Bayer Cropscience Limited
BAYERCROP · Chemicals · NSE
₹4,934
Current Market Price
Fair Value (DCF)
₹2,446
Margin of Safety
-50.4%
Updated just now
YieldIQ Score
45/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
81%
ROE
19.9%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.22 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.0%
Return on capital employed
EV / EBITDA
26.3×
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
1.02×
Revenue per ₹ of assets
Revenue CAGR (3Y)
5.1%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹4,934.2
Bear case
₹1,427.38
MoS -245.7%
Base case
₹2,445.74
MoS -101.7%
Bull case
₹3,219.68
MoS -53.3%
Ratio Trends
BAYERCROP · last 4 annual periods
ROE
19.9%
ROCE
27.4%
Operating Margin
—
Debt / Equity
0.04×
PE
24.2×
EV / EBITDA
16.1×
Historical Financials
BAYERCROP · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹4577 Cr | ₹4945 Cr | ₹4892 Cr | ₹5314 Cr | +5.1% |
| EBITDA | ₹924 Cr | ₹1092 Cr | ₹1035 Cr | ₹809 Cr | -4.3% |
| EBIT | — | — | — | — | — |
| PAT | ₹645 Cr | ₹758 Cr | ₹741 Cr | ₹568 Cr | -4.2% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹216 Cr | ₹609 Cr | ₹952 Cr | ₹262 Cr | +6.7% |
| CapEx | ₹-55.4 Cr | ₹-77.3 Cr | ₹-45.7 Cr | ₹-40.9 Cr | — |
| FCF | ₹160 Cr | ₹532 Cr | ₹906 Cr | ₹221 Cr | +11.4% |
| Total Assets | ₹4353 Cr | ₹4679 Cr | ₹4597 Cr | ₹5246 Cr | +6.4% |
| Total Debt | ₹86.4 Cr | ₹73.5 Cr | ₹47.1 Cr | ₹105 Cr | +6.7% |
| Shareholders' Equity | ₹2524 Cr | ₹2712 Cr | ₹2849 Cr | ₹2850 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 SUMICHEM | — | — | Pending | 17.4% | — |
| PIIND PIIND | — | — | Pending | 16.3% | — |
| UPL UPL | — | — | Pending | 2.4% | — |
| FACT FACT | — | — | Pending | 3.0% | — |
| COROMANDEL COROMANDEL | — | — | Pending | 18.4% | — |
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
2.53%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Bayer Cropscience Limited (BAYERCROP.NS) trades at 4934.20 vs a model fair value of 2445.74, a gap of -50.4%. 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.