Ramco Systems Ltd

RAMCOSYS
IT - Software
โ‚น 428.75
Price
โ‚น 1,599
Market Cap
Small Cap
-
P/E Ratio

๐Ÿ“Š Score Snapshot

1.99 / 25
Performance
23.75 / 25
Valuation
0.0 / 20
Growth
7.0 / 30
Profitability
32.74 / 100
Avoid

๐Ÿข Company Overview

โณ Loading company overview...

๐Ÿค– CARL Insights

โณ Loading CARL insights...

๐Ÿ“ˆ Net Profit (Yearly)

๐Ÿ“Š Sales (Yearly)

๐Ÿ“‰ Quarterly Sales Trend

๐Ÿ“‰ Quarterly Net Profit

๐Ÿ“ˆ Yearly Ratios

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Adj Cash EBITDA 113.60 -44.92 -51.55 50.37 155.56 21.38 -19.29 0.83
Adj Cash EBITDA Margin 18.29 -7.14 -10.01 9.06 26.91 4.73 -4.80 0.23
Adj Cash EBITDA To EBITDA 1.41 0.30 0.40 6.02 0.83 0.19 -0.20 0.01
Adj Cash EPS -0.34 -38.98 -36.90 -10.20 7.73 -26.75 -33.23 -24.52
Adj Cash PAT -1.00 -138.07 -130.06 -31.07 24.96 -81.02 -101.05 -74.09
Adj Cash PAT To PAT 0.03 0.57 0.63 0.43 0.44 -7.38 -5.96 -6.22
Adj Cash PE - - - - 73.50 - - -
Adj EPS -9.18 -68.36 -58.78 -23.84 18.16 3.32 5.34 3.67
Adj EV To Cash EBITDA 10.65 - - 17.93 11.51 17.88 - 1,446
Adj EV To EBITDA 15.01 - - 107.92 9.54 3.37 8.12 13.82
Adj Number Of Shares 3.73 3.54 3.52 3.08 3.07 3.06 3.06 3.05
Adj PE - - - - 31.34 22.84 44.84 104.61
Adj Peg - - - - 0.07 - 0.99 24.55
Bvps 85.52 88.98 152.27 189.61 213.36 198.69 189.22 181.97
Cash Conversion Cycle 57.00 66.00 113.00 115.00 106.00 122.00 98.00 92.00
Cash ROCE 7.37 -25.85 -24.34 -5.54 4.09 -9.69 -16.38 -11.60
Cash Roic 6.57 -26.57 -21.93 -5.75 2.55 -8.50 -14.68 -10.51
Cash Revenue 621.00 629.00 515.00 556.00 578.00 452.00 402.00 356.00
Cash Revenue To Revenue 1.05 1.20 1.05 1.05 0.92 0.79 0.74 0.76
Dso 57.00 66.00 113.00 115.00 106.00 122.00 98.00 92.00
EV 1,209 1,066 691.80 903.25 1,790 382.25 801.55 1,200
EV To EBITDA 15.01 - - 107.02 9.54 3.37 8.11 13.78
EV To Fcff 59.34 - - - 78.20 - - -
Fcfe 23.00 -178.07 -129.06 -44.07 -68.04 -62.02 -61.05 -35.09
Fcfe Margin 3.70 -28.31 -25.06 -7.93 -11.77 -13.72 -15.19 -9.86
Fcfe To Adj PAT -0.68 0.74 0.62 0.60 -1.19 -5.65 -3.60 -2.95
Fcff 20.38 -136.03 -161.39 -47.00 22.89 -72.71 -106.62 -69.47
Fcff Margin 3.28 -21.63 -31.34 -8.45 3.96 -16.09 -26.52 -19.51
Fcff To NOPAT -0.56 0.57 0.80 0.62 0.42 -5.92 -6.93 -7.29
Market Cap 1,234 1,037 668.80 866.25 1,748 232.25 734.55 1,180
PB 3.87 3.29 1.25 1.48 2.67 0.38 1.27 2.13
PE - - - - 31.35 22.86 44.87 104.57
Peg - - - - 0.07 - 1.01 19.32
PS 2.09 1.97 1.36 1.63 2.79 0.41 1.36 2.52
ROCE -7.79 -45.83 -30.57 -9.81 8.38 2.13 3.08 2.28
ROE -10.73 -56.89 -36.98 -11.79 9.02 1.85 2.99 2.17
Roic -11.81 -46.49 -27.36 -9.30 6.11 1.44 2.12 1.44
Share Price 330.95 293.00 190.00 281.25 569.35 75.90 240.05 386.90

๐Ÿ“Š Quarterly Results

Metric Mar 2025 Dec 2024 Sep 2024 Jun 2024 Mar 2024 Dec 2023 Sep 2023 Jun 2023 Mar 2023 Dec 2022 Sep 2022 Jun 2022 Mar 2022 Dec 2021
Sales 155.26 156.59 142.51 136.98 131.20 128.26 126.83 139.54 126.22 127.50 118.59 119.92 123.92 126.00
Interest 1.07 1.18 1.24 1.43 1.48 1.65 1.52 1.58 2.89 3.31 2.34 1.42 1.33 1.00
Expenses - 113.74 142.53 125.91 133.53 129.08 132.68 253.46 165.00 162.01 156.09 159.01 150.55 134.34 134.00
Other Income - 2.46 0.97 0.91 1.27 1.20 0.62 1.90 0.40 2.07 1.24 1.19 1.03 1.43 1.62
Depreciation 35.48 22.91 22.85 21.54 22.73 21.34 21.48 21.66 20.35 20.78 20.37 19.32 18.73 19.00
Profit Before Tax 7.43 -9.06 -6.58 -18.25 -20.89 -26.79 -147.73 -48.30 -56.96 -51.44 -61.94 -50.34 -29.05 -27.00
Tax % 31.63 -11.48 -46.50 -7.12 -10.05 2.50 1.33 3.11 20.28 2.24 2.42 -0.77 8.95 7.41
Net Profit - 5.08 -10.10 -9.64 -19.55 -22.99 -26.12 -145.76 -46.80 -45.41 -50.29 -60.44 -50.73 -26.45 -25.00
Minority Share - - - - - - - - - - - - - -
Profit For PE 5.00 -10.00 -10.00 -20.00 -23.00 -26.00 -146.00 -47.00 -45.00 -50.00 -60.00 -51.00 -26.00 -25.00
Profit For EPS 5.00 -10.00 -10.00 -20.00 -23.00 -26.00 -146.00 -47.00 -46.00 -50.00 -60.00 -51.00 -26.00 -25.00
EPS In Rs 1.42 -2.74 -2.62 -5.54 -6.50 -7.45 -41.30 -13.27 -12.94 -16.31 -19.57 -16.45 -8.56 -8.18
PAT Margin % 3.27 -6.45 -6.76 -14.27 -17.52 -20.36 -114.93 -33.54 -35.98 -39.44 -50.97 -42.30 -21.34 -19.84
PBT Margin 4.79 -5.79 -4.62 -13.32 -15.92 -20.89 -116.48 -34.61 -45.13 -40.35 -52.23 -41.98 -23.44 -21.43
Tax 2.35 1.04 3.06 1.30 2.10 -0.67 -1.97 -1.50 -11.55 -1.15 -1.50 0.39 -2.60 -2.00
Yoy Profit Growth % 122.00 61.00 93.00 58.00 49.00 48.00 -142.00 8.00 -72.00 -101.00 -374.00 -481.00 -458.00 -240.00
Adj Ebit 8.50 -7.88 -5.34 -16.82 -19.41 -25.14 -146.21 -46.72 -54.07 -48.13 -59.60 -48.92 -27.72 -25.38
Adj EBITDA 43.98 15.03 17.51 4.72 3.32 -3.80 -124.73 -25.06 -33.72 -27.35 -39.23 -29.60 -8.99 -6.38
Adj EBITDA Margin 28.33 9.60 12.29 3.45 2.53 -2.96 -98.34 -17.96 -26.72 -21.45 -33.08 -24.68 -7.25 -5.06
Adj Ebit Margin 5.47 -5.03 -3.75 -12.28 -14.79 -19.60 -115.28 -33.48 -42.84 -37.75 -50.26 -40.79 -22.37 -20.14
Adj PAT 5.08 -10.10 -9.64 -19.55 -22.99 -26.12 -145.76 -46.80 -45.41 -50.29 -60.44 -50.73 -26.45 -25.00
Adj PAT Margin 3.27 -6.45 -6.76 -14.27 -17.52 -20.36 -114.93 -33.54 -35.98 -39.44 -50.97 -42.30 -21.34 -19.84
Ebit 8.50 -7.88 -5.34 -16.82 -19.41 -25.14 -146.21 -46.72 -54.07 -48.13 -59.60 -48.92 -27.72 -25.38
EBITDA 43.98 15.03 17.51 4.72 3.32 -3.80 -124.73 -25.06 -33.72 -27.35 -39.23 -29.60 -8.99 -6.38
EBITDA Margin 28.33 9.60 12.29 3.45 2.53 -2.96 -98.34 -17.96 -26.72 -21.45 -33.08 -24.68 -7.25 -5.06
Ebit Margin 5.47 -5.03 -3.75 -12.28 -14.79 -19.60 -115.28 -33.48 -42.84 -37.75 -50.26 -40.79 -22.37 -20.14
NOPAT 4.13 -9.87 -9.16 -19.38 -22.68 -25.12 -146.14 -45.65 -44.75 -48.26 -59.32 -50.33 -26.54 -25.00
NOPAT Margin 2.66 -6.30 -6.43 -14.15 -17.29 -19.59 -115.23 -32.71 -35.45 -37.85 -50.02 -41.97 -21.42 -19.84
Operating Profit 6.04 -8.85 -6.25 -18.09 -20.61 -25.76 -148.11 -47.12 -56.14 -49.37 -60.79 -49.95 -29.15 -27.00
Operating Profit Margin 3.89 -5.65 -4.39 -13.21 -15.71 -20.08 -116.78 -33.77 -44.48 -38.72 -51.26 -41.65 -23.52 -21.43

๐Ÿ’ฐ Profit & Loss

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018 Mar 2017 Mar 2016 Mar 2015 Mar 2014
Sales 591.00 526.00 492.00 531.00 626.00 569.00 542.00 469.00 449.00 441.00 360.00 263.00
Interest 5.00 8.00 11.00 7.00 10.00 13.00 5.00 2.00 3.00 4.00 12.00 12.00
Expenses - 516.00 679.00 626.00 532.00 453.00 465.00 453.00 392.00 439.00 360.00 292.00 245.00
Other Income - 5.60 4.08 5.45 9.37 14.56 9.38 9.71 9.83 10.29 2.86 4.48 9.59
Exceptional Items - -0.07 -0.06 -0.07 -0.07 -0.07 -0.13 -0.25 -0.12 -0.19 -0.05 -1.14
Depreciation 103.00 87.00 81.00 75.00 69.00 66.00 51.00 50.00 48.00 46.00 45.00 38.00
Profit Before Tax -26.00 -244.00 -221.00 -73.00 108.00 34.00 42.00 34.00 -30.00 33.00 15.00 -23.00
Tax % -30.77 0.82 6.33 - 47.22 67.65 59.52 64.71 136.67 27.27 13.33 -4.35
Net Profit - -34.00 -242.00 -207.00 -73.00 57.00 11.00 17.00 12.00 11.00 24.00 13.00 -24.00
Profit From Associates - - - - - - - - - - 0.18 0.11
Minority Share -0.04 -0.26 0.02 -0.43 -0.92 -0.74 -0.53 -0.28 -0.21 -0.03 -0.14 -0.10
Exceptional Items At - -0.06 -0.06 -0.06 -0.04 -0.02 -0.05 -0.08 -0.09 -0.14 -0.04 -1.10
Profit For PE -34.21 -241.61 -206.78 -72.87 55.82 10.19 16.43 11.37 10.76 24.28 12.71 -22.55
Profit For EPS -34.25 -241.93 -206.84 -73.36 55.78 10.17 16.38 11.29 10.67 24.14 12.67 -23.75
EPS In Rs -9.19 -68.30 -58.71 -23.81 18.16 3.32 5.35 3.70 3.51 8.05 5.19 -9.94
PAT Margin % -5.75 -46.01 -42.07 -13.75 9.11 1.93 3.14 2.56 2.45 5.44 3.61 -9.13
PBT Margin -4.40 -46.39 -44.92 -13.75 17.25 5.98 7.75 7.25 -6.68 7.48 4.17 -8.75
Tax 8.00 -2.00 -14.00 - 51.00 23.00 25.00 22.00 -41.00 9.00 2.00 1.00
Adj Ebit -22.40 -235.92 -209.55 -66.63 118.56 47.38 47.71 36.83 -27.71 37.86 27.48 -10.41
Adj EBITDA 80.60 -148.92 -128.55 8.37 187.56 113.38 98.71 86.83 20.29 83.86 72.48 27.59
Adj EBITDA Margin 13.64 -28.31 -26.13 1.58 29.96 19.93 18.21 18.51 4.52 19.02 20.13 10.49
Adj Ebit Margin -3.79 -44.85 -42.59 -12.55 18.94 8.33 8.80 7.85 -6.17 8.59 7.63 -3.96
Adj PAT -34.00 -242.07 -207.06 -73.07 56.96 10.98 16.95 11.91 11.04 23.86 12.96 -25.19
Adj PAT Margin -5.75 -46.02 -42.09 -13.76 9.10 1.93 3.13 2.54 2.46 5.41 3.60 -9.58
Ebit -22.40 -235.85 -209.49 -66.56 118.63 47.45 47.84 37.08 -27.59 38.05 27.53 -9.27
EBITDA 80.60 -148.85 -128.49 8.44 187.63 113.45 98.84 87.08 20.41 84.05 72.53 28.73
EBITDA Margin 13.64 -28.30 -26.12 1.59 29.97 19.94 18.24 18.57 4.55 19.06 20.15 10.92
Ebit Margin -3.79 -44.84 -42.58 -12.53 18.95 8.34 8.83 7.91 -6.14 8.63 7.65 -3.52
NOPAT -36.62 -238.03 -201.39 -76.00 54.89 12.29 15.38 9.53 13.93 25.46 19.93 -20.87
NOPAT Margin -6.20 -45.25 -40.93 -14.31 8.77 2.16 2.84 2.03 3.10 5.77 5.54 -7.94
Operating Profit -28.00 -240.00 -215.00 -76.00 104.00 38.00 38.00 27.00 -38.00 35.00 23.00 -20.00
Operating Profit Margin -4.74 -45.63 -43.70 -14.31 16.61 6.68 7.01 5.76 -8.46 7.94 6.39 -7.60

๐Ÿฆ Balance Sheet

Metric Mar 2025 Sep 2024 Mar 2024 Sep 2023 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Accumulated Depreciation - - 767.00 - 686.00 608.00 533.00 466.00 406.00 356.00
Advance From Customers - - - - - - 1.00 1.00 - 1.00
Average Capital Employed 376.00 408.00 510.50 - 642.00 679.00 747.00 719.00 627.00 569.00
Average Invested Capital 310.00 400.00 512.00 - 736.00 817.50 898.00 855.50 726.50 661.00
Average Total Assets 668.50 717.50 800.50 - 904.00 908.00 959.50 910.50 797.50 714.50
Average Total Equity 317.00 337.50 425.50 - 560.00 619.50 631.50 593.50 567.00 548.00
Capital Employed 374.00 374.00 378.00 442.00 643.00 641.00 717.00 777.00 661.00 593.00
Cash Equivalents 46.00 65.00 28.00 25.00 68.00 13.00 15.00 15.00 11.00 14.00
Fixed Assets 413.00 433.00 430.00 427.00 420.00 356.00 340.00 339.00 264.00 260.00
Gross Block - - 1,196 - 1,106 964.00 873.00 805.00 670.00 616.00
Inventory - - - - - - - - - -
Invested Capital 294.00 287.00 326.00 513.00 698.00 774.00 861.00 935.00 776.00 677.00
Investments 29.00 17.00 2.00 5.00 12.00 3.00 3.00 3.00 3.00 3.00
Lease Liabilities 54.00 60.00 63.00 62.00 68.00 56.00 63.00 73.00 - -
Loans N Advances 5.00 6.00 22.00 - 22.00 21.00 22.00 17.00 21.00 21.00
Long Term Borrowings - - - - - - - 7.00 - -
Net Debt -21.00 -22.00 33.00 51.00 26.00 40.00 45.00 152.00 68.00 21.00
Net Working Capital -119.00 -146.00 -104.00 86.00 278.00 418.00 521.00 596.00 512.00 417.00
Non Controlling Interest 4.00 4.00 4.00 3.00 3.00 3.00 3.00 2.00 1.00 1.00
Other Asset Items 84.00 99.00 91.00 168.00 260.00 315.00 379.00 413.00 398.00 336.00
Other Borrowings - - - - - - - 3.00 - -
Other Liability Items 238.00 266.00 218.00 218.00 221.00 165.00 167.00 142.00 137.00 112.00
Reserves 278.00 274.00 276.00 322.00 498.00 550.00 621.00 575.00 547.00 523.00
Share Capital 37.00 37.00 35.00 35.00 35.00 31.00 31.00 31.00 31.00 31.00
Short Term Borrowings - - - 20.00 38.00 - - 86.00 82.00 38.00
Short Term Loans And Advances - - - - 4.00 3.00 2.00 4.00 4.00 4.00
Total Assets 669.00 711.00 668.00 724.00 933.00 875.00 941.00 978.00 843.00 752.00
Total Borrowings 54.00 60.00 63.00 81.00 106.00 56.00 63.00 170.00 82.00 38.00
Total Equity 319.00 315.00 315.00 360.00 536.00 584.00 655.00 608.00 579.00 555.00
Total Equity And Liabilities 669.00 711.00 668.00 724.00 933.00 875.00 941.00 978.00 843.00 752.00
Total Liabilities 350.00 396.00 353.00 364.00 397.00 291.00 286.00 370.00 264.00 197.00
Trade Payables 57.00 71.00 72.00 64.00 69.00 69.00 56.00 58.00 45.00 46.00
Trade Receivables 92.00 92.00 95.00 200.00 304.00 334.00 364.00 380.00 292.00 236.00

๐Ÿ’ต Cash Flows

Metric Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019 Mar 2018
Cash From Financing Activity 13.00 -56.00 148.00 -9.00 -103.00 -2.00 46.00 36.00
Cash From Investing Activity -106.00 -87.00 -133.00 -85.00 -59.00 -46.00 -57.00 -39.00
Cash From Operating Activity 113.00 104.00 40.00 92.00 166.00 50.00 8.00 8.00
Cash Paid For Purchase Of Fixed Assets -80.00 -89.00 -118.00 -88.00 -69.00 -59.00 -55.00 -43.00
Cash Paid For Purchase Of Investments -27.00 - -10.00 - -1.00 - - -
Cash Paid For Repayment Of Borrowings -11.00 -109.00 -471.00 -62.00 -254.00 -368.00 -257.00 -168.00
Cash Received From Borrowings 11.00 71.00 509.00 62.00 161.00 380.00 301.00 200.00
Cash Received From Issue Of Shares 3.00 1.00 120.00 2.00 2.00 - 1.00 2.00
Cash Received From Sale Of Fixed Assets 1.00 - - - - - - -
Cash Received From Sale Of Investments - 10.00 - - - - - -
Change In Inventory - - - - - - - -
Change In Other Working Capital Items 19.00 1.00 56.00 4.00 15.00 9.00 22.00 27.00
Change In Payables -16.00 - -1.00 13.00 1.00 17.00 -1.00 -1.00
Change In Receivables 30.00 103.00 23.00 25.00 -48.00 -117.00 -140.00 -113.00
Change In Working Capital 33.00 104.00 77.00 42.00 -32.00 -92.00 -118.00 -86.00
Direct Taxes Paid -4.00 -5.00 -3.00 -7.00 -3.00 -4.00 -3.00 -1.00
Interest Paid - -1.00 -5.00 - -3.00 -5.00 -4.00 -1.00
Interest Received 1.00 - - - - - 1.00 -
Net Cash Flow 20.00 -39.00 55.00 -3.00 4.00 2.00 -3.00 4.00
Other Cash Financing Items Paid 10.00 -19.00 -6.00 -11.00 -9.00 -9.00 6.00 4.00
Other Cash Investing Items Paid - -9.00 -6.00 2.00 10.00 12.00 -3.00 4.00
Profit From Operations 84.00 4.00 -34.00 58.00 201.00 146.00 130.00 95.00

๐Ÿงพ Shareholding Pattern

Nse Code Date Promoters Fii Dii Public Others
Ramcosys 2025-03-31 - 9.60 5.62 31.58 0.00
Ramcosys 2024-12-31 - 9.68 5.64 31.30 0.00
Ramcosys 2024-09-30 - 9.65 5.65 31.28 0.00
Ramcosys 2024-06-30 - 10.00 5.90 32.31 0.00
๐Ÿ’ฌ
Stock Chat