B.L.KASHYAP & SON LTD
BLKASHYAP · General/Diversified · NSE
₹54
Current Market Price
Fair Value (DCF)
₹32
Discount to FV
-40.0%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
55%
ROE
5.2%
Debt/Equity
0.60
WACC
11.1%
Market Cap
₹1,214 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
12.1%
Return on capital employed
EV / EBITDA
18.8×
Enterprise multiple
Debt / EBITDA
3.5×
Leverage vs earnings
Interest Coverage
2.3×
EBIT covers interest
Current Ratio
1.40×
Short-term liquidity
Asset Turnover
0.78×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.3%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹53.86
Bear case
Discount -214.4%
Base case
Discount -66.8%
Bull case
Discount -19.3%
Ratio Trends
BLKASHYAP · last 9 annual periods
ROE
5.2%
ROCE
12.1%
Operating Margin
—
Debt / Equity
0.60×
PE
31.6×
EV / EBITDA
12.9×
Historical Financials
BLKASHYAP · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 NSE_XBRL | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹762 Cr | ₹1132 Cr | ₹1086 Cr | ₹1196 Cr | ₹1128 Cr | +10.3% |
| EBITDA | — | ₹125 Cr | ₹75.0 Cr | ₹115 Cr | ₹102 Cr | -5.0% |
| EBIT | ₹58.8 Cr | ₹121 Cr | ₹72.1 Cr | ₹112 Cr | — | +17.5% |
| PAT | ₹-58.4 Cr | ₹43.9 Cr | ₹22.1 Cr | ₹52.5 Cr | ₹27.5 Cr | — |
| EPS (diluted) | ₹-2.59 | ₹1.95 | ₹0.98 | ₹2.33 | — | — |
| CFO | ₹-181 Cr | ₹87.2 Cr | ₹19.5 Cr | ₹78.8 Cr | ₹76.4 Cr | — |
| CapEx | — | ₹-8.6 Cr | ₹-23.5 Cr | ₹-35.0 Cr | ₹-53.1 Cr | — |
| FCF | — | ₹78.5 Cr | ₹-3.9 Cr | ₹43.8 Cr | ₹23.4 Cr | -26.1% |
| Total Assets | — | ₹1432 Cr | ₹1295 Cr | ₹1412 Cr | ₹1516 Cr | +1.4% |
| Total Debt | — | ₹380 Cr | ₹320 Cr | ₹310 Cr | ₹316 Cr | -4.5% |
| Shareholders' Equity | — | ₹423 Cr | ₹445 Cr | ₹496 Cr | ₹524 Cr | +5.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BLKASHYAP vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
SRM SRM | — | — | Pending | 20.0% | — |
 RIIL RIIL | — | — | Pending | 2.6% | — |
GPTINFRA GPTINFRA | — | — | Pending | 16.1% | 12.6× |
 SEPC SEPC | — | — | Pending | 1.6% | — |
GARUDA GARUDA | — | — | Pending | 27.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BLKASHYAP in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. B.L.KASHYAP & SON LTD (BLKASHYAP.NS) trades at 53.86 vs a model fair value of 32.29, a gap of -40.0%. Piotroski F-score: 7/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BLKASHYAP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BLKASHYAP →
Compare
Head-to-head with peers
Compare BLKASHYAP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BLKASHYAPNow →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.