EN DE

Rane (Madras) Limited (RML) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹33.5B

RM Rane (Madras) Limited RML · NSE
Price₹1,055
Fair Value₹727.23
Upside-31.1%
Quality34/100
Watch Rane (Madras) Limited for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Thin margins · 2.8% net margin
Low debt · negative free cash flow
1.34% dividend yield
Trails peers (4/13)
Narrow moat 38/100
Evidence: High Range ₹513.17 – ₹909.05 Share as image

Fair value as of: Aug 8, 2026

From 17 valuation models · updated 2 days ago

Share price −18.8% over the past month.

Below-average quality, and screening another 31% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹909.05). The favourable scenario is already priced in.
  • Weak quality (34/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹1,400 ₹262.96 Fair Value ₹727.23 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 8, 2026.

How to read this chart

60‑month range ₹262.96 – ₹1,400 · fair‑value band ₹513.17 – ₹909.05 · the ₹1,055 price screens above the ₹727.23 fair value. Dashed = 300-day average. As of Aug 8, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Rane (Madras) Limited (RML) currently trades at ₹1,055, while our model-based Fair Value estimate is ₹727.23, implying the stock looks roughly 31.1% overvalued today. The Quality Score stands at 34/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Rane (Madras) Limited generated revenue of ₹38.6B at a net margin of 2.8%. Revenue declined 42.8% year over year. It earns a return on equity of 15.1%. Net debt stands at ₹7.0B. Fundamentals as of Aug 8, 2026

Our scenario range runs from ₹513.17 (bear case) to ₹909.05 (bull case); at ₹1,055, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 17% below its 52-week high and 73% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -44% fair-value upside, at -31%, RML screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income ₹266.89 ₹347.91 ₹964.56 76
ROIC Compounder ₹625.01 ₹868.41 ₹1,195 72
Gordon GGM ₹73.16 ₹152.11 ₹241.30 70
All 17 models by family
DCF Models
Owner Earnings ₹318.31 ₹628.63 ₹1,209 31
Earnings-Based
Graham-Dodd ₹264.45 ₹1,459 ₹2,024 54
Lynch FV ₹406.44 ₹580.62 ₹754.81 50
PEG = 1.0 ₹406.44 ₹580.62 ₹754.81 46
EPV ₹532.27 ₹621.04 ₹698.72 59
Dividend Discount
Gordon GGM ₹73.16 ₹152.11 ₹241.30 70
DDM Multi-Stage ₹73.16 ₹128.26 ₹159.64 61
Multiples
P/E Multiple ₹641.68 ₹855.57 ₹1,069 63
P/S Multiple ₹495.84 ₹661.12 ₹826.41 58
P/B Multiple ₹495.84 ₹661.12 ₹826.41 55
EV/EBIT ₹941.64 ₹1,256 ₹1,570 53
EV/EBITDA ₹1,106 ₹1,475 ₹1,844 54
EV/Revenue ₹634.61 ₹906.75 ₹1,179 43
Asset-Based
NCAV (Graham) ₹135.79 ₹181.96 ₹271.58 50
Economic Profit
Residual Income ₹266.89 ₹347.91 ₹964.56 76
ROIC Compounder ₹625.01 ₹868.41 ₹1,195 72
Growth Earnings
Growth-Adj P/E ₹603.73 ₹862.47 ₹1,121 68

Widest divergence: Growth Earnings (₹862.47) versus Dividend Discount (₹128.26). Highest evidence: Residual Income (76).

