BSL LTD
BSL · General/Diversified · NSE
₹125
Current Market Price
Fair Value (DCF)
₹200
Margin of Safety
+59.4%
Updated just now
YieldIQ Score
68/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
15%
ROE
—
Debt/Equity
3.66
WACC
11.1%
Market Cap
₹129 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
14.5%
Return on capital employed
EV / EBITDA
11.0×
Enterprise multiple
Debt / EBITDA
8.2×
Leverage vs earnings
Interest Coverage
1.4×
EBIT covers interest
Current Ratio
1.10×
Short-term liquidity
Asset Turnover
1.05×
Revenue per ₹ of assets
Revenue CAGR (3Y)
14.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹125.39
Bear case
₹41.37
MoS -203.1%
Base case
₹199.86
MoS +37.3%
Bull case
₹378.36
MoS +66.9%
Ratio Trends
BSL · last 4 annual periods
ROE
6.8%
ROCE
10.6%
Operating Margin
—
Debt / Equity
3.53×
PE
9.3×
EV / EBITDA
9.9×
Historical Financials
BSL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹321 Cr | ₹436 Cr | ₹472 Cr | ₹666 Cr | ₹658 Cr | +19.6% |
| EBITDA | — | ₹40.2 Cr | ₹50.7 Cr | ₹63.5 Cr | ₹57.2 Cr | +9.2% |
| EBIT | ₹18.0 Cr | ₹29.9 Cr | ₹41.4 Cr | ₹47.7 Cr | — | +27.6% |
| PAT | ₹1.4 Cr | ₹11.5 Cr | ₹16.9 Cr | ₹11.2 Cr | ₹8.2 Cr | +56.5% |
| EPS (diluted) | ₹1.32 | ₹11.15 | ₹16.43 | ₹10.91 | — | +69.6% |
| CFO | ₹16.5 Cr | ₹2.6 Cr | ₹18.8 Cr | ₹-39.5 Cr | ₹57.0 Cr | +36.2% |
| CapEx | — | — | — | — | ₹-12.4 Cr | — |
| FCF | — | — | — | — | ₹44.6 Cr | +0.0% |
| Total Assets | — | ₹352 Cr | ₹538 Cr | ₹618 Cr | ₹627 Cr | +15.5% |
| Total Debt | — | — | ₹186 Cr | ₹286 Cr | ₹421 Cr | +22.6% |
| Shareholders' Equity | — | — | ₹104 Cr | ₹113 Cr | ₹119 Cr | +3.5% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
BSL vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| WEIZMANIND WEIZMANN LTD | -3.0% | 40 | Near Fair Value | -5.9% | — |
| INDIANCARD INDIAN CARD CLOTHING CO. | +360.5% | 37 | Data Limited | 27.2% | — |
| LAGNAM LAGNAM SPINTEX LIMITED | +132.6% | 63 | Data Limited | 10.6% | — |
| SALONA SALONA | — | — | Pending | 3.8% | — |
| ZENITHEXPO ZENITHEXPO | — | — | Pending | 2.1% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for BSL in the last 10 years.
Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of BSL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for BSL →
Compare
Head-to-head with peers
Compare BSL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse BSLNow →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.