Bharti Hexacom Limited
BHARTIHEXA · General/Diversified · NSE
₹1,525
Current Market Price
Fair Value (DCF)
₹732
Margin of Safety
-52.0%
Updated 1h ago
YieldIQ Score
46/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
36%
ROE
25.2%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹0.76 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
19.4%
Return on capital employed
EV / EBITDA
17.6×
Enterprise multiple
Debt / EBITDA
1.3×
Leverage vs earnings
Interest Coverage
4.0×
EBIT covers interest
Current Ratio
0.28×
Short-term liquidity
Asset Turnover
0.48×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.7%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹1,525
Bear case
₹443.87
MoS -243.6%
Base case
₹732.3
MoS -108.2%
Bull case
₹1,281.5
MoS -19.0%
Ratio Trends
BHARTIHEXA · last 4 annual periods
ROE
25.2%
ROCE
34.6%
Operating Margin
—
Debt / Equity
1.20×
PE
—
EV / EBITDA
—
Historical Financials
BHARTIHEXA · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹5405 Cr | ₹6579 Cr | ₹1868 Cr | ₹8548 Cr | +16.5% |
| EBITDA | ₹3806 Cr | ₹2860 Cr | ₹3220 Cr | ₹4507 Cr | +5.8% |
| EBIT | — | — | ₹467 Cr | — | +0.0% |
| PAT | ₹1675 Cr | ₹549 Cr | ₹223 Cr | ₹1494 Cr | -3.7% |
| EPS (diluted) | — | — | ₹4.45 | — | +0.0% |
| CFO | ₹1258 Cr | ₹5108 Cr | ₹3546 Cr | ₹4583 Cr | +53.9% |
| CapEx | ₹-1349 Cr | ₹-945 Cr | — | ₹-1492 Cr | — |
| FCF | ₹-90.7 Cr | ₹4164 Cr | — | ₹3091 Cr | — |
| Total Assets | ₹16.7K Cr | ₹18.3K Cr | ₹18.5K Cr | ₹19.3K Cr | +4.9% |
| Total Debt | ₹9068 Cr | ₹9164 Cr | ₹2042 Cr | ₹7100 Cr | -7.8% |
| Shareholders' Equity | ₹3661 Cr | ₹4210 Cr | ₹4639 Cr | ₹5932 Cr | +17.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BHARTIHEXA vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| IDEA IDEA | — | — | Pending | 38.9% | — |
| INDUSTOWER Indus Towers Limited | +49.6% | 42 | Data Limited | 30.6% | — |
| TATACOMM TATACOMM | — | — | Pending | 60.7% | — |
| BHARTIARTL BHARTIARTL | — | — | Pending | 21.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
2 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹14.00/sh
Last payout
2025-07-25
₹10.00
Peak payout
₹10.00
Trailing yield
0.66%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BHARTIHEXA →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BHARTIHEXA →
Compare
Head-to-head with peers
Compare BHARTIHEXA side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BHARTIHEXANow →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.