Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹3712 Cr.
Stock P/E
34.5
P/B
4.8
Current Price
₹1343.2
Book Value
₹ 282.5
Face Value
10
52W High
₹1439.5
52W Low
₹ 612.5
Dividend Yield
1.19%

Rane (Madras) Overview

Business

Rane (Madras) Ltd. (RML) is a leading Indian manufacturer of steering and suspension components for the automotive industry. The company's core business involves designing, developing, and manufacturing manual steering gears, steering linkages, suspension joints, and die-cast aluminum components. It primarily operates as an Original Equipment Manufacturer (OEM) supplier to major automotive players in India and also serves the aftermarket segment. RML generates revenue by selling these critical components, which are essential for vehicle control, safety, and performance, across various vehicle segments including passenger cars, commercial vehicles, and tractors.

Revenue Mix

RML's primary product segments include:

Manual Steering Gears: A significant product line, especially for light commercial vehicles and tractors.

Steering Linkages: Rods, tie rods, and other components connecting the steering gear to the wheels.

Suspension Joints: Ball joints, tie rod ends, and other parts crucial for vehicle suspension systems.

Die-casting Products: Aluminum die-casted components used in various automotive applications.

While specific revenue contribution numbers for each are not consistently disclosed, the company's focus remains on steering and suspension components, serving both OEM and aftermarket customers.

Industry

RML operates within the Indian Auto Ancillary sector, which is characterized by its close ties to the cyclical automotive manufacturing industry. The sector is highly competitive, fragmented in some areas, but consolidated for critical, high-precision components. RML is a well-established player and a part of the larger Rane Group, a reputable automotive component conglomerate. It holds a strong position as a key supplier for specific steering and suspension components to major Indian OEMs, known for its quality and reliability. Its positioning is built on long-standing customer relationships and technical expertise in its niche.

MOAT

Established OEM Relationships: RML has built strong, long-term relationships with major Indian automotive OEMs, leading to preferred supplier status and integration into vehicle design cycles. This creates high switching costs for customers.

Product Expertise & Quality: Specialization in critical steering and suspension components, backed by consistent quality and reliability, is a significant advantage in an industry where safety and performance are paramount.

Part of Rane Group: Being a part of the diversified Rane Group lends credibility, financial stability, and access to broader group resources and expertise.

Manufacturing Scale & Efficiency: Experience and scale in manufacturing these specific components allow for cost efficiencies and reliable supply.

Growth Drivers

Overall Automotive Sector Growth: Revival and sustained growth in the Indian passenger vehicle, commercial vehicle, and tractor segments directly drives demand for RML's products.

Increased Content Per Vehicle: Potential to supply more advanced or higher-value steering and suspension components as vehicle technology evolves.

Aftermarket Demand: Growth in the total vehicle parc in India leads to higher demand for replacement parts over time.

New Product Development: Introduction of new components that cater to evolving vehicle designs or electrification trends.

Export Opportunities: Expanding presence in international markets could provide additional growth avenues.

Risks

Automotive Industry Cyclicality: RML's performance is highly sensitive to the inherent cyclicality of the automotive sector; slowdowns in vehicle production directly impact sales.

Raw Material Price Volatility: Fluctuations in prices of key raw materials like steel and aluminum can impact manufacturing costs and profit margins.

Technological Disruption: While steering remains critical, the shift towards electric vehicles (EVs) and autonomous driving could alter the demand for specific traditional steering and suspension components, requiring adaptation.

Customer Concentration: Dependence on a few large OEM customers means any production cuts or shift in sourcing by these customers can significantly impact RML.

Intense Competition: Facing competition from both domestic and international auto ancillary players.

Regulatory Changes: Stricter emission norms, safety standards, or vehicle component localization policies can necessitate investment in R&D and impact costs.

Management & Ownership

Rane (Madras) Ltd. is promoted by the Rane Group, a prominent Indian conglomerate with a long history in the automotive components industry. The management is professional and experienced, with a deep understanding of the auto ancillary business and established industry relationships. The ownership structure is promoter-led, with significant holdings by the Rane Group, alongside institutional investors and public shareholders. The Rane Group generally maintains a reputation for good corporate governance within its constituent companies.

Outlook

Rane (Madras) Ltd. holds a robust position as a key supplier of critical steering and suspension components to the Indian automotive industry, benefiting from its deep OEM relationships and technical expertise. The company's performance is intrinsically linked to the health and growth of the broader Indian auto sector. While it stands to gain from any recovery and sustained growth in vehicle production across segments, it also faces challenges inherent to the industry, such as cyclical demand and raw material price volatility. The long-term outlook will also depend on its ability to strategically adapt to evolving automotive technologies, particularly electrification and potential changes in component design, to maintain its relevance and market share.

Rane (Madras) Share Price

Live · BSE / NSE · Inception: 2004
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Rane (Madras) Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 853 818 849 837 901 881 919 1015 1048 1042
Other Income 3 6 3 3 4 4 4 4 4 9
Total Income 856 824 852 841 905 884 923 1019 1052 1051
Total Expenditure 784 753 777 771 823 806 841 924 952 955
Operating Profit 72 71 75 69 83 79 83 95 99 96
Interest 16 17 18 20 18 17 15 15 12 15
Depreciation 33 32 32 33 36 36 37 36 38 39
Exceptional Income / Expenses -7 0 -0 -1 -12 -1 -2 -1 0 0
Profit Before Tax 16 21 24 15 17 25 30 43 49 41
Provision for Tax 5 7 8 15 10 6 8 12 12 11
Profit After Tax 11 15 16 0 7 19 21 31 37 30
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 11 15 16 0 7 19 21 31 37 30
Adjusted Earnings Per Share 6.6 9 9.9 0.2 4 6.7 7.8 11 13.4 10.9

Rane (Madras) Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 890 1195 1400 1555 1277 1267 1742 2354 2239 3406 3863 4024
Other Income 2 11 9 10 17 7 6 18 5 16 16 21
Total Income 892 1207 1409 1565 1294 1274 1748 2372 2244 3421 3879 4045
Total Expenditure 811 1107 1273 1438 1233 1236 1667 2171 2092 3122 3522 3672
Operating Profit 80 100 136 127 62 38 80 201 151 299 357 373
Interest 19 30 34 35 38 28 21 35 57 76 60 57
Depreciation 41 57 61 66 66 66 81 97 91 132 147 150
Exceptional Income / Expenses -3 0 0 0 -2 0 47 -12 -106 -13 -3 -3
Profit Before Tax 17 13 40 26 -45 -55 26 58 -103 78 146 163
Provision for Tax 5 8 16 23 1 6 15 28 -106 40 38 43
Profit After Tax 13 4 24 2 -46 -61 11 30 3 38 107 119
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 13 4 24 2 -46 -61 11 30 3 38 107 119
Adjusted Earnings Per Share 11.5 4.1 20.9 2 -36.3 -42 6.6 18.5 1.9 23.1 38.9 43.1

Rane (Madras) Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 159 157 230 230 184 182 228 242 256 671 751
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 140 157 149 141 200 189 234 244 262 217 48
Other Non-Current Liabilities 60 18 30 66 41 48 57 67 -75 -28 64
Total Current Liabilities 387 459 510 525 501 621 725 826 815 1309 1596
Total Liabilities 746 791 920 963 926 1039 1245 1379 1259 2170 2458
Fixed Assets 361 365 387 386 382 415 477 490 453 693 739
Other Non-Current Assets 82 69 77 103 151 142 124 125 106 187 257
Total Current Assets 303 357 456 473 393 482 643 764 700 1289 1462
Total Assets 746 791 920 963 926 1039 1245 1379 1259 2170 2458

Rane (Madras) Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 2 2 6 7 18 18 5 10 27 30 23
Cash Flow from Operating Activities 31 88 65 45 69 46 -6 88 120 316 219
Cash Flow from Investing Activities -74 -77 -78 -60 -103 -80 -124 -106 -119 -147 11
Cash Flow from Financing Activities 43 -7 14 26 34 21 134 35 -14 -176 -207
Net Cash Inflow / Outflow -0 4 1 11 0 -13 5 17 -13 -7 23
Closing Cash & Cash Equivalent 2 6 7 18 18 5 10 27 23 23 46

