B-Right RealEstate Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: November 26, 2025, 6:53 pm

Market Cap	429 Cr.
Current Price	415
High / Low	450/226
Stock P/E	91.2
Book Value	140
Dividend Yield	0.00 %
ROCE	5.08 %
ROE	1.58 %
Face Value	10.0
PEG Ratio	-4.82

Stock P/E, Current Price, and Intrinsic Value Over Time

Stock P/E Current Price Intrinsic Value

View Share Price Target for B-Right RealEstate Ltd

Competitors of B-Right RealEstate Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Modis Navnirman Ltd	713 Cr.	364	409/220	87.0	46.5	0.00 %	12.9 %	9.88 %	10.0
Modulex Construction Technologies Ltd	160 Cr.	23.2	35.7/18.0		44.7	0.00 %	2.51 %	1.54 %	10.0
MPDL Ltd	34.4 Cr.	46.5	92.7/38.0		127	0.00 %	2.87 %	4.16 %	10.0
IITL Projects Ltd	28.0 Cr.	56.1	78.1/47.1		2.12	0.00 %	16.6 %	%	10.0
HB Estate Developers Ltd	181 Cr.	79.0	122/69.9	16.4	81.0	0.00 %	8.20 %	6.60 %	10.0
Industry Average	17,046.77 Cr	251.80		86.32	139.95	0.15%	16.62%	21.24%	21.58

All Competitor Stocks of B-Right RealEstate Ltd

Quarterly Result

Metric	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Mar 2025
Sales	10	7	19	22	41	63
Expenses	7	7	15	16	34	56
Operating Profit	3	1	4	6	6	7
OPM %	31%	10%	21%	26%	15%	11%
Other Income	1	1	1	1	-2	1
Interest	0	1	0	1	1	1
Depreciation	0	0	1	1	1	1
Profit before tax	3	1	4	5	3	6
Tax %	33%	23%	35%	41%	99%	23%
Net Profit	2	1	3	3	0	4
EPS in Rs	1.30	0.55	1.14	1.23	0.55	1.08

Last Updated: July 16, 2025, 12:55 pm

Below is a detailed analysis of the quarterly data for B-Right RealEstate Ltd based on the most recent figures (Mar 2025) and their trends compared to the previous period:

For Sales, as of Mar 2025, the value is 63.00 Cr.. The value appears strong and on an upward trend. It has increased from 41.00 Cr. (Sep 2024) to 63.00 Cr., marking an increase of 22.00 Cr..
For Expenses, as of Mar 2025, the value is 56.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 34.00 Cr. (Sep 2024) to 56.00 Cr., marking an increase of 22.00 Cr..
For Operating Profit, as of Mar 2025, the value is 7.00 Cr.. The value appears strong and on an upward trend. It has increased from 6.00 Cr. (Sep 2024) to 7.00 Cr., marking an increase of 1.00 Cr..
For OPM %, as of Mar 2025, the value is 11.00%. The value appears to be declining and may need further review. It has decreased from 15.00% (Sep 2024) to 11.00%, marking a decrease of 4.00%.
For Other Income, as of Mar 2025, the value is 1.00 Cr.. The value appears strong and on an upward trend. It has increased from -2.00 Cr. (Sep 2024) to 1.00 Cr., marking an increase of 3.00 Cr..
For Interest, as of Mar 2025, the value is 1.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 1.00 Cr..
For Depreciation, as of Mar 2025, the value is 1.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 1.00 Cr..
For Profit before tax, as of Mar 2025, the value is 6.00 Cr.. The value appears strong and on an upward trend. It has increased from 3.00 Cr. (Sep 2024) to 6.00 Cr., marking an increase of 3.00 Cr..
For Tax %, as of Mar 2025, the value is 23.00%. The value appears to be improving (decreasing) as expected. It has decreased from 99.00% (Sep 2024) to 23.00%, marking a decrease of 76.00%.
For Net Profit, as of Mar 2025, the value is 4.00 Cr.. The value appears strong and on an upward trend. It has increased from 0.00 Cr. (Sep 2024) to 4.00 Cr., marking an increase of 4.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 1.08. The value appears strong and on an upward trend. It has increased from 0.55 (Sep 2024) to 1.08, marking an increase of 0.53.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: November 15, 2025, 3:51 am

