BSL LTD
BSL · General/Diversified · NSE
₹123
Current Market Price
Fair Value (DCF)
₹78
Discount to FV
-36.3%
Updated just now
YieldIQ Score
17/100
Piotroski F-Score
3/9
Economic Moat
None
Confidence
24%
ROE
2.0%
Debt/Equity
3.66
WACC
11.1%
Market Cap
₹126.18 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
8.9%
Return on capital employed
EV / EBITDA
11.4×
Enterprise multiple
Debt / EBITDA
8.8×
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)
11.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹122.6
Bear case
Discount -185.9%
Base case
Discount -57.0%
Bull case
Discount -30.8%
Ratio Trends
BSL · last 9 annual periods
ROE
2.0%
ROCE
8.9%
Operating Margin
—
Debt / Equity
3.66×
PE
9.3×
EV / EBITDA
9.9×
Historical Financials
BSL · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹434 Cr | ₹470 Cr | ₹657 Cr | ₹667 Cr | ₹657 Cr | +10.9% |
| EBITDA | ₹40.2 Cr | ₹50.7 Cr | ₹63.5 Cr | ₹60.3 Cr | ₹49.8 Cr | +5.5% |
| EBIT | ₹29.9 Cr | ₹41.4 Cr | ₹47.7 Cr | — | — | +12.4% |
| PAT | ₹11.5 Cr | ₹16.9 Cr | ₹11.2 Cr | ₹8.2 Cr | ₹2.4 Cr | -32.5% |
| EPS (diluted) | ₹11.15 | ₹16.43 | ₹10.91 | — | — | -0.5% |
| CFO | ₹2.6 Cr | ₹18.8 Cr | ₹-39.5 Cr | ₹57.0 Cr | ₹49.4 Cr | +109.3% |
| CapEx | ₹-16.1 Cr | ₹-167 Cr | ₹-22.5 Cr | ₹-12.4 Cr | ₹-39.5 Cr | — |
| FCF | ₹-13.5 Cr | ₹-148 Cr | ₹-62.0 Cr | ₹44.6 Cr | ₹10.0 Cr | — |
| Total Assets | ₹352 Cr | ₹538 Cr | ₹618 Cr | ₹627 Cr | ₹640 Cr | +16.1% |
| Total Debt | ₹186 Cr | ₹346 Cr | ₹437 Cr | ₹421 Cr | ₹439 Cr | +24.0% |
| Shareholders' Equity | ₹89.3 Cr | ₹104 Cr | ₹113 Cr | ₹119 Cr | ₹120 Cr | +7.6% |
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 |
|---|---|---|---|---|---|
 INDIANCARD INDIANCARD | — | — | Pending | 27.2% | — |
LAGNAM LAGNAM | — | — | Pending | 10.6% | — |
WEIZMANIND WEIZMANIND | — | — | Pending | -5.9% | — |
SALONA SALONA | — | — | Pending | 3.8% | — |
MODTHREAD MODERN THREADS INDIA LTD | -2.8% | 32 | Near Fair Value | 2.5% | — |
Click a ticker to view its fair-value analysis.
Dividend History
7 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹4.50/sh
Last payout
2025-08-21
₹0.80
Peak payout
₹1.50
Trailing yield
0.65%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. BSL LTD (BSL.NS) trades at 122.60 vs a model fair value of 78.10, a gap of -36.3%. Piotroski F-score: 3/9. Moat label: None. Revenue CAGR...
Read full AI analysis →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.