Omega promo web banner
Omega promo Mobile banner

Rain Industries Ltd - Stock Valuation and Financial Performance

BSE: 500339 | NSE: RAIN | Petrochemicals | Small Cap

Rain Industries Share Price

150.10 -0.65 -0.43%
as on 18-Jul'25 16:59

Rain Industries Ltd - Stock Valuation and Financial Performance

BSE: 500339 | NSE: RAIN | Petrochemicals | Small Cap

DeciZen - make an informed investing decision on Rain Industries

Overall Rating
Bole Toh

1. Quality

2. Valuation

Undervalued

3. Price Trend

Semi Strong

Rain Industries stock performance -

mw4me loader
P/E Ratio (CD):
0.00
Market Cap:
5,048.6 Cr.
52-wk low:
117.3
52-wk high:
197

Is Rain Industries Ltd an attractive stock to invest in?

1. Is Rain Industries Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Rain Industries Ltd is a average quality company.

2. Is Rain Industries Ltd undervalued or overvalued?

The key valuation ratios of Rain Industries Ltd's currently when compared to its past seem to suggest it is in the Undervalued zone.

3. Is Rain Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Rain Industries Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Rain Industries:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Rain Industries Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24TTM
ROCE % 10.4%10.6%15.4%12.3%8.3%9.9%12.3%17.9%2%4.8%-
Value Creation
Index
-0.3-0.30.1-0.1-0.4-0.3-0.10.3-0.9-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 10,2199,25811,30314,04912,36110,46514,52721,01118,14115,37415,472
Sales YoY Gr.--9.4%22.1%24.3%-12%-15.3%38.8%44.6%-13.7%-15.3%-
Adj EPS 8.97.224.717.611.29.81643.9-27.7-19.7-16.5
YoY Gr.--19.3%242.8%-28.8%-36.1%-12.6%63.3%174.2%-163.1%NA-
BVPS (₹) 87.394.1117.3137.4147.5164.5181.6250.5218.3197.4193.9
Adj Net
Profit
3002428305913783305391,478-933-663-556
Cash Flow from Ops. 1,2381,5678681,7062,2401,8238341,0363,0631,943-
Debt/CF from Ops. 6.14.78.54.63.54.99.78.92.74.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 4.6%4.5%1.9%-15.3%
Adj EPS -209.2%-211.9%-207.2%NA
BVPS9.5%6%2.8%-9.6%
Share Price 12.6% 8.3% -0.5% -6.3%

Key Financial Parameters

Performance Ratio Colour Code Guide

Dec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24TTM
Return on
Equity %
10.27.923.413.87.96.39.320.3-11.8-9.5-8.5
Op. Profit
Mgn %
13.216.520.114.111.916.616.217.49.48.28.3
Net Profit
Mgn %
2.72.77.64.63.63.44.57.7-4.4-3.6-3.6
Debt to
Equity
2.62.31.91.71.61.61.31.11.11.2-
Working Cap
Days
11911310811311912210911213913584
Cash Conv.
Cycle
5856586062615366918238

Recent Performance Summary

No data to display

Return on Equity is Poor

Sales growth has been subdued in last 3 years 1.91%

Debt to equity has increased versus last 3 years average to 1.18

Sales growth is not so good in last 4 quarters at -6.16%

Latest Financials - Rain Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 1.2 -16.5
TTM Sales (₹ Cr.) 151 15,472
BVPS (₹.) 27.5 193.9
Reserves (₹ Cr.) 858 6,455
P/BV 5.46 0.77
PE 127.21 0.00
From the Market
52 Week Low / High (₹) 117.30 / 196.95
All Time Low / High (₹) 1.35 / 475.50
Market Cap (₹ Cr.) 5,049
Equity (₹ Cr.) 67.3
Face Value (₹) 2
Industry PE 38.3

Management X-Ray of Rain Industries:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of Rain Industries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSDec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24
Sales10,2199,25811,30314,04912,36110,46514,52721,01118,14115,374
Operating Expenses 8,8697,7279,03012,08310,8878,78712,17017,42916,45814,117
Manufacturing Costs1,1369971,0541,2601,1501,0751,6972,5642,0221,783
Material Costs5,2874,4185,4457,7276,7284,8847,40811,28911,1028,853
Employee Cost 9619711,0621,2361,2401,2131,2371,3521,3261,409
Other Costs 1,4851,3421,4701,8601,7701,6151,8282,2232,0082,072
Operating Profit 1,3491,5312,2731,9661,4731,6772,3563,5821,6841,257
Operating Profit Margin (%) 13.2%16.5%20.1%14.0%11.9%16.0%16.2%17.1%9.3%8.2%
Other Income 8012111141164455214105179335
Interest 596631595457452491479524819941
Depreciation 3285195265555947928158371,527880
Exceptional Items -6-26-1800000000
Profit Before Tax 4984801,0849965918511,2762,327-482-226
Tax 196179292364128263583750314224
Profit After Tax 3023017926314625886941,577-796-450
PAT Margin (%) 3.0%3.2%7.0%4.5%3.7%5.6%4.8%7.5%-4.4%-2.9%
Adjusted EPS (₹)9.68.722.717.311.616.617.342.8-27.9-16.8
Dividend Payout Ratio (%)10%12%9%0%9%6%6%2%-4%-6%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSDec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24

