BF UTILITIES LIMITED
BFUTILITIE · General/Diversified · NSE
₹570
Current Market Price
Fair Value (DCF)
₹1,252
Margin of Safety
+119.7%
Updated 1d ago
YieldIQ Score
68/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
56%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹2,147 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
27.6%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
4.5×
Leverage vs earnings
Interest Coverage
5.5×
EBIT covers interest
Current Ratio
1.62×
Short-term liquidity
Asset Turnover
0.34×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹569.9
Bear case
₹943.62
MoS +39.6%
Base case
₹1,252.11
MoS +54.5%
Bull case
₹2,327.63
MoS +75.5%
Ratio Trends
BFUTILITIE · last 8 annual periods
ROE
15.3%
ROCE
33.6%
Operating Margin
—
Debt / Equity
0.97×
PE
20.9×
EV / EBITDA
2.4×
Historical Financials
BFUTILITIE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹371 Cr | ₹513 Cr | ₹759 Cr | ₹969 Cr | ₹836 Cr | +22.5% |
| EBITDA | — | ₹332 Cr | ₹506 Cr | ₹591 Cr | ₹635 Cr | +17.6% |
| EBIT | ₹195 Cr | ₹286 Cr | ₹457 Cr | ₹534 Cr | — | +28.6% |
| PAT | ₹-22.1 Cr | ₹93.1 Cr | ₹257 Cr | ₹304 Cr | ₹146 Cr | — |
| EPS (diluted) | ₹-5.87 | ₹13.49 | ₹33.03 | ₹39.12 | — | — |
| CFO | ₹191 Cr | ₹326 Cr | ₹436 Cr | ₹583 Cr | ₹540 Cr | +29.7% |
| CapEx | — | — | — | — | ₹-32.8 Cr | — |
| FCF | — | — | — | — | ₹507 Cr | +0.0% |
| Total Assets | — | ₹2151 Cr | ₹2237 Cr | ₹2427 Cr | ₹2429 Cr | +3.1% |
| Total Debt | — | — | ₹136 Cr | ₹104 Cr | ₹932 Cr | +61.7% |
| Shareholders' Equity | — | — | ₹-91.7 Cr | ₹55.4 Cr | ₹956 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BFUTILITIE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| INDOTECH INDOTECH | — | — | Pending | 22.8% | — |
| THEJO THEJO | — | — | Pending | 15.6% | — |
| SERVOTECH SERVOTECH | — | — | Pending | 13.8% | — |
| EPACKPEB EPACKPEB | — | — | Pending | 16.8% | — |
| HGS HGS | — | — | Pending | 1.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BFUTILITIE in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. BF UTILITIES LIMITED (BFUTILITIE.NS) trades at 569.90 vs a model fair value of 1252.11, a gap of 119.7%. Piotroski F-score: 7/9. Moat lab...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BFUTILITIE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BFUTILITIE →
Compare
Head-to-head with peers
Compare BFUTILITIE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BFUTILITIENow →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.