Baroda Extrusion Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: May 31, 2025, 8:09 pm

Market Cap	138 Cr.
Current Price	9.25
High / Low	15.0/5.53
Stock P/E	49.8
Book Value	1.32
Dividend Yield	0.00 %
ROCE	23.9 %
ROE	%
Face Value	1.00
PEG Ratio	-250.49

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Baroda Extrusion Ltd

Competitors of Baroda Extrusion Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
MSR India Ltd	24.7 Cr.	3.93	10.1/2.81		1.67	0.00 %	5.44 %	26.4 %	5.00
ND Metal Industries Ltd	22.8 Cr.	92.0	110/92.0	456	12.1	0.00 %	4.43 %	3.43 %	10.0
Baroda Extrusion Ltd	138 Cr.	9.25	15.0/5.53	49.8	1.32	0.00 %	23.9 %	%	1.00
ABC Gas (International) Ltd	50.8 Cr.	256	472/91.6	35.0	27.4	0.00 %	32.4 %	30.9 %	10.0
Sagardeep Alloys Ltd	49.3 Cr.	28.9	37.7/25.0	25.7	17.6	0.00 %	10.0 %	6.63 %	10.0
Industry Average	4,007.00 Cr	96.12		80.62	23.32	0.09%	14.88%	13.37%	5.45

All Competitor Stocks of Baroda Extrusion Ltd

Quarterly Result

Metric	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Sales	30	34	33	31	32	33	32	29	34	33	36	44	46
Expenses	30	34	34	33	32	33	32	29	35	33	36	44	44
Operating Profit	0	0	-1	-3	0	-0	0	-0	-2	0	-0	1	2
OPM %	1%	0%	-4%	-9%	1%	-0%	1%	-0%	-5%	1%	-0%	2%	5%
Other Income	0	0	0	0	0	0	0	0	0	0	0	0	19
Interest	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit before tax	0	0	-1	-3	1	-0	0	-0	-1	0	0	1	21
Tax %	-58%		-1%	0%	0%	0%	0%	0%	0%	0%	0%	0%	11%
Net Profit	0	0	-1	-3	1	-0	0	-0	-1	0	0	1	19
EPS in Rs	0.03	0.00	-0.09	-0.18	0.04	-0.00	0.03	-0.00	-0.09	0.01	0.00	0.06	1.25

Last Updated: May 31, 2025, 6:47 am

Below is a detailed analysis of the quarterly data for Baroda Extrusion 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 46.00 Cr.. The value appears strong and on an upward trend. It has increased from 44.00 Cr. (Dec 2024) to 46.00 Cr., marking an increase of 2.00 Cr..
For Expenses, as of Mar 2025, the value is 44.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 44.00 Cr..
For Operating Profit, as of Mar 2025, the value is 2.00 Cr.. The value appears strong and on an upward trend. It has increased from 1.00 Cr. (Dec 2024) to 2.00 Cr., marking an increase of 1.00 Cr..
For OPM %, as of Mar 2025, the value is 5.00%. The value appears strong and on an upward trend. It has increased from 2.00% (Dec 2024) to 5.00%, marking an increase of 3.00%.
For Other Income, as of Mar 2025, the value is 19.00 Cr.. The value appears strong and on an upward trend. It has increased from 0.00 Cr. (Dec 2024) to 19.00 Cr., marking an increase of 19.00 Cr..
For Interest, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 0.00 Cr..
For Depreciation, as of Mar 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Dec 2024) which recorded 0.00 Cr..
For Profit before tax, as of Mar 2025, the value is 21.00 Cr.. The value appears strong and on an upward trend. It has increased from 1.00 Cr. (Dec 2024) to 21.00 Cr., marking an increase of 20.00 Cr..
For Tax %, as of Mar 2025, the value is 11.00%. The value appears to be increasing, which may not be favorable. It has increased from 0.00% (Dec 2024) to 11.00%, marking an increase of 11.00%.
For Net Profit, as of Mar 2025, the value is 19.00 Cr.. The value appears strong and on an upward trend. It has increased from 1.00 Cr. (Dec 2024) to 19.00 Cr., marking an increase of 18.00 Cr..
For EPS in Rs, as of Mar 2025, the value is 1.25. The value appears strong and on an upward trend. It has increased from 0.06 (Dec 2024) to 1.25, marking an increase of 1.19.

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: March 6, 2025, 1:52 pm

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	54	48	24	25	14	30	51	52	52	108	130	127	147
Expenses	62	54	26	29	16	32	53	73	52	107	134	129	147
Operating Profit	-7	-6	-2	-4	-2	-1	-2	-21	-0	1	-4	-2	-1
OPM %	-14%	-13%	-8%	-14%	-15%	-4%	-3%	-40%	-0%	1%	-3%	-1%	-1%
Other Income	1	0	0	0	0	0	0	0	0	0	0	1	1
Interest	6	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0
Profit before tax	-14	-6	-2	-4	-2	-1	-2	-21	-0	1	-3	-1	-0
Tax %	0%	-1%	30%	-1%	0%	2%	0%	-25%	0%	1%	-1%	0%
Net Profit	-14	-6	-2	-3	-2	-1	-2	-16	-0	1	-3	-1	-0
EPS in Rs	-0.91	-0.41	-0.16	-0.23	-0.14	-0.08	-0.11	-1.05	-0.01	0.09	-0.23	-0.07	-0.02
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2022-2023	2023-2024
YoY Net Profit Growth (%)	57.14%	66.67%	-50.00%	33.33%	50.00%	-100.00%	-700.00%	100.00%	-400.00%	66.67%
Change in YoY Net Profit Growth (%)	0.00%	9.52%	-116.67%	83.33%	16.67%	-150.00%	-600.00%	800.00%	-500.00%	466.67%

Baroda Extrusion Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	21%
5 Years:	25%
3 Years:	14%
TTM:	25%

Compounded Profit Growth
10 Years:	12%
5 Years:	17%
3 Years:	26%
TTM:	352%

Stock Price CAGR
10 Years:	32%
5 Years:	118%
3 Years:	29%
1 Year:	65%

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

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:08 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	15	15	15	15	15	15	15	15	15	15	15	15	15
Reserves	-19	-25	-27	-31	-33	-34	-36	-51	-51	-50	-53	-54	-54
Borrowings	48	48	48	48	48	47	47	50	50	50	53	59	58
Other Liabilities	8	11	6	3	5	6	9	10	10	16	17	13	21
Total Liabilities	51	49	42	35	35	34	35	24	23	31	32	33	40
Fixed Assets	2	2	2	2	2	2	2	2	2	2	2	2	2
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	49	47	40	34	33	32	34	23	22	30	30	31	38
Total Assets	51	49	42	35	35	34	35	24	23	31	32	33	40

Below is a detailed analysis of the balance sheet data for Baroda Extrusion Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

For Equity Capital, as of Sep 2024, the value is 15.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 15.00 Cr..
For Reserves, as of Sep 2024, the value is -54.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded -54.00 Cr..
For Borrowings, as of Sep 2024, the value is 58.00 Cr.. The value appears to be improving (decreasing). However, Reserves are negative, which is a major warning sign. It has decreased from 59.00 Cr. (Mar 2024) to 58.00 Cr., marking a decrease of 1.00 Cr..
For Other Liabilities, as of Sep 2024, the value is 21.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 13.00 Cr. (Mar 2024) to 21.00 Cr., marking an increase of 8.00 Cr..
For Total Liabilities, as of Sep 2024, the value is 40.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 33.00 Cr. (Mar 2024) to 40.00 Cr., marking an increase of 7.00 Cr..
For Fixed Assets, as of Sep 2024, the value is 2.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 2.00 Cr..
For CWIP, as of Sep 2024, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Investments, as of Sep 2024, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 0.00 Cr..
For Other Assets, as of Sep 2024, the value is 38.00 Cr.. The value appears strong and on an upward trend. It has increased from 31.00 Cr. (Mar 2024) to 38.00 Cr., marking an increase of 7.00 Cr..
For Total Assets, as of Sep 2024, the value is 40.00 Cr.. The value appears strong and on an upward trend. It has increased from 33.00 Cr. (Mar 2024) to 40.00 Cr., marking an increase of 7.00 Cr..

However, the Borrowings (58.00 Cr.) are higher than the Reserves (₹-54.00 Cr.), which may signal higher financial risk.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	-1	1	-0	0	-0	0	-3	0	-0	-2	-5
Cash from Investing Activity +	-0	-0	0	0	0	0	0	-0	-0	-0	-0
Cash from Financing Activity +	1	-1	-0	0	0	-0	3	-0	0	3	6
Net Cash Flow	-0	-0	0	0	0	0	0	-0	0	0	1

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-55.00	-54.00	-50.00	-52.00	-50.00	-48.00	-49.00	-71.00	-50.00	-49.00	-57.00	-61.00

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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	263	82	182	58	134	44	52	63	63	41	37	37
Inventory Days	8	16	31	22	10	18	13	11	27	28	24	24
Days Payable	39	65	95	43	124	72	62	72	67	55	47	35
Cash Conversion Cycle	232	32	118	37	21	-9	3	2	23	14	15	26
Working Capital Days	279	81	177	114	156	30	21	41	37	24	20	32
ROCE %	-15%	-15%	-5%	-11%	-7%	-4%	-6%	-102%	-1%	10%	-23%	-6%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	57.24%	57.24%	57.24%	57.23%	57.23%	57.23%	57.00%	57.00%	56.94%	55.39%	55.39%	55.39%
Public	42.76%	42.76%	42.76%	42.76%	42.76%	42.76%	43.00%	42.99%	43.06%	44.62%	44.61%	44.62%
No. of Shareholders	15,071	17,708	17,796	19,489	19,489	19,249	18,978	18,792	19,157	21,169	22,024	23,693

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	1.00	1.00	1.00	1.00	1.00
Basic EPS (Rs.)	-0.07	-0.23	0.09	-0.01	-1.04
Diluted EPS (Rs.)	-0.07	-0.23	0.09	-0.01	-1.04
Cash EPS (Rs.)	-0.06	-0.22	0.09	0.00	-1.04
Book Value[Excl.RevalReserv]/Share (Rs.)	-2.65	-2.57	-2.34	-2.43	-2.42
Book Value[Incl.RevalReserv]/Share (Rs.)	-2.65	-2.57	-2.34	-2.43	-2.42
Revenue From Operations / Share (Rs.)	8.53	8.73	7.25	3.51	3.49
PBDIT / Share (Rs.)	-0.06	-0.22	0.10	0.00	-1.38
PBIT / Share (Rs.)	-0.07	-0.22	0.09	-0.01	-1.38
PBT / Share (Rs.)	-0.07	-0.23	0.09	-0.01	-1.40
Net Profit / Share (Rs.)	-0.07	-0.22	0.09	-0.01	-1.04
PBDIT Margin (%)	-0.75	-2.54	1.40	0.00	-39.55
PBIT Margin (%)	-0.84	-2.62	1.31	-0.15	-39.70
PBT Margin (%)	-0.86	-2.64	1.29	-0.18	-40.03
Net Profit Margin (%)	-0.86	-2.62	1.27	-0.18	-29.92
Return on Networth / Equity (%)	0.00	0.00	-3.93	0.00	0.00
Return on Capital Employeed (%)	-5.35	-23.02	9.26	0.22	57.37
Return On Assets (%)	-3.33	-10.81	4.40	-0.41	-64.57
Total Debt / Equity (X)	0.00	0.00	0.00	-1.38	-1.39
Asset Turnover Ratio (%)	3.94	4.14	3.97	2.21	1.76
Current Ratio (X)	1.99	1.46	1.46	0.25	0.26
Quick Ratio (X)	1.37	0.95	0.95	0.18	0.23
Inventory Turnover Ratio (X)	14.13	15.05	17.56	18.93	29.83
Interest Coverage Ratio (X)	-43.80	-160.81	57.17	-0.31	-117.12
Interest Coverage Ratio (Post Tax) (X)	-49.14	-164.97	52.71	-4.75	-87.62
Enterprise Value (Cr.)	52.20	22.23	65.36	64.43	53.70
EV / Net Operating Revenue (X)	0.41	0.17	0.60	1.23	1.03
EV / EBITDA (X)	-54.41	-6.71	42.98	-12389.65	-2.60
MarketCap / Net Operating Revenue (X)	0.42	0.17	0.60	0.27	0.06
Price / BV (X)	-1.36	-0.59	-1.87	-0.40	-0.09
Price / Net Operating Revenue (X)	0.42	0.17	0.60	0.27	0.06
EarningsYield	-0.02	-0.15	0.02	-0.01	-4.35

After reviewing the key financial ratios for Baroda Extrusion Ltd, here is a detailed analysis based on the latest available data and recent trends:

