Bayer Cropscience Limited
BAYERCROP · Chemicals · NSE
₹4,249
Current Market Price
Fair Value (DCF)
₹2,578
Discount to FV
-39.3%
Updated 3h ago
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
71%
ROE
23.2%
Debt/Equity
0.03
WACC
9.8%
Market Cap
₹19,096 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
31.8%
Return on capital employed
EV / EBITDA
20.2×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
42.6×
EBIT covers interest
Current Ratio
2.01×
Short-term liquidity
Asset Turnover
1.04×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.8%
3-year revenue growth
Revenue CAGR (5Y)
3.6%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹4,249.1
Bear case
Discount -182.6%
Base case
Discount -64.8%
Bull case
Discount -24.8%
Ratio Trends
BAYERCROP · last 5 annual periods
ROE
23.2%
ROCE
31.8%
Operating Margin
—
Debt / Equity
0.03×
PE
30.3×
EV / EBITDA
20.2×
Historical Financials
BAYERCROP · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 yfinance | 2024 yfinance | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹4577 Cr | ₹4945 Cr | ₹4892 Cr | ₹5473 Cr | ₹5675 Cr | +5.5% |
| EBITDA | ₹924 Cr | ₹1092 Cr | ₹1035 Cr | ₹809 Cr | ₹969 Cr | +1.2% |
| EBIT | ₹860 Cr | ₹1012 Cr | ₹961 Cr | ₹724 Cr | — | -4.2% |
| PAT | ₹645 Cr | ₹758 Cr | ₹741 Cr | ₹568 Cr | ₹689 Cr | +1.7% |
| EPS (diluted) | ₹143.58 | ₹168.71 | ₹164.77 | ₹126.38 | — | -3.1% |
| CFO | ₹216 Cr | ₹609 Cr | ₹952 Cr | ₹262 Cr | ₹1079 Cr | +49.6% |
| CapEx | ₹-55.4 Cr | ₹-77.3 Cr | ₹-45.7 Cr | ₹-43.4 Cr | ₹-64.5 Cr | — |
| FCF | ₹160 Cr | ₹532 Cr | ₹906 Cr | ₹219 Cr | ₹1014 Cr | +58.6% |
| Total Assets | ₹4353 Cr | ₹4679 Cr | ₹4597 Cr | ₹5246 Cr | ₹5699 Cr | +7.0% |
| Total Debt | ₹86.4 Cr | ₹73.5 Cr | ₹47.1 Cr | ₹105 Cr | ₹81.8 Cr | -1.4% |
| Shareholders' Equity | ₹2524 Cr | ₹2712 Cr | ₹2849 Cr | ₹2850 Cr | ₹2966 Cr | +4.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BAYERCROP vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 SUMICHEM Sumitomo Chemical India Limited | -70.5% | 38 | Data Limited | 16.0% | — |
 PIIND PI Industries Limited | -50.1% | 35 | Above Fair Value | 11.8% | — |
 COROMANDEL Coromandel International Limited | -59.8% | 40 | Above Fair Value | 15.6% | 28.8× |
 UPL UPL Limited | +9.7% | 28 | Near Fair Value | 5.5% | — |
 FACT Fertilizers and Chemicals Travancore Limited | -10.0% | 42 | Near Fair Value | 3.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
16 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹660.00/sh
Last payout
2025-11-14
₹90.00
Peak payout
₹125.00
Trailing yield
2.94%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Bayer Cropscience Limited (BAYERCROP.NS) trades at 4249.10 vs a model fair value of 2577.69, a gap of -39.3%. Piotroski F-score: 5/9. Moa...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BAYERCROP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BAYERCROP →
Compare
Head-to-head with peers
Compare BAYERCROP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BAYERCROPNow →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.