BCPL RAILWAY INFRA LTD
BCPL · General/Diversified · NSE
₹70
Current Market Price
Fair Value (DCF)
₹42
Margin of Safety
-40.4%
Updated 2h ago
YieldIQ Score
20/100
Piotroski F-Score
4/9
Economic Moat
None
Confidence
13%
ROE
—
Debt/Equity
0.72
WACC
11.1%
Market Cap
₹117 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
9.3%
Return on capital employed
EV / EBITDA
13.1×
Enterprise multiple
Debt / EBITDA
6.2×
Leverage vs earnings
Interest Coverage
2.1×
EBIT covers interest
Current Ratio
1.72×
Short-term liquidity
Asset Turnover
0.78×
Revenue per ₹ of assets
Revenue CAGR (3Y)
15.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹69.69
Bear case
₹39.48
MoS -76.5%
Base case
₹41.56
MoS -67.7%
Bull case
₹66.58
MoS -4.7%
Ratio Trends
BCPL · last 4 annual periods
ROE
6.7%
ROCE
7.5%
Operating Margin
—
Debt / Equity
0.76×
PE
—
EV / EBITDA
—
Historical Financials
BCPL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹105 Cr | ₹123 Cr | ₹87.9 Cr | ₹161 Cr | +15.2% |
| EBITDA | ₹11.1 Cr | ₹12.1 Cr | ₹10.3 Cr | ₹13.1 Cr | +5.6% |
| EBIT | — | — | — | — | — |
| PAT | ₹7.4 Cr | ₹8.1 Cr | ₹5.4 Cr | ₹6.6 Cr | -3.6% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹5.1 Cr | ₹0.9 Cr | ₹-3.4 Cr | ₹-5.8 Cr | — |
| CapEx | ₹-4.9 Cr | ₹-10.2 Cr | ₹-26.3 Cr | ₹-38.5 Cr | — |
| FCF | ₹0.1 Cr | ₹-9.2 Cr | ₹-29.7 Cr | ₹-44.2 Cr | — |
| Total Assets | ₹103 Cr | ₹116 Cr | ₹156 Cr | ₹206 Cr | +26.0% |
| Total Debt | ₹2.4 Cr | ₹2.7 Cr | ₹39.8 Cr | ₹75.3 Cr | +215.1% |
| Shareholders' Equity | ₹78.0 Cr | ₹91.1 Cr | ₹96.6 Cr | ₹99.0 Cr | +8.3% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BCPL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| IL&FSTRANS IL&FSTRANS | — | — | Pending | — | — |
| BRNL BRNL | — | — | Pending | 33.4% | — |
| NOIDATOLL NOIDATOLL | — | — | Pending | — | — |
| GAYAHWS GAYAHWS | — | — | Pending | — | — |
| MARKOLINES MARKOLINES | — | — | Pending | 12.8% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BCPL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BCPL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BCPL →
Compare
Head-to-head with peers
Compare BCPL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BCPLNow →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.