Altman Z″
Needs current assets and current liabilities.
RAKSAN · Not specified · INE1S7M01017
Analyst mean 0.00 · 0 analysts · 0% bullishThis company listed within the last twelve months, so its prospectus is still the primary source. The figures below were extracted from the DRHP and RHP before listing and scored then, and they are shown here as they stand in the IPO record rather than restated.
Each flag is a fact read in the filing, shown with the context that makes it meaningful.
Stated objects, as worded in the offer document. Deployment against them is tracked separately.
Claims made in the offer document, to be read against what the company has reported since.
Incorporated in 1995 initially for transformer repair and servicing, Raksan Transformers Limited established transformer manufacturing operations in Fiscal 2005-06. The company operates two manufacturing facilities in Sonipat, Haryana (Plot No. 1413 and Plot No. 1675-1676-1677, HSIIDC Industrial Estate, Rai), spread across 1,012.5 sq. mtrs and 2,025 sq. mtrs respectively. As of March 31, 2026, the combined installed production capacity stands at 1,500,000 KVA per annum for distribution transformers and 1,350 MVA per annum for power transformers, with FY26 capacity utilization rates at 91.68% and 95.18% respectively. Products manufactured include single- and three-phase CRGO oil-filled distribution transformers up to 3,150 KVA, power transformers, solar application transformers, and special purpose transformers. The company supplies primarily to state power utilities/government entities (B2G accounting for 50.73% of FY26 revenue) and corporate/infrastructure clients (B2B accounting for 49.22% of FY26 revenue). Sourcing of key raw materials such as CRGO electrical steel, copper, and aluminum conductors is conducted through purchase orders with domestic and international suppliers, with group company SHR Powers Private Limited providing backward integration for transformer tank fabrication.
Established manufacturing facilities in Sonipat with in-house core cutting and winding capabilities, backward integration for transformer tanks through group company SHR Powers Private Limited, order book of Rs. 329.68 crore as of June 30, 2026, long-standing relationships with government power utilities, and over 31 years of promoter industry experience.
Raksan Transformers Limited is an ISO 9001:2015 certified manufacturer of distribution, power, solar application, and special purpose transformers across various voltage ratings.
Source: p.23, 24, 121, 122
The comparable set the company chose, which is itself a disclosure.
| Name | Margin | Pb | Pe | Roe | Listed on | Source |
|---|---|---|---|---|---|---|
| Marsons Limited | 49.63 | 21.28 | mainboard | p.98 | ||
| Shilchar Technologies Limited | 29.47 | 32.22 | mainboard | p.98 | ||
| Supreme Power Equipment Limited | 27.75 | 17.49 | sme | p.98 |
As presented in the offer document. Post-listing figures are in the statements above.
| Basis | Period | Related party revenue cr | Pat cr | Pat margin | Revenue cr | Pat margin derived | Cff cr |
|---|---|---|---|---|---|---|---|
| consolidated | FY26 | 2.2731 | 33.6048 | 9.25% | 363.1082 | yes | -3.6787 |
| consolidated | FY25 | 2.3925 | 20.3767 | 6.29% | 324.2098 | yes | 12.7587 |
| consolidated | FY24 | 1.5341 | 7.5906 | 4.72% | 160.9461 | yes | 3.5759 |
Written before listing, answered from the document itself.
How are the fresh issue IPO proceeds allocated across capital expenditure, working capital, and debt repayment?
Fresh issue proceeds are allocated as: Rs. 62.1366 Crore for setting up the new Liwaspur manufacturing facility, Rs. 35.0000 Crore for working capital requirements, Rs. 7.2834 Crore for debt repayment, and the balance for general corporate purposes.
p.84, 85
What is the promoter shareholding pre and post-issue, and what pre-IPO allotments were made to promoters?
Promoters Sanjeev Kanda, Dievam Singh Kanda, and Renu Kanda hold 94.22% pre-issue, diluting to 69.06% post-issue. Existing shareholders received an 18:1 bonus allotment (15,613,200 shares) on September 6, 2025. Promoter Sanjeev Kanda is selling 1,100,000 shares via Offer for Sale.
p.1, 70, 72, 77
What is the nature and extent of related-party transactions with group entity SHR Powers Private Limited?
The company purchased Rs. 44.7038 Crore worth of materials (transformer tanks and fabricated bodies) from promoter-owned SHR Powers Private Limited in FY26 (16.70% of material costs) and sold Rs. 2.2731 Crore. Promoter Sanjeev Kanda received Rs. 1.5125 Crore in remuneration.
p.56, 57, 145
How did operating cash flow perform relative to restated profits across the three fiscal years?
In FY24, PAT was Rs. 7.59 Crore and CFO was Rs. 7.43 Crore. In FY25, PAT surged to Rs. 20.38 Crore but CFO fell to Rs. 5.36 Crore due to receivables leaping to Rs. 52.02 Crore. In FY26, PAT reached Rs. 33.60 Crore and CFO recovered strongly to Rs. 14.89 Crore.
p.50, 52, 53
What are the key statutory, CARO, and audit disclosures for the issuer?
Statutory disclosures note minor filing delays in GSTR-9C (6 days for FY25) and historic PF/ESI deposit delays. Paschimanchal Vidyut Vitran Nigam Limited levied Rs. 2.6193 Crore in liquidated damages in FY25 for delayed dispatches. Auditor M/s T U & Co. has audited the restated financials with no change in 3 years.
p.25, 31, 40, 50
What are the lot size, application ticket cost, market maker terms, and liquidity constraints for public investors?
The issue is listed on BSE SME with a minimum retail application requirement of 2 lots. Because trading occurs strictly in standardized market lots and lots are indivisible, partial exit or trading of fractional lots is impossible. Hem Finlease Private Limited is the Market Maker with 276,000 reserved shares (5.01%) and a mandatory 3-year obligation period. Standard SME 5% price bands apply.
p.1, 5, 47, 68
What the issue priced at, on the figures in the document.
Pe basis: Based on Basic and Diluted EPS of Rs. 20.39 for FY 2025-26 and Weighted Average EPS of Rs. 15.08
The company compares itself with Marsons Limited, Shilchar Technologies Limited, and Supreme Power Equipment Limited. Industry average P/E for the transformer industry is 35.62x.
Source: p.96, 97, 98
How the book filled. A category that bid far above the rest is a different signal from a uniformly covered issue.
| Date | Name | Shares | Price per share | Category | Issue type | Source |
|---|---|---|---|---|---|---|
| 1995-07-21 | Initial Subscribers to MOA | 200 | 10 | promoter | initial | p.71, 77 |
| 1997-02-24 | Rakesh Kanda, Sanjeev Kanda & Prem Wati Kanda | 31366 | 10 | promoter group | rights | p.71, 72 |
| 1998-08-28 | Prem Wati Kanda | 2500 | 10 | promoter group | preferential | p.71, 72 |
| 2005-03-30 | Further Allottees | 65934 | 10 | other | preferential | p.71 |
| 2005-07-27 | Further Allottees | 67400 | 10 | other | preferential | p.71 |
| 2007-11-01 | Sanjeev Kanda, Prem Wati Kanda & Others | 455000 | 10 | promoter group | preferential | p.71, 73 |
| 2008-11-01 | Sanjeev Kanda HUF, Aashish Retail Sales & Others | 225000 | 10 | other | preferential | p.71, 73 |
| 2009-07-01 | Further Allottees | 15000 | 100 | other | preferential | p.72 |
| 2017-01-16 | Rights Allottees (including forfeited shares) | 125000 | 150 | other | rights | p.72, 73 |
| 2025-09-06 | Existing Shareholders | 15613200 | 0 | promoter group | bonus | p.72, 73 |
Ceo: Sanjeev Kanda
Civil cases / Liquidated Damages: Paschimanchal Vidyut Vitran Nigam Limited (PVVNL) issued penalty orders against the company for delayed transformer dispatches totaling Rs. 2.6193 Crore (Rs. 261.93 lakhs) across four orders in FY25. Criminal cases against company/promoters: NIL. Statutory/tax demands: GST demand of Rs. 0.0038 Crore (Rs. 0.38 lakhs) and TDS demand of Rs. 0.0597 Crore (Rs. 5.97 lakhs) paid/disclosed in FY25.
Auditor name: M/s T U & Co., Chartered Accountants
Skin in game: Promoters hold 94.22% pre-issue and will hold 69.06% post-issue.
Auditor changed last 3y: No
Source: p.25, 26, 50, 70, 145, 212
Transactions with promoters, directors and their entities, as disclosed.
| Counterparty | Amount cr | Nature | Relationship | Core function | Source |
|---|---|---|---|---|---|
| SHR Powers Private Limited | 44.7038 | purchase | group company | yes | p.57 |
| SHR Powers Private Limited | 2.2731 | sale | group company | yes | p.57 |
| Sanjeev Kanda | 1.5125 | remuneration | director | yes | p.56, 145 |
| Renu Kanda | 0.039 | rent | director | no | p.56, 158 |
| Renu Kanda | 0.48 | remuneration | director | yes | p.56, 145 |
Delay of 6 days in filing annual GST return (GSTR-9C) for FY 2024-25. Historic delays disclosed in depositing GST, Provident Fund (PF), and Employees State Insurance (ESI) contributions.
Defaults disclosed: Yes
Source: p.31, 40, 41
Numbered markers are corporate actions and, once the filings are read, capital and governance events. Prices are split-adjusted so the series is continuous.
What the numbers mean when read together — computed from the filings, not a score.
Operating cash is 45% of trailing profit. On its own this can be working-capital timing in a growth year — worth watching whether it persists.
Why this reading: Kept at caution, not flagged: it is a single-year gap and the multi-year cash record does not (yet) show a repeated shortfall. One soft year is not a verdict.
Operating cash ₹15 cr vs trailing profit ₹33 cr. A one-year gap below 0.5 is often growth working capital; it becomes a real concern only if it recurs.
Borrowings rose 110% over two years while the company also carries ₹2 cr in investments. Why borrow at interest while parking money elsewhere is a fair question.
Why this reading: Noted with caution — worth watching, but not yet conclusive on its own. Business has ups and downs; one soft reading is not a verdict.
Borrowings moved to ₹21 cr from ₹10 cr. Simultaneous large investments can be legitimate treasury management, or a sign that reported cash is not freely available.
Debt rose over 3 years, and most of it (253%) has turned into fixed assets and projects under construction — the borrowing is building the business.
Why this reading: A positive signal: leverage taken on is visibly becoming productive capacity, not disappearing.
New borrowing ₹15 cr largely matched by an asset build of ₹38 cr. Debt that funds capacity is a different thing from debt that funds nothing.
Net margin improved from 0% to 9.1% year-on-year — the business is keeping more of each rupee.
Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.
Quarter net margin 9.1% vs 0% four quarters earlier. Expansion from operating leverage is healthy; verify it is not a one-off gain.
Free cash flow is positive and consistent — the business funds itself after capex.
Why this reading: A positive signal in the numbers, shown for balance alongside the concerns.
Latest free cash flow ₹5 cr. Negative in only 1 of 5 years. A self-funding business needs less external capital and dilutes less.
Every score below is calculated here from the reported numbers — none of it is asserted. Open the notebook at the foot of the section to see each formula with this company's figures in it.
Needs current assets and current liabilities.
Piotroski F-Score — fundamental momentum — Joseph Piotroski, University of Chicago, 2000, in a study of whether accounting signals could improve returns among cheap stocks.
Nine yes-or-no tests across profitability, leverage and operating efficiency. Each pass scores one. It asks a narrow question: is this business getting better or worse on its own terms, year over year?
How to read it7 or more suggests improving fundamentals; 3 or fewer suggests deterioration. It measures direction, not quality — a weak company improving can score higher than a strong one holding steady.
Where it failsA single year of comparison, so one unusual year distorts it. Says nothing about valuation, competitive position or management. Piotroski designed it to rank already-cheap stocks, not to judge a company in isolation.
Needs trade receivables, current assets, other expenses.
Accruals are 13.2% of assets. Free cash flow negative in 1 of 5 years.
DuPont decomposition — Devised inside the DuPont Corporation in the 1920s and still the standard way to read a return on equity.
Splits return on equity into its three sources, so the same headline number can be traced to very different businesses.
How to read itA 20% ROE built on margin and turnover is a different proposition from a 20% ROE built on 3× leverage. The first survives a downturn; the second amplifies it.
Where it failsA single year. Negative equity makes it meaningless. Leverage is structural for lenders, so the third term carries no signal there.
Capital is going in far faster than revenue is coming out. For a business mid-build that is expected — the test is whether it converts.
cumulative operating cash flow ÷ cumulative net profit
₹33 cr ÷ ₹64 cr, over 5 years
0.52×
Below 1.0 and persistent means profit is being recognised before the cash arrives.(net profit − operating cash flow) ÷ average total assets
(₹33 − ₹15) cr ÷ average assets
13.2%
The share of profit that is accounting entries rather than cash. Above ~10% is where accruals start to dominate.net margin × asset turnover × leverage
9.1% × 2.34 × 2.01
42.9%
Splits ROE into whether returns come from operations or from borrowing.EBIT ÷ finance cost
₹46 cr ÷ ₹1 cr
46.00×
How many times operating profit covers the interest bill.borrowings ÷ net worth
₹21 cr ÷ ₹77 cr
0.27×
Read against the sector — infrastructure carries more than software.growth in fixed assets + CWIP, against growth in revenue
capital +633% vs revenue +404%, FY2023 to FY2026
229pp gap
Money going in far faster than revenue coming out. For an incubator this is expected — the test is whether it eventually converts.Needs more balance-sheet detail (only 3 of 6 flags testable).
NOPAT over equity plus debt less cash, at a notional 25% tax. Incremental ROIC is the return on money put in since then — the number that decides whether growth creates value or consumes it.
Return on invested capital, and incremental ROIC — Standard in corporate finance; the incremental form was popularised by Michael Mauboussin as the test of whether growth creates value.
ROIC measures what the business earns on all the capital it employs — equity plus debt, less cash. Incremental ROIC asks a sharper question: what has it earned on the money put in since a chosen year?
How to read itROIC comfortably above the cost of capital — call it 11–13% in India — means growth compounds. Below it, growth consumes. Incremental below headline means recent investment is earning less than the legacy business.
Where it failsDistorted in the year of a large acquisition. Understated for companies mid-build, where capital is deployed but capacity has not yet been commissioned — an incubator will look poor until it does not.
Read downward. Cash can cover EBITDA and still not survive capex — the third rung is where a capital-hungry business shows itself.
The earnings quality ladder — Not a named model — the standard sequence an analyst walks when testing whether reported profit is real.
Three ratios read in order, each stricter than the last.
How to read itRead downward. Each rung failing where the one above passed tells you exactly where the cash is going.
Where it failsA single year of heavy capex depresses the third rung legitimately. Judge it across a cycle.
The growth rate that makes today's market value equal the discounted cash flows, at a 11.5% discount rate and 4.0% terminal growth. Not a forecast — the arithmetic of what is already in the price. Compare it with what the business has actually delivered.
Reverse DCF — the growth already in the price — A standard inversion of discounted cash flow, used to avoid the forecasting problem entirely.
Instead of forecasting cash flows and deriving a value, it takes today's market value as given and solves for the growth rate that would justify it. The output is not a view — it is the arithmetic of what the market is currently assuming.
How to read itCompare it with what the business has actually delivered. A price implying 30% a year against a decade of 15% is a demanding assumption; the reverse is a modest one.
Where it failsUseless when free cash flow is negative or unusually depressed, which is common mid-capex. Highly sensitive to the discount rate — a point either way moves the answer materially.
Against a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%.
Cost of debt — Interest expense over average borrowings — the effective rate the company actually pays.
What the lenders charge, which is a market verdict on credit quality that no rating agency delay affects.
How to read itAgainst a policy rate near 6%, most sound Indian corporates borrow between 7% and 10%. Read the direction over years as much as the level.
Where it failsUnderstated where a large share of interest is capitalised into projects under construction. Not meaningful for lenders, where interest is cost of goods.
Models that need these lines are withheld rather than estimated: net worth, current assets, current liabilities, trade receivables, inventory, net block. Nothing on this page is back-solved from a figure the company did not publish.