For FaceValue, as of Mar 24, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 1.00.
For Basic EPS (Rs.), as of Mar 24, the value is -0.07. This value is below the healthy minimum of 5. It has increased from -0.23 (Mar 23) to -0.07, marking an increase of 0.16.
For Diluted EPS (Rs.), as of Mar 24, the value is -0.07. This value is below the healthy minimum of 5. It has increased from -0.23 (Mar 23) to -0.07, marking an increase of 0.16.
For Cash EPS (Rs.), as of Mar 24, the value is -0.06. This value is below the healthy minimum of 3. It has increased from -0.22 (Mar 23) to -0.06, marking an increase of 0.16.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is -2.65. It has decreased from -2.57 (Mar 23) to -2.65, marking a decrease of 0.08.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is -2.65. It has decreased from -2.57 (Mar 23) to -2.65, marking a decrease of 0.08.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 8.53. It has decreased from 8.73 (Mar 23) to 8.53, marking a decrease of 0.20.
For PBDIT / Share (Rs.), as of Mar 24, the value is -0.06. This value is below the healthy minimum of 2. It has increased from -0.22 (Mar 23) to -0.06, marking an increase of 0.16.
For PBIT / Share (Rs.), as of Mar 24, the value is -0.07. This value is below the healthy minimum of 0. It has increased from -0.22 (Mar 23) to -0.07, marking an increase of 0.15.
For PBT / Share (Rs.), as of Mar 24, the value is -0.07. This value is below the healthy minimum of 0. It has increased from -0.23 (Mar 23) to -0.07, marking an increase of 0.16.
For Net Profit / Share (Rs.), as of Mar 24, the value is -0.07. This value is below the healthy minimum of 2. It has increased from -0.22 (Mar 23) to -0.07, marking an increase of 0.15.
For PBDIT Margin (%), as of Mar 24, the value is -0.75. This value is below the healthy minimum of 10. It has increased from -2.54 (Mar 23) to -0.75, marking an increase of 1.79.
For PBIT Margin (%), as of Mar 24, the value is -0.84. This value is below the healthy minimum of 10. It has increased from -2.62 (Mar 23) to -0.84, marking an increase of 1.78.
For PBT Margin (%), as of Mar 24, the value is -0.86. This value is below the healthy minimum of 10. It has increased from -2.64 (Mar 23) to -0.86, marking an increase of 1.78.
For Net Profit Margin (%), as of Mar 24, the value is -0.86. This value is below the healthy minimum of 5. It has increased from -2.62 (Mar 23) to -0.86, marking an increase of 1.76.
For Return on Networth / Equity (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 15. There is no change compared to the previous period (Mar 23) which recorded 0.00.
For Return on Capital Employeed (%), as of Mar 24, the value is -5.35. This value is below the healthy minimum of 10. It has increased from -23.02 (Mar 23) to -5.35, marking an increase of 17.67.
For Return On Assets (%), as of Mar 24, the value is -3.33. This value is below the healthy minimum of 5. It has increased from -10.81 (Mar 23) to -3.33, marking an increase of 7.48.
For Total Debt / Equity (X), as of Mar 24, the value is 0.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 0.00.
For Asset Turnover Ratio (%), as of Mar 24, the value is 3.94. It has decreased from 4.14 (Mar 23) to 3.94, marking a decrease of 0.20.
For Current Ratio (X), as of Mar 24, the value is 1.99. This value is within the healthy range. It has increased from 1.46 (Mar 23) to 1.99, marking an increase of 0.53.
For Quick Ratio (X), as of Mar 24, the value is 1.37. This value is within the healthy range. It has increased from 0.95 (Mar 23) to 1.37, marking an increase of 0.42.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 14.13. This value exceeds the healthy maximum of 8. It has decreased from 15.05 (Mar 23) to 14.13, marking a decrease of 0.92.
For Interest Coverage Ratio (X), as of Mar 24, the value is -43.80. This value is below the healthy minimum of 3. It has increased from -160.81 (Mar 23) to -43.80, marking an increase of 117.01.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is -49.14. This value is below the healthy minimum of 3. It has increased from -164.97 (Mar 23) to -49.14, marking an increase of 115.83.
For Enterprise Value (Cr.), as of Mar 24, the value is 52.20. It has increased from 22.23 (Mar 23) to 52.20, marking an increase of 29.97.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 0.41. This value is below the healthy minimum of 1. It has increased from 0.17 (Mar 23) to 0.41, marking an increase of 0.24.
For EV / EBITDA (X), as of Mar 24, the value is -54.41. This value is below the healthy minimum of 5. It has decreased from -6.71 (Mar 23) to -54.41, marking a decrease of 47.70.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 0.42. This value is below the healthy minimum of 1. It has increased from 0.17 (Mar 23) to 0.42, marking an increase of 0.25.
For Price / BV (X), as of Mar 24, the value is -1.36. This value is below the healthy minimum of 1. It has decreased from -0.59 (Mar 23) to -1.36, marking a decrease of 0.77.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 0.42. This value is below the healthy minimum of 1. It has increased from 0.17 (Mar 23) to 0.42, marking an increase of 0.25.
For EarningsYield, as of Mar 24, the value is -0.02. This value is below the healthy minimum of 5. It has increased from -0.15 (Mar 23) to -0.02, marking an increase of 0.13.

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 Baroda Extrusion Ltd as of June 1, 2025 is: 8.05

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 June 1, 2025, Baroda Extrusion Ltd is Overvalued by 12.97% compared to the current share price 9.25

Default values used*: Default value of 15% for ROE is used

Intrinsic Value of Baroda Extrusion Ltd as of June 1, 2025 is: 8.03

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 June 1, 2025, Baroda Extrusion Ltd is Overvalued by 13.19% compared to the current share price 9.25

Default values used*: Default value of 15% for ROE is used

Last 5 Year EPS CAGR: -0.20%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
	The stock has a low average ROCE of -15.42%, which may not be favorable. The stock has a high average Working Capital Days of 84.33, which may not be favorable. The stock has a high average Cash Conversion Cycle of 42.83, which may not be favorable. The company has higher borrowings (50.31) compared to reserves (-39.85), which may suggest financial risk. The company has not shown consistent growth in sales (66.31) and profit (-4.23).

Strength

Weakness

The stock has a low average ROCE of -15.42%, which may not be favorable.
The stock has a high average Working Capital Days of 84.33, which may not be favorable.
The stock has a high average Cash Conversion Cycle of 42.83, which may not be favorable.
The company has higher borrowings (50.31) compared to reserves (-39.85), which may suggest financial risk.
The company has not shown consistent growth in sales (66.31) and profit (-4.23).

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 Baroda Extrusion Ltd:
1. Net Profit Margin: -0.86%
  - 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: -5.35% (Industry Average ROCE: 14.88%)
  - 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%: 0% (Industry Average ROE: 13.37%)
  - 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): -49.14
  - 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: 1.37
  - 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: 49.8 (Industry average Stock P/E: 80.62)
  - 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
  - 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:

About the Company - Qualitative Analysis

Baroda Extrusion Ltd. is a Public Limited Listed company incorporated on 30/08/1991 and has its registered office in the State of Gujarat, India. Company's Corporate Identification Number(CIN) is L27109GJ1991PLC016200 and registration number is 016200. Currently Company is involved in the business activities of Manufacture of primary cells and primary batteries nd rechargable batteries, cells containing manganese oxide, mercuric oxide silver oxide or other material. Company's Total Operating Revenue is Rs. 127.20 Cr. and Equity Capital is Rs. 14.90 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Metals - Non Ferrous - Copper/Copper Alloys - Prod	Survey No. 65-66, Village- Garadia, Vadodra District Gujarat 391520	copper@barodaextrusion.com http://www.barodaextrusion.com

Management
Name	Position Held
Mr. Parasmal Kanugo	Chairman & Managing Director
Ms. Rina Patel	Director
Mr. Rikesh Shah	Director
Mr. Yadunandan Patel	Director

FAQ

What is the intrinsic value of Baroda Extrusion Ltd?

Baroda Extrusion Ltd's intrinsic value (as of 31 May 2025) is ₹8.05 — 12.97% lower the current market price of 9.25, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 138 Cr. market cap, FY2025-2026 high/low of ₹15.0/5.53, reserves of -54 Cr, and liabilities of 40 Cr.

What is the Market Cap of Baroda Extrusion Ltd?

The Market Cap of Baroda Extrusion Ltd is 138 Cr..

What is the current Stock Price of Baroda Extrusion Ltd as on 31 May 2025?

The current stock price of Baroda Extrusion Ltd as on 31 May 2025 is 9.25.

What is the High / Low of Baroda Extrusion Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Baroda Extrusion Ltd stocks is ₹15.0/5.53.

What is the Stock P/E of Baroda Extrusion Ltd?

The Stock P/E of Baroda Extrusion Ltd is 49.8.

What is the Book Value of Baroda Extrusion Ltd?

The Book Value of Baroda Extrusion Ltd is 1.32.

What is the Dividend Yield of Baroda Extrusion Ltd?

The Dividend Yield of Baroda Extrusion Ltd is 0.00 %.

What is the ROCE of Baroda Extrusion Ltd?

The ROCE of Baroda Extrusion Ltd is 23.9 %.

What is the ROE of Baroda Extrusion Ltd?

The ROE of Baroda Extrusion Ltd is %.

What is the Face Value of Baroda Extrusion Ltd?

The Face Value of Baroda Extrusion Ltd is 1.00.