BHARAT BIJLEE LTD
BBL · General/Diversified · NSE
₹2,761
Current Market Price
Fair Value (DCF)
₹1,217
Discount to FV
-55.9%
Updated just now
YieldIQ Score
40/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
48%
ROE
5.9%
Debt/Equity
0.15
WACC
11.1%
Market Cap
₹3,120 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.5%
Return on capital employed
EV / EBITDA
13.2×
Enterprise multiple
Debt / EBITDA
1.9×
Leverage vs earnings
Interest Coverage
17.6×
EBIT covers interest
Current Ratio
2.19×
Short-term liquidity
Asset Turnover
0.87×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.4%
3-year revenue growth
Revenue CAGR (5Y)
25.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹2,760.6
Bear case
Margin of Safety —
Implied upside -304.1%
Base case
Margin of Safety —
Implied upside -126.9%
Bull case
Margin of Safety -213.3%
Implied upside -68.1%
Ratio Trends
BBL · last 10 annual periods
ROE
5.9%
ROCE
8.5%
Operating Margin
—
Debt / Equity
0.15×
PE
19.5×
EV / EBITDA
13.2×
Historical Financials
BBL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹1255 Cr | ₹1405 Cr | ₹1863 Cr | ₹1902 Cr | ₹2274 Cr | +16.0% |
| EBITDA | ₹108 Cr | ₹146 Cr | ₹209 Cr | ₹211 Cr | ₹199 Cr | +16.6% |
| EBIT | ₹95.6 Cr | ₹133 Cr | ₹195 Cr | — | — | +19.5% |
| PAT | ₹55.6 Cr | ₹83.2 Cr | ₹131 Cr | ₹134 Cr | ₹120 Cr | +21.2% |
| EPS (diluted) | ₹98.34 | ₹147.26 | ₹116.29 | — | — | +4.3% |
| CFO | ₹-9.3 Cr | ₹51.7 Cr | ₹241 Cr | ₹175 Cr | ₹-92.5 Cr | — |
| CapEx | ₹-16.5 Cr | ₹-15.8 Cr | ₹-34.0 Cr | ₹-35.1 Cr | ₹-113 Cr | — |
| FCF | ₹-25.8 Cr | ₹35.9 Cr | ₹207 Cr | ₹140 Cr | ₹-206 Cr | — |
| Total Assets | ₹1660 Cr | ₹2052 Cr | ₹2505 Cr | ₹2622 Cr | ₹3112 Cr | +17.0% |
| Total Debt | ₹287 Cr | ₹295 Cr | ₹158 Cr | ₹86.9 Cr | ₹307 Cr | +1.7% |
| Shareholders' Equity | ₹1123 Cr | ₹1378 Cr | ₹1865 Cr | ₹1941 Cr | ₹2029 Cr | +15.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BBL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
MARINE MARINE | — | — | Pending | 9.5% | — |
 RAMRAT RAM RATNA WIRES LIMITED | +13.0%+15.0% upside | 47 | Near Fair Value | 14.4% | — |
INDOTECH INDOTECH | — | — | Pending | 24.8% | — |
HIRECT HIRECT | — | — | Pending | 21.6% | — |
 EVEREADY EVEREADY | — | — | Pending | 27.5% | 11.1× |
Click a ticker to view its fair-value analysis.
Dividend History
8 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹107.50/sh
Last payout
2025-09-04
₹35.00
Peak payout
₹35.00
Trailing yield
1.27%
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. BHARAT BIJLEE LTD (BBL.NS) trades at 2760.60 vs a model fair value of 1216.56, a gap of -55.9%. Piotroski F-score: 3/9. Moat label: None....
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BBL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BBL →
Compare
Head-to-head with peers
Compare BBL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BBLNow →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.