BAJEL PROJECTS LIMITED
BAJEL · General/Diversified · NSE
₹182
Current Market Price
Fair Value (DCF)
₹209
Margin of Safety
+15.0%
Updated just now
YieldIQ Score
58/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
56%
ROE
—
Debt/Equity
0.16
WACC
11.1%
Market Cap
₹2,101 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.8%
Return on capital employed
EV / EBITDA
22.5×
Enterprise multiple
Debt / EBITDA
1.7×
Leverage vs earnings
Interest Coverage
1.6×
EBIT covers interest
Current Ratio
1.13×
Short-term liquidity
Asset Turnover
1.24×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹181.56
Bear case
₹70.99
MoS -155.8%
Base case
₹208.79
MoS +13.0%
Bull case
₹219.23
MoS +17.2%
Ratio Trends
BAJEL · last 3 annual periods
ROE
2.3%
ROCE
9.2%
Operating Margin
—
Debt / Equity
0.21×
PE
—
EV / EBITDA
—
Historical Financials
BAJEL · Annual, last 3 years· amounts in ₹Cr unless noted
| Metric | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|
| Revenue | ₹587 Cr | ₹1169 Cr | ₹2563 Cr | +109.0% |
| EBITDA | ₹13.4 Cr | ₹23.0 Cr | ₹74.1 Cr | +135.1% |
| EBIT | — | ₹22.2 Cr | — | +0.0% |
| PAT | ₹-1.6 Cr | ₹4.3 Cr | ₹15.5 Cr | — |
| EPS (diluted) | — | ₹0.37 | — | +0.0% |
| CFO | ₹10.6 Cr | ₹195 Cr | ₹69.1 Cr | +155.9% |
| CapEx | ₹-2.8 Cr | — | ₹-34.5 Cr | — |
| FCF | ₹7.8 Cr | — | ₹34.6 Cr | +110.7% |
| Total Assets | ₹935 Cr | ₹1343 Cr | ₹2075 Cr | +49.0% |
| Total Debt | ₹0.7 Cr | ₹0.0 Cr | ₹140 Cr | +1293.3% |
| Shareholders' Equity | ₹557 Cr | ₹566 Cr | ₹666 Cr | +9.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BAJEL vs 1 closest peer by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| GIPCL GIPCL | — | — | Pending | 6.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BAJEL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. BAJEL PROJECTS LIMITED (BAJEL.NS) trades at 181.56 vs a model fair value of 208.79, a gap of 15.0%. Piotroski F-score: 6/9. Moat label: N...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BAJEL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BAJEL →
Compare
Head-to-head with peers
Compare BAJEL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BAJELNow →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.