Metric	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	0	0	1	17	41	103	117
Expenses	0	0	1	13	31	90	91
Operating Profit	0	-0	1	4	10	13	26
OPM %	64%	-13%	46%	22%	24%	13%	22%
Other Income	1	1	2	2	1	-1	2
Interest	0	0	0	1	1	2	3
Depreciation	0	0	1	1	1	1	1
Profit before tax	1	1	1	4	9	8	24
Tax %	28%	15%	12%	30%	38%	48%
Net Profit	1	1	1	3	5	4	17
EPS in Rs	13.51	6.24	12.92	1.85	2.35	1.64	4.53
Dividend Payout %	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	0.00%	0.00%	200.00%	66.67%	-20.00%
Change in YoY Net Profit Growth (%)	0.00%	0.00%	200.00%	-133.33%	-86.67%

B-Right RealEstate Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 5 years from 2020-2021 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	201%
3 Years:	323%
TTM:	153%

Compounded Profit Growth
10 Years:	%
5 Years:	22%
3 Years:	104%
TTM:	-9%

Stock Price CAGR
10 Years:	%
5 Years:	%
3 Years:	42%
1 Year:	147%

Return on Equity
10 Years:	%
5 Years:	1%
3 Years:	2%
Last Year:	2%

Last Updated: September 5, 2025, 2:31 pm

No data available for the Balance Sheet data table.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operating Activity +	-74	-4	4	35	-44	-21
Cash from Investing Activity +	2	-2	-6	-78	9	20
Cash from Financing Activity +	73	6	2	45	35	-3
Net Cash Flow	1	-0	1	2	1	-4

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	17	19	5	0	0	121
Inventory Days						903
Days Payable						145
Cash Conversion Cycle	17	19	5	0	0	879
Working Capital Days	1,564	56,613	14,773	549	662	354
ROCE %		0%	0%	3%	4%	5%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Sep 2022	Mar 2023	Sep 2023	Mar 2024	Sep 2024	Mar 2025	Sep 2025
Promoters	71.92%	71.92%	71.92%	71.92%	71.92%	71.92%	72.15%
FIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.80%	1.40%
Public	28.08%	28.08%	28.08%	28.08%	28.08%	27.27%	26.45%
No. of Shareholders	245	188	119	142	166	154	216

Shareholding Pattern Chart

No. of Shareholders

B-Right RealEstate Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	1.64	2.35	2.00	12.89	6.28
Diluted EPS (Rs.)	1.64	2.35	2.00	12.89	6.28
Cash EPS (Rs.)	5.49	6.46	3.57	19.90	7.10
Book Value[Excl.RevalReserv]/Share (Rs.)	136.71	138.96	133.88	979.95	967.05
Book Value[Incl.RevalReserv]/Share (Rs.)	136.71	138.96	133.88	979.95	967.05
Revenue From Operations / Share (Rs.)	100.11	39.58	16.67	8.18	4.05
PBDIT / Share (Rs.)	14.07	10.84	5.67	23.51	8.17
PBIT / Share (Rs.)	12.81	9.53	5.01	16.53	7.36
PBT / Share (Rs.)	8.12	8.36	4.18	14.62	7.34
Net Profit / Share (Rs.)	4.23	5.15	2.91	12.93	6.29
NP After MI And SOA / Share (Rs.)	1.64	2.35	1.85	12.89	6.28
PBDIT Margin (%)	14.05	27.38	34.04	287.34	201.80
PBIT Margin (%)	12.79	24.08	30.06	202.07	181.73
PBT Margin (%)	8.10	21.11	25.09	178.72	181.44
Net Profit Margin (%)	4.22	13.01	17.44	158.02	155.38
NP After MI And SOA Margin (%)	1.63	5.94	11.09	157.60	155.19
Return on Networth / Equity (%)	1.19	1.74	1.39	1.31	0.64
Return on Capital Employeed (%)	7.21	5.26	3.55	1.56	0.71
Return On Assets (%)	0.51	0.54	0.74	0.75	0.43
Long Term Debt / Equity (X)	0.26	0.30	0.04	0.07	0.05
Total Debt / Equity (X)	0.55	1.10	0.28	0.19	0.28
Asset Turnover Ratio (%)	0.26	0.11	0.02	0.01	0.01
Current Ratio (X)	1.77	1.35	1.53	2.05	2.66
Quick Ratio (X)	1.08	0.57	0.91	1.29	0.91
Inventory Turnover Ratio (X)	0.29	0.30	0.00	0.00	0.00
Interest Coverage Ratio (X)	6.59	9.24	6.84	12.30	690.00
Interest Coverage Ratio (Post Tax) (X)	4.18	5.39	4.51	7.77	532.27
Enterprise Value (Cr.)	459.97	320.25	253.93	0.00	0.00
EV / Net Operating Revenue (X)	4.45	7.83	14.75	0.00	0.00
EV / EBITDA (X)	31.64	28.59	43.32	0.00	0.00
MarketCap / Net Operating Revenue (X)	3.65	4.07	12.60	0.00	0.00
Price / BV (X)	2.68	1.19	1.58	0.00	0.00
Price / Net Operating Revenue (X)	3.65	4.07	12.60	0.00	0.00
EarningsYield	0.00	0.01	0.01	0.00	0.00

