WEBSITE BSE:532735 NSE: RSYSTEMS Inc. Year: 1993 Industry: IT - Software My Bucket: Add Stock
Last updated: 15:59
R Systems International Ltd gives IT and business process outsourcing (BPO) services worldwide. It offers AWS powered, campaign to closure, customer experience analytics, and TOP testing suite solutions. It additionally presents technology solutions, which includes cloud enablement, digital platforms and solutions, Internet of Things, product engineering, and QA testing; automation and AI data and analytics services, which include superior analytics, AI machine learning, business analytics, intelligent automation, data monetization and moderniz...Read More
R Systems International Ltd gives IT and business process outsourcing (BPO) services worldwide. It offers AWS powered, campaign to closure, customer experience analytics, and TOP testing suite solutions. It additionally presents technology solutions, which includes cloud enablement, digital platforms and solutions, Internet of Things, product engineering, and QA testing; automation and AI data and analytics services, which include superior analytics, AI machine learning, business analytics, intelligent automation, data monetization and modernization, current information control, design services, along with re-engineering, UX engineering, mobile user experience, and visual layout services. It serves finance and coverage, healthcare and life science, telecom, technology, media and amusement, retail and e-commerce, and public sectors. The organization was founded in 1993 and is headquartered in Noida, India. ...Read Less
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹3288 Cr.
Stock P/E 25.1
P/B 4.2
Current Price ₹277.5
Book Value ₹ 66.8
Face Value 1
52W High ₹497
Dividend Yield 0%
52W Low ₹ 230.2
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 457 | 416 | 417 | 432 | 444 | 449 | 442 | 462 | 499 | 555 |
| Other Income | 0 | 2 | 2 | 4 | 2 | 4 | 2 | 47 | 2 | 3 |
| Total Income | 457 | 418 | 419 | 436 | 446 | 452 | 445 | 509 | 500 | 558 |
| Total Expenditure | 375 | 353 | 363 | 371 | 376 | 378 | 372 | 392 | 427 | 462 |
| Operating Profit | 82 | 65 | 56 | 66 | 70 | 74 | 73 | 117 | 74 | 97 |
| Interest | 3 | 3 | 3 | 2 | 2 | 2 | 1 | 2 | 4 | 7 |
| Depreciation | 17 | 17 | 17 | 17 | 17 | 16 | 15 | 16 | 17 | 19 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25 |
| Profit Before Tax | 62 | 45 | 36 | 47 | 52 | 57 | 57 | 99 | 53 | 46 |
| Provision for Tax | 18 | -1 | 9 | 22 | 12 | 18 | 18 | 23 | 18 | 9 |
| Profit After Tax | 44 | 46 | 27 | 25 | 40 | 39 | 39 | 76 | 35 | 36 |
| Adjustments | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 44 | 46 | 27 | 25 | 40 | 39 | 39 | 76 | 35 | 36 |
| Adjusted Earnings Per Share | 3.7 | 3.9 | 2.3 | 2.1 | 3.4 | 3.3 | 3.3 | 6.4 | 3 | 3.1 |
| #(Fig in Cr.) | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 648 | 605 | 588 | 593 | 700 | 809 | 881 | 1156 | 1516 | 1685 | 1742 | 1958 |
| Other Income | 9 | 10 | 13 | 16 | 19 | 15 | 13 | 42 | 10 | 12 | 8 | 54 |
| Total Income | 658 | 615 | 601 | 609 | 719 | 825 | 893 | 1198 | 1526 | 1696 | 1750 | 2012 |
| Total Expenditure | 558 | 533 | 518 | 560 | 643 | 736 | 764 | 995 | 1316 | 1432 | 1485 | 1653 |
| Operating Profit | 100 | 82 | 83 | 49 | 76 | 88 | 129 | 203 | 210 | 264 | 265 | 361 |
| Interest | 1 | 1 | 1 | 0 | 0 | 2 | 6 | 5 | 5 | 9 | 8 | 14 |
| Depreciation | 11 | 14 | 12 | 13 | 14 | 15 | 26 | 28 | 35 | 54 | 65 | 67 |
| Exceptional Income / Expenses | 25 | 60 | 5 | 0 | 0 | 0 | -2 | 0 | 0 | 0 | 0 | -25 |
| Profit Before Tax | 112 | 127 | 76 | 35 | 63 | 72 | 96 | 170 | 170 | 200 | 192 | 255 |
| Provision for Tax | 34 | 30 | 22 | 13 | 12 | 14 | 14 | 29 | 30 | 60 | 60 | 68 |
| Profit After Tax | 78 | 98 | 54 | 23 | 51 | 58 | 82 | 141 | 140 | 140 | 131 | 186 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 78 | 98 | 54 | 23 | 51 | 58 | 82 | 141 | 140 | 140 | 131 | 186 |
| Adjusted Earnings Per Share | 6.1 | 7.8 | 4.4 | 1.8 | 4.1 | 4.9 | 6.8 | 12 | 11.8 | 11.8 | 11.1 | 15.8 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 3% | 15% | 17% | 10% |
| Operating Profit CAGR | 0% | 9% | 25% | 10% |
| PAT CAGR | -6% | -2% | 18% | 5% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -16% | 3% | 19% | 16% |
| ROE Average | 22% | 25% | 25% | 24% |
| ROCE Average | 31% | 33% | 33% | 32% |
| #(Fig in Cr.) | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 213 | 243 | 278 | 271 | 323 | 338 | 427 | 460 | 545 | 611 | 624 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 241 | 241 |
| Borrowings | 1 | 1 | 2 | 2 | 2 | 5 | 8 | 1 | 1 | 2 | 1 |
| Other Non-Current Liabilities | 32 | 65 | 54 | 4 | 5 | 19 | 51 | 50 | 66 | 61 | 51 |
| Total Current Liabilities | 185 | 133 | 130 | 110 | 108 | 124 | 150 | 164 | 198 | 368 | 259 |
| Total Liabilities | 431 | 441 | 464 | 386 | 437 | 487 | 636 | 675 | 811 | 1283 | 1176 |
| Fixed Assets | 70 | 80 | 77 | 44 | 42 | 70 | 109 | 125 | 154 | 625 | 569 |
| Other Non-Current Assets | 39 | 95 | 82 | 25 | 25 | 27 | 19 | 14 | 27 | 32 | 20 |
| Total Current Assets | 323 | 267 | 304 | 317 | 369 | 390 | 509 | 536 | 630 | 626 | 581 |
| Total Assets | 431 | 441 | 464 | 386 | 437 | 487 | 636 | 675 | 811 | 1283 | 1176 |
| #(Fig in Cr.) | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 80 | 106 | 79 | 115 | 93 | 84 | 111 | 214 | 204 | 206 | 157 |
| Cash Flow from Operating Activities | 72 | 45 | 44 | 37 | 31 | 64 | 125 | 87 | 96 | 211 | 235 |
| Cash Flow from Investing Activities | 8 | 40 | 10 | -58 | -35 | 6 | -38 | 21 | -21 | -223 | 15 |
| Cash Flow from Financing Activities | -53 | -113 | -19 | -1 | -9 | -46 | 10 | -116 | -86 | -41 | -216 |
| Net Cash Inflow / Outflow | 27 | -28 | 34 | -22 | -13 | 24 | 97 | -7 | -11 | -52 | 34 |
| Closing Cash & Cash Equivalent | 106 | 79 | 114 | 93 | 84 | 110 | 214 | 204 | 206 | 157 | 190 |
| # | Dec 2014 | Dec 2015 | Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 6.13 | 7.76 | 4.36 | 1.83 | 4.14 | 4.86 | 6.84 | 11.95 | 11.81 | 11.84 | 11.09 |
| CEPS(Rs) | 7.01 | 8.87 | 5.3 | 2.92 | 5.24 | 6.1 | 8.98 | 14.3 | 14.76 | 16.44 | 16.61 |
| DPS(Rs) | 5.85 | 3.95 | 0 | 0 | 0.6 | 1.5 | 0 | 5.7 | 6.5 | 6.8 | 12.5 |
| Book NAV/Share(Rs) | 16.73 | 19.25 | 22.55 | 21.96 | 26.18 | 28.27 | 35.68 | 38.91 | 46.11 | 51.68 | 50.22 |
| Core EBITDA Margin(%) | 13.98 | 11.96 | 12.01 | 5.57 | 8.18 | 9.02 | 13.22 | 13.91 | 13.18 | 14.98 | 14.75 |