Rane (Madras) Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 11.52 4.11 20.86 2.02 -36.27 -41.96 6.55 18.45 1.86 23.14 38.89
CEPS(Rs) 50.98 58.5 73.77 57.12 16.22 3.42 56.34 77.82 57.81 104.47 92.08
DPS(Rs) 4.5 6 12 8.5 0 0 0 0 0 8 16
Book NAV/Share(Rs) 143.62 149.57 193.57 192.31 139.86 117.98 140.22 148.52 157.32 405.36 271.55
Core EBITDA Margin(%) 8.05 6.39 8.92 7.5 3.47 2.48 4.35 7.7 6.48 8.18 8.65
EBIT Margin(%) 3.75 3.09 5.23 3.9 -0.49 -2.19 2.69 3.91 -2 4.44 5.23
Pre Tax Margin(%) 1.77 0.91 2.81 1.65 -3.49 -4.38 1.49 2.45 -4.52 2.25 3.7
PAT Margin (%) 1.3 0.31 1.7 0.16 -3.56 -4.82 0.62 1.26 0.13 1.09 2.73
Cash Profit Margin (%) 5.5 4.44 6.01 4.4 1.59 0.39 5.34 5.31 4.15 4.9 6.46
ROA(%) 2.82 0.56 2.83 0.26 -4.82 -6.22 0.93 2.29 0.23 2.2 4.64
ROE(%) 13.79 2.8 12.68 1.06 -22.44 -35.2 5.33 12.78 1.21 8.23 15.24
ROCE(%) 12.19 8.48 13.48 9.83 -0.95 -4.29 6.38 10.94 -4.89 12.89 14.64
Receivable days 36.94 46.15 55.52 57.69 62.4 66.37 66.44 59.3 61.12 55.18 69.67
Inventory Days 24.1 29.98 35.71 38.07 46.96 45.5 39.33 35.6 39.84 35.5 43.09
Payable days 64.8 93.37 95.01 82.75 96.49 123.53 110.23 87.69 88.48 78.63 90.2
PER(x) 26.04 119.87 40.07 177.75 0 0 53.69 22.05 370.81 27.21 15.99
Price/Book(x) 2.09 3.29 4.32 1.87 1.02 3.16 2.51 2.74 4.38 1.55 2.29
Dividend Yield(%) 1.5 1.22 1.44 2.37 0 0 0 0 0 1.27 2.57
EV/Net Sales(x) 0.73 0.73 0.94 0.53 0.49 0.79 0.65 0.55 0.8 0.51 0.6
EV/Core EBITDA(x) 8.13 8.75 9.71 6.55 10.23 26 14.12 6.41 11.87 5.85 6.46
Net Sales Growth(%) 406.53 34.29 17.14 11.06 -17.85 -0.76 37.44 35.16 -4.91 52.11 13.42
EBIT Growth(%) 84.4 17.19 74.29 -18.62 -110.24 -347.67 265.94 102.08 -148.7 439.1 33.89
PAT Growth(%) 1.92 -65.9 460.65 -90.01 -1980.99 -34.31 117.44 181.61 -89.94 1146.69 185.47
EPS Growth(%) -62.2 -64.33 407.52 -90.31 -1894.08 -15.69 115.61 181.61 -89.94 1146.67 68.04
Debt/Equity(x) 2.08 2.3 1.59 1.81 2.68 2.68 2.52 2.72 2.74 1.15 0.84
Current Ratio(x) 0.78 0.78 0.89 0.9 0.78 0.78 0.89 0.93 0.86 0.98 0.92
Quick Ratio(x) 0.52 0.5 0.59 0.57 0.47 0.52 0.6 0.62 0.56 0.65 0.6
Interest Cover(x) 1.9 1.42 2.17 1.73 -0.16 -1 2.24 2.68 -0.8 2.02 3.41
Total Debt/Mcap(x) 1.05 0.7 0.37 0.97 2.63 0.85 1.01 0.99 0.63 0.74 0.37

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +13% +18% +25% +16%
Operating Profit CAGR +19% +21% +57% +16%
PAT CAGR +182% +53% — +23%
Share Price CAGR +64% +15% +28% +10%
ROE Average +15% +8% +9% +1%
ROCE Average +15% +8% +8% +7%

Rane (Madras) Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 70.45 %
FII 0.33 %
DII (MF + Insurance) 0.77 %
Public (retail) 28.44 %
Others 0.01 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 72.6572.6572.6572.6572.6570.4570.4570.4570.4570.45
FII 0.010.010.210.070.090.030.040.050.060.33
DII 0.4700.130.130.121.021.021.010.960.77
Public 26.8727.3527.0127.1527.1528.528.4928.4928.5228.44
Others 0000000000
Total 100100100100100100100100100100

Rane (Madras) Peer Comparison

Auto Ancillary Edit Columns

Rane (Madras) Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Rane (Madras) Pros & Cons

Pros

  • Company has reduced debt.

Cons

  • Company has a low return on equity of 8% over the last 3 years.
  • Debtor days have increased from 78.63 to 90.2days.
  • Stock is trading at 4.8 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp