R Systems International Ltd. | Small-cap | Technology

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 4.4B
Gross Profit 1.4B 32.53%
Operating Income 559.4M 12.64%
Net Income 385.9M 8.72%
EPS (Diluted) ₹3.12

Balance Sheet Metrics

Total Assets 12.2B
Total Liabilities 3.5B
Shareholders Equity 8.6B
Debt to Equity 0.41

Cash Flow Metrics

Revenue & Profitability Trend

R Systems Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i17.4B16.8B15.2B11.6B8.8B
Cost of Goods Sold i11.9B11.3B9.7B7.4B5.8B
Gross Profit i5.5B5.5B5.5B4.2B3.0B
Gross Margin % i31.6%32.7%36.2%36.0%34.1%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-1.6B1.7B1.2B816.9M
Other Operating Expenses i2.9B3.0B1.2B864.6M670.2M
Total Operating Expenses i2.9B4.6B2.8B2.1B1.5B
Operating Income i1.9B2.0B1.7B1.3B908.7M
Operating Margin % i11.0%11.8%11.4%11.6%10.3%
Non-Operating Items
Interest Income i-67.3M40.4M66.8M53.2M
Interest Expense i84.0M89.5M49.0M49.1M56.7M
Other Non-Operating Income-----
Pre-tax Income i1.9B2.0B1.7B1.7B962.2M
Income Tax i603.2M599.2M304.8M286.4M144.2M
Effective Tax Rate % i31.5%30.0%17.9%16.8%15.0%
Net Income i1.3B1.4B1.4B1.4B818.0M
Net Margin % i7.5%8.3%9.2%12.2%9.3%
Key Metrics
EBITDA i2.7B2.6B2.1B1.8B1.2B
EPS (Basic) i₹11.09₹11.84₹11.81₹11.85₹6.84
EPS (Diluted) i₹10.59₹11.84₹11.81₹11.85₹6.84
Basic Shares Outstanding i118288548118332770118303445119347933119617859
Diluted Shares Outstanding i118288548118332770118303445119347933119617859

Income Statement Trend

R Systems Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i1.9B1.6B2.1B2.0B2.1B
Short-term Investments i834.2M282.8M633.1M733.8M1.1B
Accounts Receivable i2.6B2.5B2.6B1.8B1.3B
Inventory i-----
Other Current Assets502.4M435.1M375.7M266.1M251.6M
Total Current Assets i5.9B6.3B6.3B5.4B5.1B
Non-Current Assets
Property, Plant & Equipment i932.7M20.4M20.4M20.1M20.6M
Goodwill i7.6B7.9B248.6M234.3M243.6M
Intangible Assets i2.0B2.2B31.4M39.2M49.1M
Long-term Investments-----
Other Non-Current Assets37.9M126.6M158.3M149.8M360.0K
Total Non-Current Assets i6.3B6.9B2.0B1.6B1.4B
Total Assets i12.2B13.1B8.3B6.9B6.5B
Liabilities
Current Liabilities
Accounts Payable i406.2M370.8M355.9M360.8M216.5M
Short-term Debt i154.5M663.7M91.9M90.0M209.4M
Current Portion of Long-term Debt-----
Other Current Liabilities557.0M634.2M770.0K540.0K15.5M
Total Current Liabilities i2.6B3.7B2.0B1.6B1.5B
Non-Current Liabilities
Long-term Debt i574.3M648.1M679.3M487.3M509.0M
Deferred Tax Liabilities i----0
Other Non-Current Liabilities--60.0K---
Total Non-Current Liabilities i914.1M942.1M896.0M684.7M730.6M
Total Liabilities i3.5B4.6B2.9B2.3B2.2B
Equity
Common Stock i118.3M118.3M118.3M118.3M119.6M
Retained Earnings i-5.4B4.8B4.2B3.6B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i8.6B8.5B5.5B4.6B4.3B
Key Metrics
Total Debt i728.8M1.3B771.2M577.3M718.3M
Working Capital i3.3B2.6B4.3B3.7B3.6B

Balance Sheet Composition

R Systems Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i1.3B1.4B1.4B1.4B818.0M
Depreciation & Amortization i-----
Stock-Based Compensation i298.9M0-0150.0K
Working Capital Changes i-180.8M302.7M-1.1B-803.5M88.1M
Operating Cash Flow i1.4B1.7B302.8M347.2M887.8M
Investing Activities
Capital Expenditures i-70.6M-186.4M-342.4M-276.0M-171.3M
Acquisitions i-56.7M-2.5B-27.5M-7.0M0
Investment Purchases i-----465.6M
Investment Sales i204.1M369.1M115.6M421.9M226.9M
Investing Cash Flow i154.7M-2.3B-247.6M145.7M-403.6M
Financing Activities
Share Repurchases i--0-369.8M0
Dividends Paid i-1.5B-804.5M-769.0M-677.7M-13.1M
Debt Issuance i11.1M16.6M15.3M7.9M225.2M
Debt Repayment i-14.2M-9.5M-5.5M-5.4M-5.1M
Financing Cash Flow i-2.0B-238.5M-744.3M-1.0B216.1M
Free Cash Flow i2.2B1.9B604.9M592.6M1.1B
Net Change in Cash i-379.5M-819.8M-689.1M-556.4M700.3M

Cash Flow Trend

R Systems Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 36.78
Forward P/E 25.83
Price to Book 7.93
Price to Sales 2.80
PEG Ratio -5.81

Profitability Ratios

Profit Margin 8.05%
Operating Margin 12.64%
Return on Equity 15.17%
Return on Assets 10.79%

Financial Health

Current Ratio 2.26
Debt to Equity 8.43
Beta 0.06

Per Share Data

EPS (TTM) ₹11.38
Book Value per Share ₹52.81
Revenue per Share ₹149.46

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
rsystems49.5B36.787.9315.17%8.05%8.43
Tata Consultancy 11.0T22.2911.2051.59%19.24%9.71
Infosys 5.9T21.05533.0030.37%16.43%8.89
Cigniti Technologies 41.2B16.214.3020.78%12.29%2.90
ASM Technologies 38.8B133.3424.8616.64%8.81%52.24
Protean eGov 30.1B32.813.019.26%11.02%6.86

Financial data is updated regularly. All figures are in the company's reporting currency.