Notify me when RML reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹38.6B
Revenue growth (YoY) -42.8%
Net margin 2.8%
Return on equity 15.1%
Free cash flow −₹270M FY2026
P/E ratio 31.2
More key figures
Operating margin 5.5%
EPS (TTM) ₹38.94
Dividend yield 1.3%
EPS growth (YoY) +4.7%
Net debt ₹7.0B FY2026

Figures from reported company fundamentals · as of Aug 8, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 34/100

Of which business quality 37 · Market factors (momentum, volatility) 74

Profitability 57
Margins and returns on capital today
Quality Growth 60
Are margins and returns improving?
Cashflow 27
Earnings quality: real cash, not paper profit
Fin. Strength 42
Balance sheet, leverage, solvency risk
Investment 28
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 79
Price trend over the last 3–12 months (market factor)
52W Momentum 65
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Rane (Madras) Limited engages in the manufacture and marketing of auto components for transportation industry in India and internationally. It offers steering and suspension systems, linkage products, steering gears, aluminum high pressure die-casting products, brake components, and engine components.

Full company description

Rane (Madras) Limited engages in the manufacture and marketing of auto components for transportation industry in India and internationally. It offers steering and suspension systems, linkage products, steering gears, aluminum high pressure die-casting products, brake components, and engine components. The company markets and sells its products to the manufacturers of passenger cars, utility vehicles, and farm tractors. It also exports its products. The company was founded in 1960 and is headquartered in Chennai, India. Rane (Madras) Limited operates as a subsidiary of Rane Holdings Limited.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Rane (Madras) Limited reported revenue of ₹38.6B in FY2026 versus ₹17.4B in FY2022, a compound +22.0%/yr. Reported net income was ₹1.1B in FY2026, compounding +78.2%/yr from FY2022.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2026)
₹38.6B
Latest YoY
+13.4%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+17.9%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+25.1%
Avg. growth/yr (20Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.1%
Revenue +22.0%/yr
FY22 ₹17.4B
FY23 ₹23.5B
FY24 ₹34.6B
FY25 ₹34.1B
FY26 ₹38.6B
Net income +78.2%/yr
FY22 ₹107M
FY23 ₹300M
FY24 ₹30.2M
FY25 ₹377M
FY26 ₹1.1B

RML screens 31% overvalued. Compare with Hyundai Mobis Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Rane (Madras) Limited Fair Value". https://www.fairvalue-calculator.com/stock/RML

Peer Group

Auto Parts · 642 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 34 · Bottom 25%
Fair Value upside −31% · Below median
Return on equity (TTM) 15% · Top 25%
Return on assets 5% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 5% · Below median
Revenue growth -43% · Bottom 25%
Dividend yield (TTM) 1.3% · Below median
Debt / equity 0.06× · Lower than median

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 31.2× · Pricier than median
P/B 4.47× · Pricier than 75% of peers
P/S (TTM) 0.87× · Cheaper than median
EV/EBITDA 9.9× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 16
FUTURE 0 · sector 23
PAST 60 · sector 26
HEALTH 97 · sector 95
DIVIDEND 27 · sector 30

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Aug 8, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Schaeffler India Limited SCHAEFFLER ₹4,135 ₹1,412 -66%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%

Compare Rane (Madras) Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Rane (Madras) Limited (RML) overvalued or undervalued?
As of Aug 8, 2026, our model estimates a fair value of ₹727.23 versus a price of ₹1,055, about −31% (overvalued).
What is the fair value of RML?
Our model-based fair value for Rane (Madras) Limited is ₹727.23 (as of Aug 8, 2026), built from audited fundamentals. The current price is ₹1,055.
What is the quality score of RML?
Rane (Madras) Limited has a Quality Score of 34/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Rane (Madras) Limited (RML)?
Rane (Madras) Limited reported trailing-twelve-month revenue of about ₹38.6B (latest available figure, as of Aug 8, 2026).
What is the net profit margin of RML?
The net profit margin of Rane (Madras) Limited is about 2.8%, meaning it keeps roughly 2.8% of revenue as net income. Based on the latest reported figures.
Does Rane (Madras) Limited pay a dividend?
Rane (Madras) Limited currently shows a dividend yield of about 1.34% relative to its recent price (as of Aug 8, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Rane (Madras) Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.