| EBIT Margin(%) | 17.5 | 21.23 | 13 | 6.03 | 8.99 | 9.08 | 11.57 | 15.14 | 11.55 | 12.41 | 11.48 |
| Pre Tax Margin(%) | 17.34 | 21.07 | 12.87 | 5.96 | 8.96 | 8.89 | 10.93 | 14.72 | 11.23 | 11.87 | 10.99 |
| PAT Margin (%) | 12.05 | 16.17 | 9.13 | 3.8 | 7.29 | 7.18 | 9.29 | 12.24 | 9.21 | 8.32 | 7.53 |
| Cash Profit Margin (%) | 13.78 | 18.49 | 11.08 | 6.08 | 9.23 | 9.02 | 12.2 | 14.64 | 11.52 | 11.55 | 11.29 |
| ROA(%) | 19.3 | 22.43 | 11.86 | 5.31 | 12.41 | 12.59 | 14.57 | 21.57 | 18.8 | 13.38 | 10.67 |
| ROE(%) | 35.12 | 42.9 | 20.63 | 8.22 | 17.21 | 17.6 | 21.39 | 31.89 | 27.78 | 24.22 | 21.76 |
| ROCE(%) | 50.76 | 56.07 | 29.16 | 12.92 | 21.06 | 21.96 | 25.66 | 38.41 | 34.7 | 34.35 | 30.73 |
| Receivable days | 64.49 | 69.29 | 66.04 | 70.52 | 67.09 | 60.64 | 54.64 | 48.83 | 52.38 | 54.98 | 53.2 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 14.18 | 9.81 | 13.14 | 25.48 | 11.86 | 14.4 | 17.66 | 27.14 | 21.5 | 46.33 | 41.94 |
| Price/Book(x) | 5.2 | 3.95 | 2.54 | 2.12 | 1.88 | 2.48 | 3.38 | 8.34 | 5.5 | 10.62 | 9.26 |
| Dividend Yield(%) | 6.73 | 5.19 | 0 | 0 | 1.22 | 2.14 | 0 | 1.76 | 2.56 | 1.24 | 2.69 |
| EV/Net Sales(x) | 1.5 | 1.45 | 1.01 | 0.72 | 0.67 | 0.86 | 1.38 | 3.13 | 1.83 | 3.74 | 3.05 |
| EV/Core EBITDA(x) | 9.75 | 10.65 | 7.12 | 8.64 | 6.16 | 7.88 | 9.41 | 17.82 | 13.21 | 23.87 | 20.04 |
| Net Sales Growth(%) | 8.8 | -6.7 | -2.78 | 0.75 | 18.1 | 15.64 | 8.8 | 31.23 | 31.17 | 11.13 | 3.4 |
| EBIT Growth(%) | 56.4 | 13.16 | -40.46 | -53.27 | 76.11 | 16.76 | 38.62 | 71.74 | 0.04 | 19.38 | -4.34 |
| PAT Growth(%) | 48.27 | 25.21 | -45.12 | -58.03 | 126.52 | 13.87 | 40.73 | 72.91 | -1.24 | 0.3 | -6.37 |
| EPS Growth(%) | 47.33 | 26.53 | -43.78 | -58.05 | 126.45 | 17.34 | 40.68 | 74.85 | -1.24 | 0.3 | -6.37 |
| Debt/Equity(x) | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.05 | 0 | 0 | 0.09 | 0.01 |
| Current Ratio(x) | 1.74 | 2.01 | 2.34 | 2.89 | 3.43 | 3.15 | 3.4 | 3.28 | 3.18 | 1.7 | 2.24 |
| Quick Ratio(x) | 1.74 | 2.01 | 2.34 | 2.89 | 3.43 | 3.15 | 3.4 | 3.28 | 3.18 | 1.7 | 2.24 |
| Interest Cover(x) | 104.34 | 133.97 | 96.6 | 89.8 | 237.54 | 46.96 | 17.98 | 35.62 | 35.74 | 23.35 | 23.81 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.02 | 0 | 0 | 0.01 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.93 | 51.93 | 51.93 | 51.93 | 51.93 | 51.9 | 51.89 | 51.89 | 51.88 | 51.85 |
| FII | 0.25 | 0.6 | 0.59 | 0.43 | 3.99 | 3.97 | 3.57 | 3.6 | 3.55 | 3.76 |
| DII | 0.78 | 1.03 | 1.1 | 1.72 | 7.44 | 8.66 | 8.83 | 8.95 | 9.41 | 8.6 |
| Public | 47.05 | 46.44 | 46.38 | 45.93 | 36.64 | 35.48 | 35.71 | 35.57 | 35.15 | 35.79 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 6.14 | 6.14 | 6.14 | 6.14 | 6.14 | 6.14 | 6.14 | 6.14 | 6.14 | 6.14 |
| FII | 0.03 | 0.07 | 0.07 | 0.05 | 0.47 | 0.47 | 0.42 | 0.43 | 0.42 | 0.45 |
| DII | 0.09 | 0.12 | 0.13 | 0.2 | 0.88 | 1.03 | 1.05 | 1.06 | 1.11 | 1.02 |
| Public | 5.57 | 5.49 | 5.49 | 5.43 | 4.33 | 4.2 | 4.23 | 4.21 | 4.16 | 4.24 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 11.83 | 11.83 | 11.83 | 11.83 | 11.83 | 11.84 | 11.84 | 11.84 | 11.84 | 11.85 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
ChatGPT
Claude
Perplexity
