BOROSIL RENEWABLES LTD
BORORENEW · General/Diversified · NSE
₹512
Current Market Price
Fair Value (DCF)
₹131
Margin of Safety
-74.4%
Updated 9h ago
YieldIQ Score
40/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
25%
ROE
—
Debt/Equity
0.23
WACC
11.1%
Market Cap
₹7,177 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
20.6×
Enterprise multiple
Debt / EBITDA
0.7×
Leverage vs earnings
Interest Coverage
-1.4×
EBIT covers interest
Current Ratio
1.86×
Short-term liquidity
Asset Turnover
1.01×
Revenue per ₹ of assets
Revenue CAGR (3Y)
31.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹511.95
Bear case
₹57.16
MoS -795.6%
Base case
₹130.97
MoS -290.9%
Bull case
₹141.17
MoS -262.6%
Ratio Trends
BORORENEW · last 8 annual periods
ROE
-7.0%
ROCE
7.3%
Operating Margin
—
Debt / Equity
0.25×
PE
548.5×
EV / EBITDA
35.3×
Historical Financials
BORORENEW · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹502 Cr | ₹644 Cr | ₹309 Cr | ₹283 Cr | ₹1473 Cr | +30.9% |
| EBITDA | — | ₹265 Cr | ₹162 Cr | ₹108 Cr | ₹91.6 Cr | -23.3% |
| EBIT | ₹161 Cr | ₹223 Cr | ₹19.2 Cr | ₹-54.3 Cr | — | — |
| PAT | ₹89.6 Cr | ₹166 Cr | ₹10.5 Cr | ₹-53.3 Cr | ₹-69.6 Cr | — |
| EPS (diluted) | ₹7.56 | ₹12.74 | ₹0.77 | ₹-3.68 | — | — |
| CFO | ₹161 Cr | ₹173 Cr | ₹-6.4 Cr | ₹68.7 Cr | ₹99.8 Cr | -11.3% |
| CapEx | — | — | — | — | ₹-109 Cr | — |
| FCF | — | — | — | — | ₹-9.4 Cr | — |
| Total Assets | — | ₹1055 Cr | ₹1632 Cr | ₹1684 Cr | ₹1454 Cr | +8.3% |
| Total Debt | — | — | ₹97.2 Cr | ₹152 Cr | ₹252 Cr | +26.9% |
| Shareholders' Equity | — | — | ₹919 Cr | ₹873 Cr | ₹1000 Cr | +2.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BORORENEW vs 4 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| UTLSOLAR UTLSOLAR | — | — | Pending | 39.4% | — |
| SAATVIKGL SAATVIKGL | — | — | Pending | 63.4% | — |
| VIKRAMSOLR VIKRAMSOLR | — | — | Pending | 11.3% | — |
| EMMVEE EMMVEE | — | — | Pending | 68.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BORORENEW in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BORORENEW →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BORORENEW →
Compare
Head-to-head with peers
Compare BORORENEW side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BORORENEWNow →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.