BHARAT ROAD NETWORK LTD
BRNL · General/Diversified · NSE
₹21
Current Market Price
Fair Value (DCF)
₹50
Margin of Safety
+136.8%
Updated 21h ago
YieldIQ Score
46/100
Piotroski F-Score
8/9
Economic Moat
None
Confidence
24%
ROE
—
Debt/Equity
0.77
WACC
11.1%
Market Cap
₹176 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.3%
Return on capital employed
EV / EBITDA
8.6×
Enterprise multiple
Debt / EBITDA
15.9×
Leverage vs earnings
Interest Coverage
3.5×
EBIT covers interest
Current Ratio
0.80×
Short-term liquidity
Asset Turnover
0.19×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹20.98
Bear case
₹29.44
MoS +28.7%
Base case
₹49.67
MoS +57.8%
Bull case
₹124.48
MoS +83.1%
Ratio Trends
BRNL · last 4 annual periods
ROE
33.4%
ROCE
30.5%
Operating Margin
—
Debt / Equity
1.03×
PE
—
EV / EBITDA
100.1×
Historical Financials
BRNL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹216 Cr | ₹326 Cr | ₹380 Cr | ₹274 Cr | +8.2% |
| EBITDA | ₹-185 Cr | ₹15.1 Cr | ₹147 Cr | ₹262 Cr | — |
| EBIT | — | — | — | — | — |
| PAT | ₹-376 Cr | ₹-210 Cr | ₹-112 Cr | ₹141 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹21.9 Cr | ₹259 Cr | ₹264 Cr | ₹71.4 Cr | +48.2% |
| CapEx | ₹-28.3 Cr | ₹-8.4 Cr | ₹-104 Cr | ₹-52.2 Cr | — |
| FCF | ₹-6.3 Cr | ₹251 Cr | ₹160 Cr | ₹19.2 Cr | — |
| Total Assets | ₹2846 Cr | ₹2706 Cr | ₹2734 Cr | ₹1435 Cr | -20.4% |
| Total Debt | ₹1492 Cr | ₹1413 Cr | ₹1328 Cr | ₹434 Cr | -33.7% |
| Shareholders' Equity | ₹602 Cr | ₹400 Cr | ₹286 Cr | ₹422 Cr | -11.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BRNL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| BCPL BCPL | — | — | Pending | 6.7% | — |
| MARKOLINES MARKOLINES | — | — | Pending | 12.8% | — |
| ATLANTAA ATLANTAA | — | — | Pending | 20.1% | — |
| IL&FSTRANS IL&FSTRANS | — | — | Pending | — | — |
| HILINFRA HILINFRA | — | — | Pending | 16.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BRNL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BRNL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BRNL →
Compare
Head-to-head with peers
Compare BRNL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BRNLNow →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.