Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:12 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 538546 | NSE: BRPL

Bansal Roofing Products Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹71.21Overvalued by 42.11%vs CMP ₹123.00

P/E (18.1) × ROE (18.2%) × BV (₹26.80) × DY (0.82%)

₹66.48Overvalued by 45.95%vs CMP ₹123.00
MoS: -85% (Negative)Confidence: 66/100 (Moderate)Models: 1 Under, 9 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹83.8321%Over (-31.8%)
Graham NumberEarnings₹63.8515%Over (-48.1%)
Earnings PowerEarnings₹25.9010%Over (-78.9%)
DCFCash Flow₹152.2210%Under (+23.8%)
Net Asset ValueAssets₹26.577%Over (-78.4%)
EV/EBITDAEnterprise₹59.228%Over (-51.9%)
Dividend DiscountDividends₹55.008%Over (-55.3%)
Earnings YieldEarnings₹67.607%Over (-45%)
ROCE CapitalReturns₹41.278%Over (-66.4%)
Revenue MultipleRevenue₹36.825%Over (-70.1%)
Consensus (10 models)₹66.48100%Overvalued
Key Drivers: Wide model spread (₹26–₹152) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 17.7%

*Investments are subject to market risks

Investment Snapshot

73
Bansal Roofing Products Ltd scores 73/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health88/100 · Strong
ROCE 22.4% ExcellentROE 18.2% ExcellentD/E 0.12 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 73.3% Stable
Earnings Quality50/100 · Moderate
OPM stable around 8% Steady
Quarterly Momentum90/100 · Strong
Revenue (4Q): +52% YoY AcceleratingProfit (4Q): +99% YoY Strong
Industry Rank75/100 · Strong
P/E 18.1 vs industry 19.2 In-lineROCE 22.4% vs industry 14.0% Above peersROE 18.2% vs industry 11.5% Above peers3Y sales CAGR: 10% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:12 am

Market Cap 162 Cr.
Current Price 123
Intrinsic Value₹66.48
High / Low 135/91.7
Stock P/E18.1
Book Value 26.8
Dividend Yield0.82 %
ROCE22.4 %
ROE18.2 %
Face Value 10.0
PEG Ratio1.02

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

View Share Price Target for Bansal Roofing Products Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Bansal Roofing Products Ltd 162 Cr. 123 135/91.718.1 26.80.82 %22.4 %18.2 % 10.0
Tainwala Chemicals & Plastics (India) Ltd 167 Cr. 179 275/15515.7 1841.68 %4.24 %3.31 % 10.0
Hindustan Adhesives Ltd 149 Cr. 291 378/2487.77 2000.00 %17.2 %18.0 % 10.0
Rajshree Polypack Ltd 118 Cr. 15.8 29.3/14.28.10 24.20.00 %11.0 %8.90 % 5.00
Premier Polyfilm Ltd 642 Cr. 61.3 69.0/38.022.2 12.60.24 %29.9 %24.4 % 1.00
Industry Average488.67 Cr96.4819.2170.820.33%14.04%11.51%7.70

All Competitor Stocks of Bansal Roofing Products Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 22.4324.5828.9326.9225.6624.0824.0416.6826.4429.4636.2034.0938.68
Expenses 20.7922.3726.9925.4324.1822.5422.5115.4522.9726.5233.1631.6233.41
Operating Profit 1.642.211.941.491.481.541.531.233.472.943.042.475.27
OPM % 7.31%8.99%6.71%5.53%5.77%6.40%6.36%7.37%13.12%9.98%8.40%7.25%13.62%
Other Income 0.050.070.060.070.060.020.090.020.010.010.010.090.01
Interest 0.140.150.150.170.130.130.100.130.100.070.080.040.07
Depreciation 0.240.260.300.310.340.320.340.400.370.370.400.420.41
Profit before tax 1.311.871.551.081.071.111.180.723.012.512.572.104.80
Tax % 32.82%25.67%25.16%22.22%27.10%29.73%25.42%26.39%24.92%25.90%21.40%30.95%25.62%
Net Profit 0.881.391.150.830.770.790.890.532.261.862.021.463.57
EPS in Rs 0.671.050.870.630.580.600.680.401.711.411.531.112.71

Last Updated: February 2, 2026, 11:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 12:35 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1924222733444142739310697138
Expenses 182321263141383867869987125
Operating Profit 11122333677914
OPM % 6%4%6%6%6%7%8%8%8%7%6%10%10%
Other Income 0000000000000
Interest 0000000001100
Depreciation 0000000001112
Profit before tax 11111333565712
Tax % 31%31%31%31%26%29%26%25%26%25%26%26%
Net Profit 1011122244469
EPS in Rs 0.720.360.480.590.821.551.701.702.993.162.694.206.76
Dividend Payout % 0%0%0%0%15%16%15%15%0%0%0%24%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)-100.00%0.00%0.00%100.00%0.00%0.00%100.00%0.00%0.00%50.00%
Change in YoY Net Profit Growth (%)0.00%100.00%0.00%100.00%-100.00%0.00%100.00%-100.00%0.00%50.00%

Bansal Roofing Products Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:15%
5 Years:19%
3 Years:10%
TTM:8%
Compounded Profit Growth
10 Years:26%
5 Years:19%
3 Years:12%
TTM:103%
Stock Price CAGR
10 Years:35%
5 Years:67%
3 Years:27%
1 Year:58%
Return on Equity
10 Years:17%
5 Years:17%
3 Years:17%
Last Year:18%

Last Updated: September 5, 2025, 2:36 pm

Balance Sheet

Last Updated: February 1, 2026, 2:25 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 222233331313131313
Reserves 1334791113711142022
Borrowings 2242310277452
Other Liabilities 321231138781614
Total Liabilities 791011161416223637405451
Fixed Assets 223434541825253031
CWIP 0000000510410
Investments 0000000000000
Other Assets 5777131011121612102320
Total Assets 791011161416223637405451

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 1-202-23046982
Cash from Investing Activity + -0-1-1-10-1-1-5-11-7-6-2
Cash from Financing Activity + -021-24-3-125-1-30
Net Cash Flow 000-02-1-20-01-1-0
Free Cash Flow 0-2-11-12-1-1-522-1
CFO/OP 85%-136%56%146%-62%116%23%135%118%141%137%43%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-1.00-1.00-3.000.00-1.002.003.001.00-1.000.003.004.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 1016231615192521131089
Inventory Days 887363759849807865372481
Days Payable 521792220562014111330
Cash Conversion Cycle 467277689463997965352060
Working Capital Days 23424243565687692714316
ROCE %28%17%16%18%17%23%23%19%24%21%17%22%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 73.37%73.37%73.37%73.35%73.38%73.38%73.33%73.33%73.33%73.34%73.33%73.32%
FIIs 0.09%0.09%0.09%0.09%0.09%0.09%0.15%0.15%0.15%0.15%0.15%0.15%
Public 26.54%26.54%26.53%26.56%26.53%26.54%26.52%26.52%26.52%26.51%26.51%26.53%
No. of Shareholders 3,2404,0045,9256,0346,5466,6807,4319,3008,7518,1677,5767,336

Shareholding Pattern Chart

No. of Shareholders

Bansal Roofing Products 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

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 4.202.693.162.996.78
Diluted EPS (Rs.) 4.202.693.162.996.78
Cash EPS (Rs.) 5.323.663.883.337.93
Book Value[Excl.RevalReserv]/Share (Rs.) 25.1420.9418.2415.0849.32
Book Value[Incl.RevalReserv]/Share (Rs.) 25.1420.9418.2415.0849.32
Dividend / Share (Rs.) 1.000.000.000.001.00
Revenue From Operations / Share (Rs.) 73.2980.0970.7355.06125.92
PBDIT / Share (Rs.) 7.065.055.374.4710.67
PBIT / Share (Rs.) 5.944.084.664.129.52
PBT / Share (Rs.) 5.643.644.234.019.07
Net Profit / Share (Rs.) 4.202.693.162.996.78
PBDIT Margin (%) 9.626.307.598.128.47
PBIT Margin (%) 8.105.096.587.497.56
PBT Margin (%) 7.694.545.987.287.20
Net Profit Margin (%) 5.733.354.475.425.38
Return on Networth / Equity (%) 16.7112.8417.3319.8013.74
Return on Capital Employeed (%) 22.0217.2520.7621.5817.63
Return On Assets (%) 10.288.9011.2411.0610.40
Long Term Debt / Equity (X) 0.030.090.190.240.07
Total Debt / Equity (X) 0.140.150.270.360.12
Asset Turnover Ratio (%) 2.062.752.572.542.22
Current Ratio (X) 1.241.161.571.553.33
Quick Ratio (X) 0.310.470.530.491.33
Inventory Turnover Ratio (X) 8.4711.638.107.004.68
Dividend Payout Ratio (NP) (%) 0.000.000.000.0014.74
Dividend Payout Ratio (CP) (%) 0.000.000.000.0012.60
Earning Retention Ratio (%) 0.000.000.000.0085.26
Cash Earning Retention Ratio (%) 0.000.000.000.0087.40
Interest Coverage Ratio (X) 23.4811.4312.6739.8432.18
Interest Coverage Ratio (Post Tax) (X) 14.987.088.4627.6221.81
Enterprise Value (Cr.) 134.84108.7487.3581.4820.85
EV / Net Operating Revenue (X) 1.401.030.931.120.50
EV / EBITDA (X) 14.4916.3312.3413.825.93
MarketCap / Net Operating Revenue (X) 1.350.990.871.030.46
Retention Ratios (%) 0.000.000.000.0085.25
Price / BV (X) 3.933.803.393.741.19
Price / Net Operating Revenue (X) 1.350.990.871.030.46
EarningsYield 0.040.030.050.050.11

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Bansal Roofing Products Ltd. is a Public Limited Listed company incorporated on 01/05/2008 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L25206GJ2008PLC053761 and registration number is 053761. Currently Company is involved in the business activities of Forging, pressing, stamping and roll-forming of metal; powder metallurgy. Company's Total Operating Revenue is Rs. 96.63 Cr. and Equity Capital is Rs. 13.18 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Plastics - Sheets/Films274/2, Samlaya Sherpura Road, Village: Pratapnagar, Taluka, Vadodra District Gujarat 391520Contact not found
Management
NamePosition Held
Mr. Kaushalkumar S GuptaChairman & Managing Director
Mrs. Sangeeta K GuptaNon Executive Director
Mr. Kailash K GuptaWhole Time Director
Mrs. Arpita T ShahIndependent Director
Mr. Ravi S BhandariIndependent Director
Mrs. Enu N ShahIndependent Director

FAQ

What is the intrinsic value of Bansal Roofing Products Ltd and is it undervalued?

As of 18 April 2026, Bansal Roofing Products Ltd's intrinsic value is ₹66.48, which is 45.95% lower than the current market price of ₹123.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (18.2 %), book value (₹26.8), dividend yield (0.82 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Bansal Roofing Products Ltd?

Bansal Roofing Products Ltd is trading at ₹123.00 as of 18 April 2026, with a FY2026-2027 high of ₹135 and low of ₹91.7. The stock is currently in the middle of its 52-week range. Market cap stands at ₹162 Cr..

How does Bansal Roofing Products Ltd's P/E ratio compare to its industry?

Bansal Roofing Products Ltd has a P/E ratio of 18.1, which is below the industry average of 19.21. This is broadly in line with or below the industry average.

Is Bansal Roofing Products Ltd financially healthy?

Key indicators for Bansal Roofing Products Ltd: ROCE of 22.4 % indicates efficient capital utilization; ROE of 18.2 % shows strong shareholder returns. Dividend yield is 0.82 %.

Is Bansal Roofing Products Ltd profitable and how is the profit trend?

Bansal Roofing Products Ltd reported a net profit of ₹6 Cr in Mar 2025 on revenue of ₹97 Cr. Compared to ₹4 Cr in Mar 2022, the net profit shows an improving trend.

Does Bansal Roofing Products Ltd pay dividends?

Bansal Roofing Products Ltd has a dividend yield of 0.82 % at the current price of ₹123.00. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Bansal Roofing Products Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports