EN DE

Rossell India Limited (ROSSELLIND) Fair Value & Analysis

Industrials · IN · Market cap ₹2.2B

RI Rossell India Limited ROSSELLIND · NSE
Price₹56.50
Fair Value₹59.65
Upside+5.6%
Quality58/100
Watch Rossell India Limited for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 7.0% net margin
Low debt · generates free cash flow
0.70% dividend yield
Ranks above peers (10/14)
Narrow moat 41/100
Evidence: High Range ₹41.36 – ₹103.60 Share as image

Fair value as of: Aug 13, 2026

From 13 valuation models · updated 4 days ago

Share price −8.6% over the past month.

A solid business, currently priced close to our fair value.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (₹41.36 to ₹103.60) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹181.24 ₹29.83 Fair Value ₹59.65 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹29.83 – ₹181.24 · fair‑value band ₹41.36 – ₹103.60 · the ₹56.50 price screens below the ₹59.65 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Rossell India Limited (ROSSELLIND) currently trades at ₹56.50, while our model-based Fair Value estimate is ₹59.65, implying the stock looks roughly 5.6% fairly valued today. The Quality Score stands at 58/100 (solid quality), in the Industrials sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Rossell India Limited generated revenue of ₹2.3B at a net margin of 7.0%. Revenue grew 36.0% year over year. It earns a return on equity of 8.1%. Net debt stands at ₹642M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹41.36 (bear case) to ₹103.60 (bull case); at ₹56.50, the current price sits within 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 25% below its 52-week high and 41% above its 52-week low, currently above its 200-day average. For context, the median of 10 Industrials peers we cover trades at 11% fair-value upside, at 6%, ROSSELLIND screens richer 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
Growth DCF ₹18.67 ₹37.65 ₹67.62 80
Residual Income ₹43.17 ₹45.83 ₹50.84 76
Rev-Margin DCF ₹30.72 ₹62.93 ₹103.61 74
All 13 models by family
DCF Models
Owner Earnings ₹14.39 ₹31.81 ₹60.26 31
5Y P/E Exit ₹39.90 ₹82.60 ₹131.06 38
10Y P/E Exit ₹32.10 ₹67.47 ₹117.10 35
Earnings-Based
Graham-Dodd ₹28.61 ₹124.57 ₹170.38 54
Lynch FV ₹32.07 ₹45.82 ₹59.56 50
Dividend Discount
Gordon GGM ₹3.52 ₹7.01 ₹10.62 70
DDM Multi-Stage ₹3.52 ₹6.06 ₹7.40 61
Multiples
P/E Multiple ₹66.26 ₹88.35 ₹110.44 63
P/B Multiple ₹53.64 ₹71.52 ₹89.40 55
Asset-Based
NCAV (Graham) ₹26.49 ₹35.50 ₹52.99 50
Growth DCF
Growth DCF ₹18.67 ₹37.65 ₹67.62 80
Rev-Margin DCF ₹30.72 ₹62.93 ₹103.61 74
Economic Profit
Residual Income ₹43.17 ₹45.83 ₹50.84 76

Widest divergence: Multiples (₹71.52) versus Dividend Discount (₹6.06). Highest evidence: Growth DCF (80).

Notify me when ROSSELLIND reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹2.3B
Revenue growth (YoY) +36.0%
Net margin 7.0%
Return on equity 8.1%
Free cash flow ₹90.4M FY2026
P/E ratio 13.4
More key figures
Operating margin 13.2%
EPS (TTM) ₹4.21
Dividend yield 0.7%
EPS growth (YoY) -30.5%
Net debt ₹642M FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 58/100

Of which business quality 55 · Market factors (momentum, volatility) 52

Profitability 40
Margins and returns on capital today
Quality Growth 48
Are margins and returns improving?
Cashflow 36
Earnings quality: real cash, not paper profit
Fin. Strength 55
Balance sheet, leverage, solvency risk
Investment 93
Disciplined investing over empire-building
Low Volatility 76
Calm price path (market factor)
Momentum 47
Price trend over the last 3–12 months (market factor)
52W Momentum 31
Distance to the 52-week high (market factor)
Net Issuance 81
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

Rossell India Limited engages in the cultivation, manufacture, and sale of tea primarily in India. It also offers black pepper. In addition, the company exports its products to Canada, the United Kingdom, Germany, the Netherlands, Saudi Arabia, the United Arab Emirates, and other countries.

Full company description

Rossell India Limited engages in the cultivation, manufacture, and sale of tea primarily in India. It also offers black pepper. In addition, the company exports its products to Canada, the United Kingdom, Germany, the Netherlands, Saudi Arabia, the United Arab Emirates, and other countries. The company was formerly known as Rossell Tea Limited and changed its name to Rossell India Limited in April 2011. Rossell India Limited was incorporated in 1994 and is headquartered in New Delhi, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Rossell India Limited reported revenue of ₹2.3B in FY2026 versus ₹2.9B in FY2022, a compound −6.2%/yr. Reported net income was ₹159M in FY2026, compounding −14.7%/yr from FY2022.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2026)
₹2.3B
Latest YoY
+27.5%
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.
−13.4%
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.
−6.4%
Avg. growth/yr (19Y) 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.
+7.3%
Revenue −6.2%/yr
FY22 ₹2.9B
FY23 ₹3.5B
FY24 ₹1.5B
FY25 ₹1.8B
FY26 ₹2.3B
Net income −14.7%/yr
FY22 ₹300M
FY23 ₹276M
FY24 ₹127M
FY25 ₹197M
FY26 ₹159M
Character of growth · EPS growth decomposed (2015-2026) +9.0 % p.a.
Revenue per share +1.7 pp

of which total revenue +2.0 pp · buybacks/dilution −0.3 pp

EBIT margin +7.4 pp
Tax rate +1.7 pp
Residual (interest, one-offs) −1.9 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch ROSSELLIND: get an alert when its fair value changes →

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). "Rossell India Limited Fair Value". https://www.fairvalue-calculator.com/stock/ROSSELLIND

Peer Group

Conglomerates · 383 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 58 · Top 25%
Fair Value upside +6% · Above median
Return on equity (TTM) 8% · Above median
Return on assets 4% · Above median
Net margin (TTM) 7% · Above median
Operating margin (TTM) 13% · Top 25%
Revenue growth 36% · Top 25%
Dividend yield (TTM) 0.7% · Bottom 25%
Debt / equity 0.19× · Lower than median

Valuation Multiples vs Conglomerates median · lower = cheaper

P/E (TTM) 13.4× · Cheaper than median
P/B 1.11× · Pricier than median
P/S (TTM) 0.98× · Pricier than median
P/FCF 0.3× · Cheaper than median
EV/EBITDA 10.4× · 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 41 · sector 26
FUTURE 100 · sector 17
PAST 33 · sector 18
HEALTH 91 · sector 88
DIVIDEND 14 · sector 46

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 Conglomerates stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
ITOCHU Corporation ITOCHU19 7.20 THB 14.40 THB +100%
SK Inc 034730 553,000 KRW 615,077 KRW +11%
PT Astra International Tbk, ASII 4,860 IDR 9,720 IDR +100%
Koç Holding KCHOL 205.80 TRY 182.26 TRY -11%
SRF Limited SRF ₹2,585 ₹859.71 -67%
Empresas Copec S.A COPEC 6,030 CLP 10,809 CLP +79%
Posco International Corporation 047050 54,300 KRW 71,119 KRW +31%
Tube Investments of India Limited TIINDIA ₹2,741 ₹723.80 -74%
Doosan Corporation 000155 436,000 KRW 93,413 KRW -79%
Thermax Limited THERMAX ₹4,002 ₹1,343 -66%

Compare Rossell India Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Industrials 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 Rossell India Limited (ROSSELLIND) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹59.65 versus a price of ₹56.50, about +6% (fairly valued).
What is the fair value of ROSSELLIND?
Our model-based fair value for Rossell India Limited is ₹59.65 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹56.50.
What is the quality score of ROSSELLIND?
Rossell India Limited has a Quality Score of 58/100. 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 Rossell India Limited (ROSSELLIND)?
Rossell India Limited reported trailing-twelve-month revenue of about ₹2.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of ROSSELLIND?
The net profit margin of Rossell India Limited is about 7.0%, meaning it keeps roughly 7.0% of revenue as net income. Based on the latest reported figures.
Does Rossell India Limited pay a dividend?
Rossell India Limited currently shows a dividend yield of about 0.70% relative to its recent price (as of Aug 13, 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 Rossell India 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.