Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: October 8, 2025, 11:41 pm
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543283 | NSE: BARBEQUE

Barbeque-Nation Hospitality Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹83.60Overvalued by 62.68%vs CMP ₹224.00

P/E (15.0) × ROE (7.4%) × BV (₹92.80) × DY (2.00%)

Defaults: P/E=15

₹293.25Undervalued by 30.92%vs CMP ₹224.00
MoS: +23.6% (Adequate)Confidence: 33/100 (Low)Models: 2 Under, 2 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹153.0139%Over (-31.7%)
Net Asset ValueAssets₹92.7224%Over (-58.6%)
EV/EBITDAEnterprise₹794.8620%Under (+254.8%)
Revenue MultipleRevenue₹314.9318%Under (+40.6%)
Consensus (4 models)₹293.25100%Undervalued
Key Drivers: EPS CAGR 83.0% lifts DCF — verify sustainability. | Wide model spread (₹93–₹795) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 83.0% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

39
Barbeque-Nation Hospitality Ltd scores 39/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health28/100 · Weak
ROCE 4.6% WeakROE 7.4% AverageD/E 0.49 ModerateInterest Coverage 0.0x RiskyProfitable 1/5 years Inconsistent
Smart Money20/100 · Weak
FII holding down -5.02% (6mo) SellingDII holding down 5.76% MF sellingPromoter holding at 33.7% Stable
Earnings Quality50/100 · Moderate
OPM stable around 17% Steady
Quarterly Momentum50/100 · Moderate
Revenue (4Q): -1% YoY Flat
Industry Rank40/100 · Moderate
ROCE 4.6% vs industry 12.6% Below peers3Y sales CAGR: 13% 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: October 8, 2025, 11:41 pm

Market Cap 877 Cr.
Current Price 224
Intrinsic Value₹293.25
High / Low 712/219
Stock P/E
Book Value 92.8
Dividend Yield0.00 %
ROCE4.57 %
ROE7.36 %
Face Value 5.00
PEG Ratio0.00

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

View Share Price Target for Barbeque-Nation Hospitality Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Barbeque-Nation Hospitality Ltd 877 Cr. 224 712/219 92.80.00 %4.57 %7.36 % 5.00
Royal Orchid Hotels Ltd 840 Cr. 306 594/26922.5 87.60.82 %17.4 %22.4 % 10.0
Benares Hotels Ltd 1,225 Cr. 9,426 12,000/9,00027.8 1,4080.27 %37.3 %28.3 % 10.0
Coffee Day Enterprises Ltd 504 Cr. 23.8 51.5/21.0 1230.00 %1.01 %0.96 % 10.0
Speciality Restaurants Ltd 434 Cr. 90.0 158/82.718.0 69.41.11 %7.97 %5.48 % 10.0
Industry Average7,257.68 Cr440.10305.42103.090.32%12.62%10.35%6.81

All Competitor Stocks of Barbeque-Nation Hospitality Ltd

Quarterly Result

MetricJun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Sales 315310328280324302331298306306329293297
Expenses 244252266240277257265243255260267239251
Operating Profit 70586240474466555146625346
OPM % 22%19%19%14%14%15%20%18%17%15%19%18%16%
Other Income 3531442834632
Interest 17181818192019191919192120
Depreciation 35353837374441454041435245
Profit before tax 21109-14-5-158-1-5-105-16-17
Tax % 23%26%19%-18%-26%-21%35%-96%-21%-28%-7%25%-2%
Net Profit 1687-12-4-125-0-4-75-21-17
EPS in Rs 3.901.821.69-3.03-1.11-3.171.11-0.27-1.24-1.851.16-5.18-4.20

Last Updated: August 1, 2025, 6:40 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: June 16, 2025, 2:39 pm

MetricMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Sales 4035035867398475078611,2341,2551,233
Expenses 3544404636106834617271,0031,0421,022
Operating Profit 496412412916446134231212211
OPM % 12%13%21%17%19%9%16%19%17%17%
Other Income 007-7204827121816
Interest 10145456768565727678
Depreciation 25337090134121127145168176
Profit before tax 14167-24-25-112-3226-14-27
Tax % 57%47%188%60%31%-18%-21%26%-20%-0%
Net Profit 69-6-38-33-92-2519-11-27
EPS in Rs 4.553.34-2.10-13.72-11.57-26.65-6.584.37-3.43-7.11
Dividend Payout % 33%0%-48%-7%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)50.00%-166.67%-533.33%13.16%-178.79%72.83%176.00%-157.89%-145.45%
Change in YoY Net Profit Growth (%)0.00%-216.67%-366.67%546.49%-191.95%251.61%103.17%-333.89%12.44%

Barbeque-Nation Hospitality Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2016-2017 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:8%
3 Years:13%
TTM:-1%
Compounded Profit Growth
10 Years:%
5 Years:7%
3 Years:0%
TTM:-182%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:-39%
1 Year:-59%
Return on Equity
10 Years:%
5 Years:-9%
3 Years:-2%
Last Year:-7%

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

Balance Sheet

Last Updated: August 11, 2025, 3:27 pm

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital 13141414141719192020
Reserves 111133131118-8227367382373343
Borrowings 5287478578727603610684686758
Other Liabilities 6162100110223291145173198194
Total Liabilities 2382967238199551,1381,1411,2591,2771,314
Fixed Assets 1651985486828137328721,0121,0361,061
CWIP 142219161162127514
Investments 33000000012
Other Assets 5573157121132400248220237227
Total Assets 2382967238199551,1381,1411,2591,2771,314

Reserves and Borrowings Chart

Cash Flow - No data available for this post.

Free Cash Flow

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-3.00-23.00-354.00-449.00-563.00-557.00-476.00-453.00-474.00-547.00

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 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 5332122011
Inventory Days 3033194143373444
Days Payable 7885141301118109103103
Cash Conversion Cycle -43-4932-121-257-73-71-68-58
Working Capital Days -29-18-27-24-94-226-54-45-46-46
ROCE %15%13%6%5%-4%3%9%6%5%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025
Promoters 33.82%33.78%33.79%33.79%33.77%33.73%33.71%33.71%33.56%33.55%33.72%33.74%
FIIs 16.60%17.65%17.79%17.97%18.06%17.76%16.88%17.50%15.16%12.84%10.46%10.14%
DIIs 26.70%26.06%26.45%24.51%25.15%25.21%24.42%23.06%25.68%25.90%21.49%19.92%
Public 22.89%22.51%21.98%23.72%23.02%23.30%25.01%25.73%25.61%27.71%34.33%36.19%
No. of Shareholders 49,37949,25047,58740,57937,87838,82939,18437,67136,54037,64540,02839,860

Shareholding Pattern Chart

No. of Shareholders

Barbeque-Nation Hospitality Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
UTI Flexi Cap Fund 1,959,838 0.2 46.491,974,8382025-11-02 02:36:04-0.76%
UTI ELSS Tax Saver Fund 354,644 0.23 8.41371,7272025-11-03 05:52:22-4.6%
ICICI Prudential ELSS Tax Saver Fund 230,000 0.04 5.46230,0002025-04-22 17:25:140%
UTI Childrens Hybrid Fund 188,137 0.1 4.46N/AN/AN/A
UTI Childrens Equity Fund 111,840 0.23 2.65N/AN/AN/A
UTI India Consumer Fund 83,705 0.29 1.99N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 5.005.005.005.005.00
Basic EPS (Rs.) -7.11-3.444.37-10.30-31.14
Diluted EPS (Rs.) -7.11-3.444.37-10.30-31.14
Cash EPS (Rs.) 38.2340.1142.1126.238.63
Book Value[Excl.RevalReserv]/Share (Rs.) 92.81103.33105.02101.5872.98
Book Value[Incl.RevalReserv]/Share (Rs.) 92.81103.33105.02101.5872.98
Revenue From Operations / Share (Rs.) 315.54321.08316.51221.16149.39
PBDIT / Share (Rs.) 58.1258.8061.2141.1227.23
PBIT / Share (Rs.) 12.9615.8324.018.42-8.47
PBT / Share (Rs.) -6.97-3.596.60-8.24-32.86
Net Profit / Share (Rs.) -6.93-2.864.91-6.47-27.07
NP After MI And SOA / Share (Rs.) -7.11-3.434.37-6.58-26.65
PBDIT Margin (%) 18.4218.3119.3318.5918.22
PBIT Margin (%) 4.104.927.583.80-5.66
PBT Margin (%) -2.20-1.112.08-3.72-21.99
Net Profit Margin (%) -2.19-0.891.55-2.92-18.12
NP After MI And SOA Margin (%) -2.25-1.061.37-2.97-17.84
Return on Networth / Equity (%) -7.66-3.414.24-6.63-37.09
Return on Capital Employeed (%) 4.846.069.103.44-3.81
Return On Assets (%) -2.11-1.041.35-2.24-7.95
Long Term Debt / Equity (X) 0.120.060.010.030.40
Total Debt / Equity (X) 0.190.100.040.050.49
Asset Turnover Ratio (%) 0.950.981.030.750.45
Current Ratio (X) 0.490.520.520.770.82
Quick Ratio (X) 0.310.370.340.590.76
Interest Coverage Ratio (X) 2.923.033.332.451.09
Interest Coverage Ratio (Post Tax) (X) 0.650.851.210.60-0.10
Enterprise Value (Cr.) 1122.131961.812458.714834.980.00
EV / Net Operating Revenue (X) 0.911.561.995.620.00
EV / EBITDA (X) 4.948.5410.3030.220.00
MarketCap / Net Operating Revenue (X) 0.861.552.005.680.00
Price / BV (X) 2.934.966.1712.670.00
Price / Net Operating Revenue (X) 0.861.552.005.680.00
EarningsYield -0.02-0.010.01-0.010.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

United Foodbrands Ltd. is a Public Limited Listed company incorporated on 13/10/2006 and has its registered office in the State of Karnataka, India. Company's Corporate Identification Number(CIN) is L55101KA2006PLC073031 and registration number is 073031. Currently Company is involved in the business activities of Bars and restaurants with bars. Company's Total Operating Revenue is Rs. 980.74 Cr. and Equity Capital is Rs. 19.54 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Hotels, Resorts & RestaurantsSaket Callipolis, Unit No. 601 & 602, Bengaluru Karnataka 560035Contact not found
Management
NamePosition Held
Mr. Abhay ChaudhariChairman & Ind.Dire (Non-Exe)
Mr. Kayum DhananiManaging Director
Mr. Rahul AgrawalWholeTime Director & CEO
Mrs. Suchitra DhananiNon Executive Director
Mr. Azhar Yusuf DhananiNon Executive Director
Mr. Raoof Razak DhananiNon Executive Director
Ms. Revathy AshokIndependent Director

FAQ

What is the intrinsic value of Barbeque-Nation Hospitality Ltd and is it undervalued?

As of 12 April 2026, Barbeque-Nation Hospitality Ltd's intrinsic value is ₹293.25, which is 30.92% higher than the current market price of ₹224.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (7.36 %), book value (₹92.8), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Barbeque-Nation Hospitality Ltd?

Barbeque-Nation Hospitality Ltd is trading at ₹224.00 as of 12 April 2026, with a FY2026-2027 high of ₹712 and low of ₹219. The stock is currently near its 52-week low. Market cap stands at ₹877 Cr..

How does Barbeque-Nation Hospitality Ltd's P/E ratio compare to its industry?

Barbeque-Nation Hospitality Ltd has a P/E ratio of , which is below the industry average of 305.42. This is broadly in line with or below the industry average.

Is Barbeque-Nation Hospitality Ltd financially healthy?

Key indicators for Barbeque-Nation Hospitality Ltd: ROCE of 4.57 % is on the lower side compared to the industry average of 12.62%; ROE of 7.36 % is below ideal levels (industry average: 10.35%). Dividend yield is 0.00 %.

Is Barbeque-Nation Hospitality Ltd profitable and how is the profit trend?

Barbeque-Nation Hospitality Ltd reported a net profit of ₹-27 Cr in Mar 2025 on revenue of ₹1,233 Cr. Compared to ₹-25 Cr in Mar 2022, the net profit shows a mixed trend.

Does Barbeque-Nation Hospitality Ltd pay dividends?

Barbeque-Nation Hospitality Ltd has a dividend yield of 0.00 % at the current price of ₹224.00. The company is currently not paying meaningful dividends.

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 Barbeque-Nation Hospitality 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