After reviewing the key financial ratios for B-Right RealEstate Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 25, the value is 1.64. This value is below the healthy minimum of 5. It has decreased from 2.35 (Mar 24) to 1.64, marking a decrease of 0.71.
For Diluted EPS (Rs.), as of Mar 25, the value is 1.64. This value is below the healthy minimum of 5. It has decreased from 2.35 (Mar 24) to 1.64, marking a decrease of 0.71.
For Cash EPS (Rs.), as of Mar 25, the value is 5.49. This value is within the healthy range. It has decreased from 6.46 (Mar 24) to 5.49, marking a decrease of 0.97.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 136.71. It has decreased from 138.96 (Mar 24) to 136.71, marking a decrease of 2.25.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 136.71. It has decreased from 138.96 (Mar 24) to 136.71, marking a decrease of 2.25.
For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 100.11. It has increased from 39.58 (Mar 24) to 100.11, marking an increase of 60.53.
For PBDIT / Share (Rs.), as of Mar 25, the value is 14.07. This value is within the healthy range. It has increased from 10.84 (Mar 24) to 14.07, marking an increase of 3.23.
For PBIT / Share (Rs.), as of Mar 25, the value is 12.81. This value is within the healthy range. It has increased from 9.53 (Mar 24) to 12.81, marking an increase of 3.28.
For PBT / Share (Rs.), as of Mar 25, the value is 8.12. This value is within the healthy range. It has decreased from 8.36 (Mar 24) to 8.12, marking a decrease of 0.24.
For Net Profit / Share (Rs.), as of Mar 25, the value is 4.23. This value is within the healthy range. It has decreased from 5.15 (Mar 24) to 4.23, marking a decrease of 0.92.
For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 1.64. This value is below the healthy minimum of 2. It has decreased from 2.35 (Mar 24) to 1.64, marking a decrease of 0.71.
For PBDIT Margin (%), as of Mar 25, the value is 14.05. This value is within the healthy range. It has decreased from 27.38 (Mar 24) to 14.05, marking a decrease of 13.33.
For PBIT Margin (%), as of Mar 25, the value is 12.79. This value is within the healthy range. It has decreased from 24.08 (Mar 24) to 12.79, marking a decrease of 11.29.
For PBT Margin (%), as of Mar 25, the value is 8.10. This value is below the healthy minimum of 10. It has decreased from 21.11 (Mar 24) to 8.10, marking a decrease of 13.01.
For Net Profit Margin (%), as of Mar 25, the value is 4.22. This value is below the healthy minimum of 5. It has decreased from 13.01 (Mar 24) to 4.22, marking a decrease of 8.79.
For NP After MI And SOA Margin (%), as of Mar 25, the value is 1.63. This value is below the healthy minimum of 8. It has decreased from 5.94 (Mar 24) to 1.63, marking a decrease of 4.31.
For Return on Networth / Equity (%), as of Mar 25, the value is 1.19. This value is below the healthy minimum of 15. It has decreased from 1.74 (Mar 24) to 1.19, marking a decrease of 0.55.
For Return on Capital Employeed (%), as of Mar 25, the value is 7.21. This value is below the healthy minimum of 10. It has increased from 5.26 (Mar 24) to 7.21, marking an increase of 1.95.
For Return On Assets (%), as of Mar 25, the value is 0.51. This value is below the healthy minimum of 5. It has decreased from 0.54 (Mar 24) to 0.51, marking a decrease of 0.03.
For Long Term Debt / Equity (X), as of Mar 25, the value is 0.26. This value is within the healthy range. It has decreased from 0.30 (Mar 24) to 0.26, marking a decrease of 0.04.
For Total Debt / Equity (X), as of Mar 25, the value is 0.55. This value is within the healthy range. It has decreased from 1.10 (Mar 24) to 0.55, marking a decrease of 0.55.
