BOROSIL SCIENTIFIC LTD
BOROSCI · General/Diversified · NSE
₹116
Current Market Price
Fair Value (DCF)
₹171
Margin of Safety
+47.1%
Updated 2d ago
YieldIQ Score
72/100
Piotroski F-Score
9/9
Economic Moat
Narrow
Confidence
50%
ROE
—
Debt/Equity
0.02
WACC
11.1%
Market Cap
₹1,034 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
—
Return on capital employed
EV / EBITDA
19.8×
Enterprise multiple
Debt / EBITDA
0.3×
Leverage vs earnings
Interest Coverage
27.1×
EBIT covers interest
Current Ratio
—
Short-term liquidity
Asset Turnover
0.86×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹116.2
Bear case
₹102.85
MoS -13.0%
Base case
₹170.94
MoS +32.0%
Bull case
₹224.5
MoS +48.2%
Ratio Trends
BOROSCI · last 4 annual periods
ROE
6.6%
ROCE
14.4%
Operating Margin
—
Debt / Equity
0.04×
PE
—
EV / EBITDA
—
Historical Financials
BOROSCI · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹106 Cr | ₹98.0 Cr | ₹395 Cr | ₹437 Cr | +60.3% |
| EBITDA | ₹17.8 Cr | ₹10.4 Cr | ₹50.7 Cr | ₹60.4 Cr | +50.3% |
| EBIT | — | — | — | — | — |
| PAT | ₹8.6 Cr | ₹2.1 Cr | ₹23.6 Cr | ₹26.8 Cr | +46.3% |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹9.2 Cr | ₹-1.4 Cr | ₹30.0 Cr | ₹120 Cr | +135.3% |
| CapEx | ₹-13.2 Cr | ₹-21.0 Cr | ₹-12.9 Cr | ₹-14.2 Cr | — |
| FCF | ₹-3.9 Cr | ₹-22.4 Cr | ₹17.1 Cr | ₹106 Cr | — |
| Total Assets | ₹112 Cr | ₹160 Cr | ₹493 Cr | ₹509 Cr | +65.4% |
| Total Debt | ₹0.0 Cr | ₹45.8 Cr | ₹17.8 Cr | ₹14.4 Cr | — |
| Shareholders' Equity | ₹91.5 Cr | ₹93.6 Cr | ₹376 Cr | ₹405 Cr | +64.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BOROSCI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| ORICONENT ORICONENT | — | — | Pending | 11.1% | — |
| HUHTAMAKI HUHTAMAKI | — | — | Pending | 9.1% | 13.5× |
| COSMOFIRST COSMOFIRST | — | — | Pending | 9.1% | — |
| MOLDTKPAC MOLDTKPAC | — | — | Pending | 9.5% | — |
| TCPLPACK TCPLPACK | — | — | Pending | 22.2% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BOROSCI in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BOROSCI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BOROSCI →
Compare
Head-to-head with peers
Compare BOROSCI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BOROSCINow →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.