Each framework below is a set of stated, mechanical criteria from published work, run against this company's own filed numbers. Passing or failing a screen is not a verdict — different frameworks disagree by design, and that disagreement is itself informative.
Benjamin Graham's stated criteria for a defensive stock, applied to the filed numbers. A company failing several is not disqualified — Graham designed these to be deliberately strict.
Two ratios only: what the business earns on its capital, and what you pay for those earnings. Designed to be ranked across a universe rather than read in isolation.
The fundamental half of William O'Neil's framework. The market and leadership components are judgement calls and are not scored here.
The characteristics long-term holders commonly look for: cash-backed earnings, high returns on capital, and debt that never forces a decision.
Bars are revenue; the line is net margin. Revenue rising while the line falls is the shape worth noticing.
Operating cash first, then what the business spent and raised.
One year is a snapshot. These are the two lines that matter across a cycle.
Rising debtor or inventory days against flat sales is the earliest visible sign of stress.
Set your own assumptions and watch the numbers move. A scenario calculator — the outputs are the arithmetic of your inputs.
One canonical set of figures — the same numbers used everywhere else on this page and on the screener.
How the register has moved over recent quarters — the direction matters more than the level.
Promoter held steady from 73.61% to 73.61% across these quarters.
FII held steady from 2.10% to 2.10% across these quarters.
MF held steady from 0.28% to 0.28% across these quarters.
Other held steady from 24.01% to 24.01% across these quarters.
Where cash gets stuck. A rising inventory or debtor line against flat sales is the earliest sign of trouble in the numbers.
| Measure | FY2021 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Debtor days
How long customers take to pay | 107 | 78 | 46 | 59 | 74 |
| Inventory days
How long stock sits before it sells | 157 | 72 | 51 | 29 | 32 |
| Payable days
How long the company takes to pay suppliers | 172 | 76 | 70 | 57 | 55 |
| Cash conversion cycle
Debtor + inventory − payable days | 92 | 74 | 27 | 30 | 52 |
| Working capital days | -22 | 20 | 2 | 13 | 33 |
| ROCE %
Return on capital employed | — | — | 43.0% | 58.0% | 55.0% |
The shape of the business over time (annual) — read the direction, not the single print.
| Line | FY2021 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Revenue from operations | 34 | 72 | 161 | 324 | 363 |
| Other income | 1 | 1 | 1 | 0 | 1 |
| Depreciation | 0 | 0 | 0 | 1 | 1 |
| Finance cost | 1 | 2 | 2 | 2 | 1 |
| Profit before tax | 0 | 5 | 11 | 27 | 45 |
| Net profit (owners) | 0 | 3 | 7 | 21 | 33 |
| EPS (₹) | 0.81 | 40.00 | 84.27 | 239.34 | 20.24 |
Exceptional items, total income and EBITDA are read from the filed statements.
| Item | FY2021 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Equity Capital | 1 | 1 | 1 | 1 | 16 |
| Reserves | 11 | 16 | 23 | 44 | 61 |
| Borrowings | 9 | 6 | 10 | 24 | 21 |
| Net block | 6 | 6 | 8 | 32 | 40 |
| CWIP | 0 | 0 | 0 | 3 | 4 |
| Investments | 1 | 1 | 1 | 1 | 2 |
| Total Assets | 39 | 42 | 67 | 118 | 155 |
| Line | FY2021 | FY2023 | FY2024 | FY2025 | FY2026 |
|---|---|---|---|---|---|
| Cash from operations | 0 | 6 | 7 | 5 | 15 |
| Cash from investing | 5 | 0 | -7 | -23 | -11 |
| Cash from financing | 3 | -7 | 4 | 13 | -4 |
| Free cash flow | 0 | 5 | 5 | -22 | 5 |
| Net change in cash | 9 | -2 | 4 | -5 | 0 |
Cash from operations is the number profit has to answer to. Free cash flow is what remains after the business pays for its own growth.
These are coverage counts, not ratings. Each one asks a fixed set of questions of the filings and reports how many the company answered. A company that discloses nothing counts nothing here — that is a statement about the disclosure, not about the business.
The same read, applied to the companies this one competes with.