For Asset Turnover Ratio (%), as of Mar 25, the value is 0.26. It has increased from 0.11 (Mar 24) to 0.26, marking an increase of 0.15.
For Current Ratio (X), as of Mar 25, the value is 1.77. This value is within the healthy range. It has increased from 1.35 (Mar 24) to 1.77, marking an increase of 0.42.
For Quick Ratio (X), as of Mar 25, the value is 1.08. This value is within the healthy range. It has increased from 0.57 (Mar 24) to 1.08, marking an increase of 0.51.
For Inventory Turnover Ratio (X), as of Mar 25, the value is 0.29. This value is below the healthy minimum of 4. It has decreased from 0.30 (Mar 24) to 0.29, marking a decrease of 0.01.
For Interest Coverage Ratio (X), as of Mar 25, the value is 6.59. This value is within the healthy range. It has decreased from 9.24 (Mar 24) to 6.59, marking a decrease of 2.65.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 4.18. This value is within the healthy range. It has decreased from 5.39 (Mar 24) to 4.18, marking a decrease of 1.21.
For Enterprise Value (Cr.), as of Mar 25, the value is 459.97. It has increased from 320.25 (Mar 24) to 459.97, marking an increase of 139.72.
For EV / Net Operating Revenue (X), as of Mar 25, the value is 4.45. This value exceeds the healthy maximum of 3. It has decreased from 7.83 (Mar 24) to 4.45, marking a decrease of 3.38.
For EV / EBITDA (X), as of Mar 25, the value is 31.64. This value exceeds the healthy maximum of 15. It has increased from 28.59 (Mar 24) to 31.64, marking an increase of 3.05.
For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 3.65. This value exceeds the healthy maximum of 3. It has decreased from 4.07 (Mar 24) to 3.65, marking a decrease of 0.42.
For Price / BV (X), as of Mar 25, the value is 2.68. This value is within the healthy range. It has increased from 1.19 (Mar 24) to 2.68, marking an increase of 1.49.
For Price / Net Operating Revenue (X), as of Mar 25, the value is 3.65. This value exceeds the healthy maximum of 3. It has decreased from 4.07 (Mar 24) to 3.65, marking a decrease of 0.42.
For EarningsYield, as of Mar 25, the value is 0.00. This value is below the healthy minimum of 5. It has decreased from 0.01 (Mar 24) to 0.00, marking a decrease of 0.01.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of B-Right RealEstate Ltd as of November 30, 2025 is: 164.62

Calculation basis:

Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 30, 2025, B-Right RealEstate Ltd is Overvalued by 60.33% compared to the current share price 415.00

Intrinsic Value of B-Right RealEstate Ltd as of November 30, 2025 is: 133.49

Calculation basis:

Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 30, 2025, B-Right RealEstate Ltd is Overvalued by 67.83% compared to the current share price 415.00

Last 5 Year EPS CAGR: -18.91%

*Investments are subject to market risks

Strength and Weakness

Unable to fetch valid data for stock valuation.

Stock Analysis

Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in B-Right RealEstate Ltd:
1. Net Profit Margin: 4.22%
  - Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
2. ROCE: 7.21% (Industry Average ROCE: 16.62%)
  - ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
3. ROE%: 1.19% (Industry Average ROE: 21.24%)
  - ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
4. Interest Coverage Ratio (Post Tax): 4.18
  - Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
5. Quick Ratio: 1.08
  - Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
6. Stock P/E: 91.2 (Industry average Stock P/E: 86.32)
  - Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
7. Total Debt / Equity: 0.55
  - Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
Stock Rating: