BLACK BOX LIMITED
BBOX · General/Diversified · NSE
₹529
Current Market Price
Fair Value (DCF)
₹190
Margin of Safety
-64.1%
Updated 2d ago
YieldIQ Score
33/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
26%
ROE
—
Debt/Equity
1.15
WACC
11.1%
Market Cap
₹9,397 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
16.0%
Return on capital employed
EV / EBITDA
21.2×
Enterprise multiple
Debt / EBITDA
2.1×
Leverage vs earnings
Interest Coverage
1.9×
EBIT covers interest
Current Ratio
1.56×
Short-term liquidity
Asset Turnover
1.94×
Revenue per ₹ of assets
Revenue CAGR (3Y)
3.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹529.4
Bear case
₹107.48
MoS -392.6%
Base case
₹190.13
MoS -178.4%
Bull case
₹248.78
MoS -112.8%
Ratio Trends
BBOX · last 8 annual periods
ROE
27.0%
ROCE
27.6%
Operating Margin
—
Debt / Equity
1.24×
PE
2303.5×
EV / EBITDA
9.3×
Historical Financials
BBOX · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹4674 Cr | ₹294 Cr | ₹97.0 Cr | ₹1480 Cr | ₹5967 Cr | +6.3% |
| EBITDA | — | ₹213 Cr | ₹180 Cr | ₹412 Cr | ₹470 Cr | +21.8% |
| EBIT | ₹194 Cr | ₹11.5 Cr | ₹-2.6 Cr | ₹87.4 Cr | — | -18.1% |
| PAT | ₹78.1 Cr | ₹5.8 Cr | ₹-5.1 Cr | ₹40.9 Cr | ₹205 Cr | +27.3% |
| EPS (diluted) | ₹24.49 | ₹1.75 | ₹-0.30 | ₹2.43 | — | -43.9% |
| CFO | ₹412 Cr | ₹18.4 Cr | ₹16.0 Cr | ₹134 Cr | ₹-87.6 Cr | — |
| CapEx | — | — | — | — | ₹-44.4 Cr | — |
| FCF | — | — | — | — | ₹-132 Cr | — |
| Total Assets | — | ₹2652 Cr | ₹520 Cr | ₹2777 Cr | ₹3072 Cr | +3.7% |
| Total Debt | — | — | ₹23.6 Cr | ₹35.5 Cr | ₹942 Cr | +151.3% |
| Shareholders' Equity | — | — | ₹329 Cr | ₹481 Cr | ₹759 Cr | +23.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BBOX vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| INTELLECT INTELLECT | — | — | Pending | 11.8% | — |
| BLACKBUCK BLACKBUCK | — | — | Pending | -0.7% | — |
| AMAGI AMAGI | — | — | Pending | -13.5% | — |
| 63MOONS 63MOONS | — | — | Pending | -1.0% | — |
| RATEGAIN RATEGAIN | — | — | Pending | 12.4% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BBOX in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BBOX →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BBOX →
Compare
Head-to-head with peers
Compare BBOX side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BBOXNow →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.