Equity and Liabilities

Shareholders Fund 2,9383,1653,9444,6234,9605,5336,1098,4277,3436,638
Share Capital 67676767676767676767
Reserves 2,8703,0983,8774,5554,8935,4666,0428,3607,2756,570
Minority Interest270101143195172256356423187
Debt7,3927,0344,0597,7447,7538,5177,9749,0498,1637,309
Long Term Debt7,1326,8523,7407,2427,3568,0017,4447,7957,3186,484
Short Term Debt2591823195023975165301,254846825
Trade Payables1,0237601,1481,3417898241,3971,5481,3491,521
Others Liabilities 1,7601,8155,0171,6941,9162,3812,6442,5642,7083,280
Total Liabilities 13,11512,84514,26915,54615,61317,42718,38121,94519,98718,935

Fixed Assets

Gross Block14,1309,4749,66510,76211,61613,77914,33616,30116,95617,392
Accumulated Depreciation5,5905519751,5012,1242,6553,3974,3255,5996,208
Net Fixed Assets8,5408,9238,6909,2619,49211,12410,93911,97711,35711,184
CWIP 4112264417951,362931791467432473
Investments 19323513391513141726
Inventories1,6211,2681,9992,3681,7421,5862,5124,5153,1763,052
Trade Receivables1,1971,0391,6721,6041,1051,0911,6992,4942,1701,730
Cash Equivalents 8601,0449428511,1691,8001,3841,6712,0061,870
Others Assets4663134916537048791,043808828599
Total Assets 13,11512,84514,26915,54615,61317,42718,38121,94519,98718,935

Cash Flow

(All Figures are in Crores.)
PARTICULARSDec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24
Cash Flow From Operating Activity 1,2381,5678681,7062,2401,8238341,0363,0631,943
PBT 4984801,0849965918511,2762,327-482-226
Adjustment 9551,0991,1761,0871,0749121,0851,3102,2381,606
Changes in Working Capital -59292-99270871303-1125-20451652815
Tax Paid -157-304-400-446-296-243-403-557-344-253
Cash Flow From Investing Activity -490-479-503-1,032-1,179-771-527-663-696-212
Capex -493-479-440-1,154-1,192-1,059-507-667-594-649
Net Investments -42-13-89142-23-176-2-239-345243
Others 451426-2135465-17242243195
Cash Flow From Financing Activity -795-887-520-619-653-600-740-396-2,115-1,771
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -75-16011-165-17-9-115-180-738-354
Interest Paid -577-587-639-541-440-475-474-520-811-929
Dividend Paid -40-51-34-67-75-70-34-107-34-347
Others -103-89141154-120-46-118412-532-141
Net Cash Flow -47201-15655408452-433-23253-39
PARTICULARSDec'15Dec'16Dec'17Dec'18Dec'19Dec'20Dec'21Dec'22Dec'23Dec'24
Ratios
ROE (%)10.289.8622.2914.749.6511.2111.9121.7-10.1-6.44
ROCE (%)10.3510.5715.4212.278.289.8712.317.932.034.76
Asset Turnover Ratio0.790.730.840.950.810.640.831.050.880.8
PAT to CFO Conversion(x)4.15.211.12.74.853.11.20.66N/AN/A
Working Capital Days
Receivable Days45434342393834364646
Inventory Days55565256605751607673
Payable Days70746459586055484859

Rain Industries Ltd Stock News

Rain Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Rain Industries on 18-Jul-2025 16:59 is ₹150.1.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 18-Jul-2025 16:59 the market cap of Rain Industries stood at ₹5,048.6.
The latest P/E ratio of Rain Industries as of 18-Jul-2025 16:59 is 127.2.
The latest P/B ratio of Rain Industries as of 18-Jul-2025 16:59 is 5.46.
The 52-week high of Rain Industries is ₹196.9 and the 52-week low is ₹117.3.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Rain Industries is ₹151.4 ( Cr.) .

About Rain Industries Ltd

Rain Commodities (RCL), incorporated in 1974 is engaged in the business of manufacturing cement, Calcined Petroleum Coke (CPC) and power. The company is the largest producer of CPC with a production capacity of 2.49 nillion tonnes per annum (MTPA). Under cement, company has created brand namely Priya Cement. Presently the company markets its product mainly in South India in the states of Andhra Pradesh, Karnataka and Tamil Nadu.

The company was incorporated under the name Tadpatri Cements, which later was changed to present one on Dec. 27, 2004. Presently the total cement capacity of the company is 3.16 MTPA.

In 2007, Rain Calcining was merged with Rain Commodities. In the same year company’s wholly owned subsidiary Rain Commodities (USA) Inc, entered into an agreement to acquire the assets of the Toronto-based Great Lakes Carbon Income Fund.

The company owns subsidiaries namely Rain CII Carbon India or RCCIL (erstwhile known as Rain Industries), Rain Commodities (USA) Inc, Moonglow Company Business Inc and Rain CII Carbon LLC. All these subsidiaries are engaged are also engaged in manufacturing cement, CPC and power. RCCIL is 100% export-oriented unit located in Visakhapatnam, Andhra Pradesh and produces CPC, which has an installed capacity 480,000 TPA. This unit also operates a captive power plant of 49 MW.

The company operates two manufacturing facilities in Nalgonda and Kurnool in the state of Andhra Pradesh. The production capacity of these plants is 1 million tonnes capacity per annum and 2.16 million tonnes capacity per annum respectively.

New developments

Rain Commodities is planning to set up two greenfield CPC plants in Visakhapatnam, India. These greenfeild plants will have an aggregate capacity of 6,00,000 tonnes and will commence its operation by the end of 2009.

Rain CII Carbon LLC, a wholly owned subsidiary of RCL is planning to set up a petroleum coke calcining plant in China. The planned capacity for the new facility would be 0.3-0.5 million tonnes a year and is anticipated to be operational in 2010.

Rain CII Carbon India has entered into an agreement with International Finance Corp (IFC) of the World Bank to sell 850,000 carbon credits.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.
×
Please wait your portfolio is updating...