BAJEL PROJECTS LIMITED
BAJEL · General/Diversified · NSE
₹200
Current Market Price
Fair Value (DCF)
₹77
Discount to FV
-61.7%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
35%
ROE
2.7%
Debt/Equity
0.49
WACC
11.1%
Market Cap
₹2,319 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.9%
Return on capital employed
EV / EBITDA
22.4×
Enterprise multiple
Debt / EBITDA
4.5×
Leverage vs earnings
Interest Coverage
1.6×
EBIT covers interest
Current Ratio
1.13×
Short-term liquidity
Asset Turnover
1.35×
Revenue per ₹ of assets
Revenue CAGR (3Y)
67.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹200.45
Bear case
Margin of Safety —
Implied upside -226.2%
Base case
Margin of Safety —
Implied upside -161.0%
Bull case
Margin of Safety -115.5%
Implied upside -53.6%
Ratio Trends
BAJEL · last 4 annual periods
ROE
2.7%
ROCE
9.9%
Operating Margin
—
Debt / Equity
0.49×
PE
—
EV / EBITDA
—
Historical Financials
BAJEL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2023 yfinance | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹587 Cr | ₹1140 Cr | ₹2563 Cr | ₹2759 Cr | +67.5% |
| EBITDA | ₹13.4 Cr | ₹23.0 Cr | ₹90.2 Cr | ₹110 Cr | +101.9% |
| EBIT | — | ₹22.2 Cr | — | — | +0.0% |
| PAT | ₹-1.6 Cr | ₹4.3 Cr | ₹15.5 Cr | ₹20.3 Cr | — |
| EPS (diluted) | — | ₹0.37 | — | — | +0.0% |
| CFO | ₹10.6 Cr | ₹195 Cr | ₹69.1 Cr | ₹21.1 Cr | +25.9% |
| CapEx | ₹-2.8 Cr | ₹-27.1 Cr | ₹-34.5 Cr | ₹-33.8 Cr | — |
| FCF | ₹7.8 Cr | ₹168 Cr | ₹34.6 Cr | ₹-12.7 Cr | — |
| Total Assets | ₹935 Cr | ₹1343 Cr | ₹2075 Cr | ₹2538 Cr | +39.5% |
| Total Debt | ₹0.7 Cr | ₹14.9 Cr | ₹140 Cr | ₹367 Cr | +698.2% |
| Shareholders' Equity | ₹557 Cr | ₹566 Cr | ₹666 Cr | ₹748 Cr | +10.3% |
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 | 10.5% | 4.7× |
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 200.45 vs a model fair value of 76.81, a gap of -61.7%. 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.