BOMBAY SUPER HYBRID SEEDS
BSHSL · General/Diversified · NSE
₹100
Current Market Price
Fair Value (DCF)
₹37
Margin of Safety
-63.5%
Updated 21h ago
YieldIQ Score
38/100
Piotroski F-Score
4/9
Economic Moat
Narrow
Confidence
21%
ROE
—
Debt/Equity
0.25
WACC
11.1%
Market Cap
₹1,048 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
31.8%
Return on capital employed
EV / EBITDA
30.0×
Enterprise multiple
Debt / EBITDA
2.6×
Leverage vs earnings
Interest Coverage
6.0×
EBIT covers interest
Current Ratio
1.83×
Short-term liquidity
Asset Turnover
1.62×
Revenue per ₹ of assets
Revenue CAGR (3Y)
23.2%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹99.91
Bear case
₹20.44
MoS -388.8%
Base case
₹36.5
MoS -173.7%
Bull case
₹48.04
MoS -108.0%
Ratio Trends
BSHSL · last 5 annual periods
ROE
25.2%
ROCE
17.8%
Operating Margin
—
Debt / Equity
0.88×
PE
3012.7×
EV / EBITDA
—
Historical Financials
BSHSL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹171 Cr | ₹194 Cr | ₹35.8 Cr | ₹30.1 Cr | ₹359 Cr | +20.3% |
| EBITDA | — | ₹14.0 Cr | ₹21.9 Cr | ₹28.9 Cr | ₹35.0 Cr | +25.6% |
| EBIT | ₹7.4 Cr | ₹12.9 Cr | ₹3.3 Cr | ₹4.0 Cr | — | -14.1% |
| PAT | ₹5.8 Cr | ₹10.5 Cr | ₹1.9 Cr | ₹3.1 Cr | ₹26.4 Cr | +46.1% |
| EPS (diluted) | ₹5.33 | ₹10.06 | ₹0.19 | ₹0.29 | — | -51.7% |
| CFO | ₹-7.3 Cr | ₹-11.5 Cr | ₹-8.0 Cr | ₹11.5 Cr | ₹-31.1 Cr | — |
| CapEx | — | — | — | — | ₹-2.6 Cr | — |
| FCF | — | — | — | — | ₹-33.8 Cr | — |
| Total Assets | — | ₹97.7 Cr | ₹133 Cr | ₹162 Cr | ₹222 Cr | +22.7% |
| Total Debt | — | — | ₹52.1 Cr | ₹47.5 Cr | ₹92.1 Cr | +15.3% |
| Shareholders' Equity | — | — | ₹56.3 Cr | ₹78.3 Cr | ₹105 Cr | +16.8% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BSHSL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| MADRASFERT MADRAS FERTILISERS LTD | -1.9% | 57 | Fairly valued | — | — |
| MOL MEGHMANI ORGANICS LIMITED | +15.0% | 40 | Undervalued | -0.7% | — |
| SPIC SPIC LTD | +46.0% | 65 | Data Limited | 13.0% | — |
| ASTEC ASTEC LIFESCIENCES LTD | -67.4% | 6 | Data Limited | -57.3% | — |
| IPL INDIA PESTICIDES LIMITED | +5.8% | 51 | Fairly valued | 9.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BSHSL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BSHSL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BSHSL →
Compare
Head-to-head with peers
Compare BSHSL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BSHSLNow →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.