BAJAJ HINDUSTHAN SUGAR LT
BAJAJHIND · General/Diversified · NSE
₹19
Current Market Price
Fair Value (DCF)
₹8
Margin of Safety
-59.2%
Updated 3d ago
YieldIQ Score
20/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
25%
ROE
—
Debt/Equity
0.87
WACC
11.1%
Market Cap
₹4,385 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
100.0%
Return on capital employed
EV / EBITDA
20.1×
Enterprise multiple
Debt / EBITDA
12.9×
Leverage vs earnings
Interest Coverage
0.9×
EBIT covers interest
Current Ratio
0.57×
Short-term liquidity
Asset Turnover
0.36×
Revenue per ₹ of assets
Revenue CAGR (3Y)
0.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹18.6
Bear case
₹7.21
MoS -158.0%
Base case
₹7.59
MoS -145.1%
Bull case
₹14.71
MoS -26.4%
Ratio Trends
BAJAJHIND · last 8 annual periods
ROE
-0.6%
ROCE
3.9%
Operating Margin
—
Debt / Equity
0.84×
PE
23.2×
EV / EBITDA
12.2×
Historical Financials
BAJAJHIND · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹6666 Cr | ₹5576 Cr | ₹6175 Cr | ₹6043 Cr | ₹5515 Cr | -4.6% |
| EBITDA | — | ₹197 Cr | ₹285 Cr | ₹289 Cr | ₹308 Cr | +11.8% |
| EBIT | ₹-30.2 Cr | ₹-17.5 Cr | ₹178 Cr | ₹119 Cr | — | — |
| PAT | ₹-291 Cr | ₹-268 Cr | ₹131 Cr | ₹90.6 Cr | ₹-23.6 Cr | — |
| EPS (diluted) | ₹-2.64 | ₹-2.23 | ₹0.00 | ₹0.73 | — | — |
| CFO | ₹340 Cr | ₹619 Cr | ₹792 Cr | ₹644 Cr | ₹280 Cr | -4.7% |
| CapEx | — | — | — | — | ₹-20.6 Cr | — |
| FCF | — | — | — | — | ₹260 Cr | +0.0% |
| Total Assets | — | ₹13.0K Cr | ₹15.9K Cr | ₹15.9K Cr | ₹15.3K Cr | +4.0% |
| Total Debt | — | — | ₹450 Cr | ₹287 Cr | ₹3561 Cr | +67.8% |
| Shareholders' Equity | — | — | ₹4424 Cr | ₹4475 Cr | ₹4231 Cr | -1.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BAJAJHIND vs 2 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BANARISUG BANARISUG | — | — | Pending | 5.9% | — |
| DALMIASUG DALMIA BHARAT SUG IN LTD | +90.4% | 79 | Undervalued | 12.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BAJAJHIND in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BAJAJHIND →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BAJAJHIND →
Compare
Head-to-head with peers
Compare BAJAJHIND side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BAJAJHINDNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.