BANNARI AM SPIN MILL LTD.
BASML · General/Diversified · NSE
₹22
Current Market Price
Fair Value (DCF)
₹35
Margin of Safety
+55.6%
Updated 1d ago
YieldIQ Score
37/100
Piotroski F-Score
5/9
Economic Moat
None
Confidence
18%
ROE
—
Debt/Equity
0.96
WACC
11.1%
Market Cap
₹179 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
6.8%
Return on capital employed
EV / EBITDA
7.9×
Enterprise multiple
Debt / EBITDA
5.9×
Leverage vs earnings
Interest Coverage
0.9×
EBIT covers interest
Current Ratio
1.13×
Short-term liquidity
Asset Turnover
0.87×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-17.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹22.37
Bear case
₹19.14
MoS -16.9%
Base case
₹34.8
MoS +35.7%
Bull case
₹34.8
MoS +35.7%
Ratio Trends
BASML · last 8 annual periods
ROE
1.7%
ROCE
7.3%
Operating Margin
—
Debt / Equity
1.13×
PE
11.0×
EV / EBITDA
21.3×
Historical Financials
BASML · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1019 Cr | ₹1560 Cr | ₹1399 Cr | ₹924 Cr | ₹872 Cr | -3.8% |
| EBITDA | — | ₹169 Cr | ₹28.3 Cr | ₹51.9 Cr | ₹64.5 Cr | -21.4% |
| EBIT | ₹50.0 Cr | ₹139 Cr | ₹24.1 Cr | ₹19.3 Cr | — | -21.2% |
| PAT | ₹-10.4 Cr | ₹56.2 Cr | ₹-22.6 Cr | ₹-14.1 Cr | ₹7.2 Cr | — |
| EPS (diluted) | ₹-3.30 | ₹11.85 | ₹-3.49 | ₹-1.75 | — | — |
| CFO | ₹158 Cr | ₹93.2 Cr | ₹1.0 Cr | ₹125 Cr | ₹22.8 Cr | -38.3% |
| CapEx | — | — | — | — | ₹-26.1 Cr | — |
| FCF | — | — | — | — | ₹-3.2 Cr | — |
| Total Assets | — | ₹1235 Cr | ₹1284 Cr | ₹1228 Cr | ₹1005 Cr | -5.0% |
| Total Debt | — | — | ₹312 Cr | ₹287 Cr | ₹467 Cr | +10.6% |
| Shareholders' Equity | — | — | ₹421 Cr | ₹399 Cr | ₹415 Cr | -0.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BASML vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MARALOVER MARALOVER | — | — | Pending | -22.2% | — |
| SRTL SHREE RAM TWISTEX LIMITED | -19.8% | 51 | Above Fair Value | 10.3% | — |
| MHLXMIRU MAHALAXMI RUBTECH LIMITED | +78.9% | 76 | Below Fair Value | 24.4% | — |
| MODTHREAD MODTHREAD | — | — | Pending | 2.5% | — |
| SHIVATEX SHIVA TEXYARN LIMITED | -34.0% | 23 | Above Fair Value | 8.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BASML in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BASML →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BASML →
Compare
Head-to-head with peers
Compare BASML side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BASMLNow →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.