesRs 273 Cr
Shareholders' fundsRs 281 Cr
Total assetsRs 401 Cr
Net blockRs 127 Cr
Capital work in progressRs 7 Cr
InvestmentsRs 6 Cr
ReceivablesRs 147 Cr
InventoryRs 94 Cr
Other liabilitiesRs 119 Cr
Shares outstanding (crore)0.77
Ownership
Promoter holding70.93% (+0.00 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 12.9 is at the 19th percentile of its own 8.6-year range
(median 18.0, low 7.4, high 34.9).
P/B 2.05 is at the 17th percentile (median 2.49).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | RBL | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +9.0% | -2.8% | +11.8 pts |
| 1 month | +14.4% | -6.8% | +21.2 pts |
| 3 months | -16.0% | -7.6% | -8.4 pts |
| 6 months | -35.9% | +0.4% | -36.3 pts |
| 1 year | -2.0% | -9.9% | +7.9 pts |
| 2 years | +12.9% | -13.6% | +26.5 pts |
| 3 years | +17.7% | +14.2% | +3.5 pts |
| 5 years | +71.5% | +27.9% | +43.6 pts |
Red flags
F-score 6 of 8No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Dec 2024Sales ₹185 Cr +12.8% vs Dec 2023.
Net profit ₹9 Cr -6.4%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Samvardhana Motherson International Ltd | 167,351 | 36.6 | 13.4 % |
| Bosch Ltd | 134,797 | 57.0 | 21.5 % |
| Bharat Forge Ltd | 94,900 | 94.0 | 12.6 % |
| Uno Minda Ltd | 67,102 | 54.9 | 19.6 % |
| Schaeffler India Ltd | 61,271 | 47.5 | 27.9 % |
| Sona BLW Precision Forgings Ltd | 50,907 | 65.5 | 15.1 % |
| Tube Investments of India Ltd | 46,709 | 74.5 | 17.1 % |
| Endurance Technologies Ltd | 37,343 | 37.9 | 17.8 % |
| Exide Industries Ltd | 34,595 | 36.9 | 8.54 % |
| Dhoot Transmission Ltd | 30,776 | 68.7 | 24.4 % |
| Craftsman Automation Ltd | 27,475 | 58.7 | 13.9 % |
| Sansera Engineering Ltd | 27,228 | 78.1 | 13.7 % |
| ZF Commercial Vehicle Control System India Ltd | 26,150 | 53.2 | 19.1 % |
| Asahi India Glass Ltd | 24,421 | 54.7 | 11.5 % |
| Sundram Fasteners Ltd | 24,022 | 38.7 | 17.6 % |
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2024-07-15 | Annual General Meeting/Dividend - Rs 30 Per Share | |
| 2023-07-17 | Annual General Meeting/Dividend - Rs 25 Per Share | |
| 2022-06-20 | Annual General Meeting/Dividend - Rs 20 Per Share | |
| 2021-07-16 | Annual General Meeting/Dividend - Rs 25 Per Share | |
| 2020-07-28 | Annual General Meeting/Dividend - Rs 11 Per Share | |
| 2020-02-03 | Interim Dividend - Rs 6 Per Share | |
| 2019-07-17 | Annual General Meeting/Dividend Rs 9 Per Share | |
| 2019-02-06 | Interim Dividend - Rs 6.50 Per Share | |
| 2018-07-16 | Annual General Meeting/Dividend Rs 9 Per Share | |
| 2018-02-07 | Interim Dividend Rs 6.50 Per Share | |
| 2017-08-14 | Annual General Meeting/Dividend - Rs 9/- Per Share | |
| 2017-02-01 | Interim Dividend Rs 6/- Per Share | |
| 2016-03-17 | Interim Dividend - Rs 10/- Per Share (Purpose Revised) | |
| 2015-07-09 | Annual General Meeting / Dividend Rs 7/- Per Share | |
| 2014-07-10 | Annual General Meeting / Dividend - Rs 7.50/- Per Share | |
| 2013-07-18 | Annual General Meeting And Final Dividend @ Rs 2/- Per Equity Share | |
| 2013-01-31 | Interim Dividend 2 Per Share | |
| 2012-07-05 | Annual General Meeting/Dividend Rs 3 Per Share | |
| 2012-02-06 | Interim Dividend Rs.4/- Per Share | |
| 2011-07-14 | Dividend-Rs.2/- Per Share | |
| 2011-02-03 | Interim Dividend-Rs.3/- Per Share | |
| 2010-07-12 | Final Dividend-Rs.1.50 Per Share | |
| 2010-01-28 | Int Div-Rs.3/- Per Share Purpose Revised | |
| 2009-07-16 | Dividend-Rs.2/- Per Share | |
| 2008-07-17 | Dividend - 40% |
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Rane Brake Lining Ltd (Merged)?
Rane Brake Lining Ltd (Merged) (RBL) has a market capitalisation of Rs 576 Cr. at the 2025-04-21 close.
What is the P/E ratio of Rane Brake Lining Ltd (Merged)?
Rane Brake Lining Ltd (Merged) trades at a P/E of 12.6 on trailing twelve-month profit, at the 2025-04-21 close.
What were Rane Brake Lining Ltd (Merged)'s latest quarterly results?
In the Dec 2024 quarter, Rane Brake Lining Ltd (Merged) sales was Rs 185 Cr (+12.8% vs Dec 2023) and net profit was Rs 9 Cr.