Incorporated in 1965, Raunaq International Ltd is engaged in Engineering Contracting Business and trading activities.[1]
Business Overview:[1]REPCIL operates in the Engineering, Procurement, and Contracting business, serving core infrastructure and industrial sectors in India, including power, chemical, hydrocarbon, metal, and automobile industries. It has strong in-house capabilities in engineering manpower, tools, plants, and technical expertise, and is also engaged in trading alloy steel for the auto components sector.EPC Business:[2]a) Industrial Piping systems for:- Power plant piping- Utility Industrial piping- Large Dia piping- Ash/sludge disposal piping- Process pipingb)Cross country pipeline and piping systemsc)Storage tanks and oil handling systemsd)Ash water recirculation systemse)Compressed air systemsf)Fire water systemsg)Site fabrication and Equipment erection works
| S.No. | Name | Current Price (Rs.) | Price to Earning | Market Capitalization (Rs.Cr.) | Dividend yield (%) | Net Profit latest quarter (Rs.Cr.) | YOY Quarterly profit growth (%) | Sales latest quarter (Rs.Cr.) | YOY Quarterly sales growth (%) | Return on capital employed (%) | Sales (Rs.Cr.) | OPM (%) | Profit after tax (Rs.Cr.) | Profit after tax latest quarter (Rs.Cr.) | Price to book value | Return on assets (%) | Debt to equity |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | Larsen & Toubro | 4167.80 | 35.63 | 573314.54 | 0.83 | 4678.01 | 15.63 | 67983.53 | 10.44 | 14.49 | 270722.51 | 12.67 | 16074.88 | 3926.09 | 5.68 | 4.98 | 1.32 |
| 2. | Rail Vikas | 357.40 | 65.60 | 74518.72 | 0.48 | 230.52 | -19.73 | 5122.97 | 5.52 | 14.72 | 20026.00 | 4.70 | 1135.41 | 230.29 | 7.79 | 6.40 | 0.52 |
| 3. | NBCC | 116.05 | 46.93 | 31333.50 | 0.57 | 156.69 | 25.71 | 2910.20 | 18.99 | 33.17 | 12751.71 | 5.04 | 667.83 | 153.52 | 11.80 | 4.68 | 0.00 |
| 4. | IRB Infra.Devl. | 42.36 | 29.28 | 25581.21 | 0.71 | 140.82 | 41.00 | 1751.02 | 10.42 | 7.82 | 8024.67 | 48.08 | 875.41 | 140.82 | 1.26 | 2.01 | 1.02 |
| 5. | Kalpataru Proj. | 1178.35 | 24.51 | 20122.96 | 0.76 | 237.39 | 91.27 | 6528.57 | 32.43 | 15.95 | 25498.99 | 8.25 | 821.04 | 240.05 | 2.93 | 2.36 | 0.69 |
| 6. | KEC International | 716.75 | 27.95 | 19079.86 | 0.76 | 160.75 | 88.21 | 6091.56 | 19.13 | 17.98 | 23335.94 | 7.26 | 683.11 | 160.75 | 3.38 | 2.75 | 0.94 |
| 7. | Ircon Intl. | 177.35 | 27.66 | 16680.03 | 1.48 | 136.51 | -32.68 | 1976.75 | -19.23 | 11.60 | 9787.96 | 7.43 | 600.65 | 138.65 | 2.57 | 3.74 | 0.80 |
| 8. | Raunaq Intl. | 53.39 | 7.15 | 17.86 | 0.00 | 0.83 | 144.12 | 9.58 | 124.88 | 15.05 | 33.85 | 2.60 | 2.50 | 0.83 | 1.89 | 8.11 | 0.32 |
| – | Median: 116 Co. | 133.32 | 18.62 | 527.46 | 0.0 | 9.21 | 23.05 | 149.57 | 10.73 | 18.3 | 510.67 | 12.79 | 31.74 | 9.16 | 2.27 | 6.93 | 0.44 |
Standalone figures in ₹ crores
| Dec 2022 | Dec 2023 | Dec 2024 | Jun 2023 | Jun 2024 | Jun 2025 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2022 | Sep 2023 | Sep 2024 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 1.37 | 1.68 | 3.75 | 0.37 | 2.41 | 9.51 | 1.09 | 1.06 | 11.01 | 1.49 | 0.64 | 4.26 | 9.58 |
Expenses | 2.83 | 2.19 | 3.83 | 0.94 | 2.58 | 8.75 | 4.02 | 2.35 | 10.83 | 1.82 | 0.81 | 3.78 | 9.56 |
Operating Profit | -1.46 | -0.51 | -0.08 | -0.57 | -0.17 | 0.76 | -2.93 | -1.29 | 0.18 | -0.33 | -0.17 | 0.48 | 0.02 |
Other Income | 0.37 | 0.08 | 0.34 | 0.73 | 0.41 | 0.63 | 0.22 | 0.11 | 0.12 | 2.15 | 0.58 | -0.10 | 1.01 |
Profit before tax | -1.21 | -0.46 | 0.24 | 0.07 | 0.15 | 1.31 | -2.80 | -1.21 | 0.25 | 1.61 | 0.37 | 0.36 | 0.93 |
Tax % | -51.24% | -8.70% | 4.17% | 42.86% | 33.33% | 32.06% | 9.64% | -11.57% | -120.00% | 27.33% | -2.70% | 5.56% | 9.68% |
Net Profit | -0.59 | -0.42 | 0.23 | 0.04 | 0.10 | 0.89 | -3.08 | -1.07 | 0.55 | 1.17 | 0.38 | 0.34 | 0.83 |
EPS in Rs | -1.76 | -1.26 | 0.69 | 0.12 | 0.30 | 2.66 | -9.21 | -3.20 | 1.65 | 3.50 | 1.14 | 1.02 | 2.48 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 139.64 | 79.91 | 127.48 | 55.25 | 42.21 | 46.28 | 18.53 | 9.87 | 6.80 | 5.77 | 3.74 | 21.43 | 33.85 |
Expenses | 127.56 | 73.37 | 117.46 | 52.36 | 43.56 | 53.51 | 44.75 | 12.89 | 11.59 | 9.57 | 5.52 | 20.83 | 32.97 |
Operating Profit | 12.08 | 6.54 | 10.02 | 2.89 | -1.35 | -7.23 | -26.22 | -3.02 | -4.79 | -3.80 | -1.78 | 0.60 | 0.88 |
Other Income | 1.37 | 2.61 | 1.63 | 3.19 | 3.19 | 5.69 | 3.65 | 5.20 | 2.81 | 1.56 | 0.76 | 0.57 | 2.10 |
Interest | 3.37 | 2.89 | 3.40 | 2.65 | 2.55 | 3.92 | 2.92 | 1.49 | 0.98 | 0.33 | 0.07 | 0.14 | 0.21 |
Depreciation | 0.90 | 0.67 | 0.71 | 0.73 | 0.87 | 0.80 | 0.84 | 0.75 | 0.40 | 0.25 | 0.14 | 0.04 | 0.04 |
Profit before tax | 9.18 | 5.59 | 7.54 | 2.70 | -1.58 | -6.26 | -26.33 | -0.06 | -3.36 | -2.82 | -1.23 | 0.99 | 2.73 |
Net Profit | 6.03 | 4.24 | 5.11 | 2.47 | -0.99 | -5.28 | -29.22 | -0.30 | -3.31 | -2.38 | -1.07 | 1.22 | 2.50 |
EPS in Rs | 18.04 | 12.68 | 15.28 | 7.39 | -2.96 | -15.79 | -87.40 | -0.90 | -9.90 | -7.12 | -3.20 | 3.65 | 7.48 |
Dividend Payout % | 6.65% | 7.88% | 7.84% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | – |
Standalone figures in ₹ crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 | 3.34 |
Reserves | 34.07 | 38.02 | 42.64 | 45.14 | 44.36 | 39.28 | 10.17 | 9.85 | 6.53 | 4.22 | 3.18 | 4.39 | 6.11 |
Borrowings | 6.22 | 4.82 | 4.92 | 4.60 | 5.70 | 6.10 | 9.57 | 5.49 | 2.29 | 0.25 | 0.00 | 1.70 | 3.05 |
Other Liabilities | 44.95 | 38.53 | 49.80 | 36.20 | 41.74 | 44.06 | 28.02 | 13.53 | 12.31 | 4.93 | 4.19 | 11.69 | 15.35 |
Total Liabilities | 88.58 | 84.71 | 100.70 | 89.28 | 95.14 | 92.78 | 51.10 | 32.21 | 24.47 | 12.74 | 10.71 | 21.12 | 27.85 |
Fixed Assets | 4.79 | 6.08 | 6.30 | 5.85 | 6.20 | 5.21 | 4.60 | 3.66 | 1.74 | 0.90 | 0.26 | 0.20 | 0.21 |
Gross Block | 7.95 | 8.34 | 9.27 | 6.53 | 7.50 | 7.05 | 6.82 | 6.15 | 2.52 | 1.04 | 0.47 | 0.30 | – |
Accumulated Depreciation | 3.16 | 2.26 | 2.97 | 0.68 | 1.30 | 1.84 | 2.22 | 2.48 | 0.78 | 0.15 | 0.21 | 0.10 | – |
CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Investments | 13.35 | 13.35 | 16.35 | 18.27 | 19.81 | 19.87 | 7.83 | 3.52 | 3.39 | 2.67 | 2.62 | 1.70 | 3.28 |
Other Assets | 70.44 | 65.28 | 78.05 | 65.16 | 69.13 | 67.70 | 38.67 | 25.03 | 19.34 | 9.17 | 7.83 | 19.22 | 24.36 |
Total Assets | 88.58 | 84.71 | 100.70 | 89.28 | 95.14 | 92.78 | 51.10 | 32.21 | 24.47 | 12.74 | 10.71 | 21.12 | 27.85 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash from Operating Activity | -1.49 | 7.29 | 5.03 | 1.59 | -2.74 | 3.41 | -2.47 | 1.44 | -0.53 | 1.17 | -0.89 | -0.97 |
Cash from Investing Activity | -0.46 | 0.61 | -2.68 | 0.16 | 2.77 | 0.16 | 3.75 | 4.69 | 4.35 | 1.19 | 1.12 | 0.83 |
Cash from Financing Activity | -4.00 | -4.75 | -3.70 | -3.45 | -1.47 | -3.53 | -2.45 | -5.59 | -4.18 | -2.37 | -0.32 | 1.56 |
Net Cash Flow | -5.95 | 3.16 | -1.35 | -1.70 | -1.45 | 0.04 | -1.17 | 0.54 | -0.37 | -0.01 | -0.10 | 1.41 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 69.19 | 132.23 | 103.68 | 252.56 | 239.53 | 186.60 | 503.87 | 174.18 | 354.26 | 136.64 | 192.26 | 149.03 |
Inventory Days | 128.77 | 106.03 | 120.30 | 6.77 | 58.71 | 5.45 | – | 407.12 | – | 175.00 | – | – |
Days Payable | 162.17 | 266.36 | 268.86 | 474.40 | 629.11 | 417.74 | – | 3,041.67 | – | 1,285.00 | – | – |
Cash Conversion Cycle | 35.79 | -28.09 | -44.88 | -215.08 | -330.86 | -225.69 | 503.87 | -2,460.37 | 354.26 | -973.36 | 192.26 | 149.03 |
Working Capital Days | 13.49 | 24.62 | 20.10 | 12.82 | -100.14 | -120.98 | -13.59 | -103.55 | -105.21 | -27.83 | -38.06 | 29.81 |
ROCE % | 30.78% | 16.41% | 22.54% | 10.39% | 2.14% | -4.43% | -65.10% | 6.99% | -16.60% | -20.33% | -14.10% | 15.05% |
Direct from BSE filings, auto-summarised
External media mentions & references
Editorial & research coverage
No concalls.
Stock Analysis
Corporate Announcements