REC Limited

RECLTD · NSE

— · —

₹372.95

Closing price — 31 Jul 2026

Market cap ₹98,444 Cr · EPS ₹61.14

Valuation

Blended fair value using DCF and peer comparison methods.

Intrinsic Value

₹660

+77.1% vs ₹373

Undervalued

UndervaluedFair valueOvervalued

DCF

—

Peer methods

₹660

Intrinsic value

₹660

DCF discounts future cash flows to present value. Peer methods compare against sector multiples. Averaging both reduces the limitations of each method alone.

DCF not applicable for financial companies. Intrinsic value based on peer P/B comparison.

The intrinsic value shown is an algorithmic estimate based on publicly available financial data — including DCF analysis, peer comparison, and historical financials. It is not a research report, investment advice, or a recommendation to buy, sell, or hold any security. Stock valuations involve uncertainty and may differ significantly from market prices. Please consult a SEBI-registered investment adviser before making any investment decision.

Peer comparison

How this company stacks up against sector peers on valuation and quality metrics.

Infrastructure finance · 3 peers · sector medians shown

Better than medianWorse than median

Company	Mkt Cap	P/E	P/B	EV/EBITDA	ROE	Net Margin	Rev CAGR 3y
REC Limited RECLTD · you	₹98,444 Cr	6.1×	1.2×	29.3×	19.2%	27.4%	14.7%
Sector median	—	17.9×	2.2×	20.8×	12.3%	23.1%	14.1%
Power Finance Corporation PFC	₹1.4 L Cr	5.5×	1.1×	10.0×	19.5%	22.4%	14.1%
Indian Railway Finance Corporation IRFC	₹1.3 L Cr	17.9×	2.2×	20.8×	12.3%	25.7%	4.8%
Housing & Urban Development Corporation HUDCO	₹69,975 Cr	27.4×	3.1×	53.0×	11.4%	23.1%	25.0%

Peer comparison verdict

REC looks attractively valued — trading at a discount to sector peers on P/E (6.1× vs sector median 17.9×) while delivering above-average returns on equity (19.2% vs 12.3%).

Business quality

Valuation

P/E ratio

6.1×

P/B ratio

—

EV/EBITDA

—

Price/Sales

—

Returns

ROE

19.2%

ROCE

—

ROA

—

Growth

Revenue CAGR (3yr)

—

EPS CAGR (3yr)

—

Efficiency

Asset turnover

—

FCF yield

—

Dividend yield

5.0%

Liquidity & Solvency

Debt / Equity

6.05×

Debt / EBITDA

—

Interest coverage

17.8×

Current ratio

—

Quick ratio

—

Financial health

Piotroski F-Score, Altman Z-Score, and key solvency ratios.

Is the business financially healthy?

Two structured frameworks that go beyond a single number to assess financial strength.

Altman Z-Score

Predicts likelihood of financial distress. Above 2.99 = safe zone; 1.81–2.99 = grey zone; below 1.81 = distress.

0.31

Distress zone

0 (distress)2.99 (safe)5+

Piotroski F-Score

3 / 9 — Weak

Nine binary checks across profitability, leverage/liquidity, and operating efficiency. 7+ = financially strong; 4–6 = average; 0–3 = weak signals.

Profitability (1–4)

Leverage (5–7)

Efficiency (8–9)

Positive net income

Positive operating cash flow

Improving return on assets

Cash flow exceeds net income

Debt ratio reduced

Improving current ratio

No equity dilution

Improving gross margin

Improving asset turnover

Calculated from annual report data sourced via BSE/NSE filings. For precise figures refer to BSE/NSE filings.

Full financial data

Charts and annual statements for income, balance sheet and cash flow.

Income trend

Revenue, profit and margin trends over time.

Income statement data is unavailable for this company.

Cash flow

Where cash comes from and where it goes.

Balance sheet

Assets show what the company owns. Liabilities show what it owes. Equity is what's left for shareholders.

Balance sheet data is loading… if this persists, financial data may be temporarily unavailable.

Numbers are illustrative — order-of-magnitude correct. For precise figures, refer to the company's annual report on BSE/NSE.

Shareholding pattern

Who owns this company and how that has changed.

What shareholding tells you: When promoters (founders/controlling shareholders) increase their stake, it usually signals confidence in the business. Rising FII (foreign funds) interest means international money is moving in. High promoter pledge is a risk — pledged shares can be force-sold if the stock price falls sharply.

Latest quarter

Promoter

52.6%

FII

15.8%

-0.7 pp QoQ

DII

16.4%

+0.1 pp QoQ

Retail

15.2%

Trend over time (%)

Quarterly data

Category	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Change (YoY)
Promoter	52.6%	52.6%	52.6%	52.6%	52.6%	52.6%	52.6%	52.6%	52.6%	52.6%	52.6%	52.6%	0.0 ppYoY
FII (Foreign)	21.9%	20.4%	20.6%	19.9%	20.4%	21.2%	21.7%	20.5%	19.2%	18.0%	16.5%	15.8%	-4.7 ppYoY
DII (Domestic)	12.1%	14.1%	14.2%	15.5%	14.7%	14.3%	14.0%	14.8%	15.6%	15.9%	16.3%	16.4%	+1.6 ppYoY
Retail	13.4%	12.9%	12.6%	12.0%	12.2%	11.8%	11.7%	12.1%	12.7%	13.5%	14.6%	15.2%	+3.1 ppYoY

Signals from the trend

➡️

PromoterStable — no notable buying or selling

📉

FIINet sellers (6.1pp) — foreign institutional interest is declining

📈

DIINet buyers (+4.3pp) — domestic funds are accumulating

Mixed signals — DII buying on the positive side, but FII outflows adds uncertainty.

pp = percentage points. FII = Foreign Institutional Investors. DII = Domestic Institutional Investors (MFs, insurance). Data sourced from NSE/BSE filings. Verify on BSE/NSE before any investment decision.