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: 539946 | NSE: BAZELINTER

Bazel International Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹12.68Overvalued by 28.76%vs CMP ₹17.80

P/E (7.0) × ROE (3.0%) × BV (₹72.60) × DY (2.00%)

₹33.07Undervalued by 85.79%vs CMP ₹17.80
MoS: +46.2% (Strong)Confidence: 43/100 (Low)Models: 4 Under, 1 Fair, 3 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹16.7926%Fair (-5.7%)
Graham NumberEarnings₹82.7315%Under (+364.8%)
Earnings PowerEarnings₹2.4712%Over (-86.1%)
DCFCash Flow₹61.8912%Under (+247.7%)
Net Asset ValueAssets₹56.858%Under (+219.4%)
EV/EBITDAEnterprise₹1.3210%Over (-92.6%)
Earnings YieldEarnings₹41.908%Under (+135.4%)
ROCE CapitalReturns₹0.628%Over (-96.5%)
Consensus (8 models)₹33.07100%Undervalued
Key Drivers: EPS CAGR 32.4% lifts DCF — verify sustainability. | ROE 3.0% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 32.4%

*Investments are subject to market risks

Investment Snapshot

45
Bazel International Ltd scores 45/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health50/100 · Moderate
ROCE 3.8% WeakROE 3.0% WeakD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money50/100 · Moderate
Promoter holding at 0.1% Stable
Earnings Quality40/100 · Moderate
Working capital: 1,367 days Capital intensive
Quarterly Momentum40/100 · Moderate
Profit (4Q): -27% YoY Declining
Industry Rank45/100 · Moderate
P/E 7.0 vs industry 101.6 Cheaper than peersROCE 3.8% vs industry 15.8% Below peersROE 3.0% vs industry 8.8% Below peers

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 17.5 Cr.
Current Price 17.8
Intrinsic Value₹33.07
High / Low 45.5/16.5
Stock P/E7.04
Book Value 72.6
Dividend Yield0.00 %
ROCE3.78 %
ROE3.04 %
Face Value 10.0
PEG Ratio0.22

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

View Share Price Target for Bazel International Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Bazel International Ltd 17.5 Cr. 17.8 45.5/16.57.04 72.60.00 %3.78 %3.04 % 10.0
Dharani Finance Ltd 4.18 Cr. 8.36 18.0/8.366.85 19.50.00 %9.40 %9.28 % 10.0
Helpage Finlease Ltd 23.6 Cr. 23.7 33.8/14.57.40 18.20.00 %14.5 %9.32 % 10.0
Aastamangalam Finance Ltd 50.2 Cr. 32.3 55.0/27.86.67 51.10.00 %13.0 %14.8 % 10.0
Gilada Finance & Investments Ltd 16.9 Cr. 12.0 23.8/10.67.53 17.90.00 %12.7 %9.31 % 5.00
Industry Average22,241.21 Cr369.74101.56513.160.26%15.81%8.84%8.50

All Competitor Stocks of Bazel International Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue0.540.881.371.151.2813.990.750.830.772.431.041.131.14
Interest 0.280.370.010.010.010.230.090.000.240.340.230.190.08
Expenses 0.182.040.194.440.2212.110.210.180.231.360.240.240.35
Financing Profit0.08-1.531.17-3.301.051.650.450.650.300.730.570.700.71
Financing Margin %14.81%-173.86%85.40%-286.96%82.03%11.79%60.00%78.31%38.96%30.04%54.81%61.95%62.28%
Other Income 0.110.040.000.000.000.030.000.000.030.850.060.000.00
Depreciation 0.000.010.010.010.010.100.030.030.030.100.03-0.020.01
Profit before tax 0.19-1.501.16-3.311.041.580.420.620.301.480.600.720.70
Tax % 26.32%-6.00%25.86%7.55%18.27%-39.87%21.43%-4.84%26.67%33.11%26.67%26.39%25.71%
Net Profit 0.14-1.410.86-3.570.862.200.330.650.220.990.440.530.52
EPS in Rs 0.48-3.622.21-9.152.215.640.851.670.561.770.790.950.68
Gross NPA %
Net NPA %

Last Updated: March 3, 2026, 11:54 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 12:40 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue0.020.060.550.501.400.790.780.841.152.0217.823.235.74
Interest 0.000.000.000.000.030.070.010.020.210.730.310.570.84
Expenses 0.010.050.590.301.130.751.551.140.512.4316.911.612.19
Financing Profit0.010.01-0.040.200.24-0.03-0.78-0.320.43-1.140.601.052.71
Financing Margin %50.00%16.67%-7.27%40.00%17.14%-3.80%-100.00%-38.10%37.39%-56.44%3.37%32.51%47.21%
Other Income 0.000.000.000.000.000.001.740.000.000.110.000.840.91
Depreciation 0.000.000.010.010.010.000.000.000.000.100.130.130.12
Profit before tax 0.010.01-0.050.190.23-0.030.96-0.320.43-1.130.471.763.50
Tax % 0.00%0.00%0.00%26.32%17.39%0.00%30.21%6.25%32.56%0.88%23.40%18.18%
Net Profit 0.010.00-0.050.150.20-0.030.66-0.340.30-1.140.361.452.48
EPS in Rs 0.100.00-0.170.520.69-0.102.28-1.171.03-2.920.922.594.19
Dividend Payout % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

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%400.00%33.33%-115.00%2300.00%-151.52%188.24%-480.00%131.58%302.78%
Change in YoY Net Profit Growth (%)0.00%500.00%-366.67%-148.33%2415.00%-2451.52%339.75%-668.24%611.58%171.20%

Bazel International 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:49%
5 Years:33%
3 Years:41%
TTM:-70%
Compounded Profit Growth
10 Years:%
5 Years:17%
3 Years:69%
TTM:1378%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:11%
1 Year:-13%
Return on Equity
10 Years:1%
5 Years:0%
3 Years:1%
Last Year:3%

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

Balance Sheet

Last Updated: February 1, 2026, 4:25 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.490.491.461.461.461.461.461.461.461.951.952.792.79
Reserves 13.3313.3312.3012.4512.6412.4313.0912.7313.2041.4641.9848.7053.10
Borrowing0.000.030.000.501.090.250.022.581.987.668.7219.2319.95
Other Liabilities 0.270.010.040.090.090.050.210.720.620.642.911.011.49
Total Liabilities 14.0913.8613.8014.5015.2814.1914.7817.4917.2651.7155.5671.7377.33
Fixed Assets 0.000.000.020.010.010.000.000.000.000.440.320.190.17
CWIP 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Investments 11.0810.155.864.333.251.441.441.271.251.632.8911.2911.02
Other Assets 3.013.717.9210.1612.0212.7513.3416.2216.0149.6452.3560.2566.14
Total Assets 14.0913.8613.8014.5015.2814.1914.7817.4917.2651.7155.5671.7377.33

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0.03-0.01-4.28-0.91-2.80-1.900.07-2.841.09-32.77-1.29-8.13
Cash from Investing Activity + 0.000.004.321.541.191.820.000.120.20-1.02-0.01-8.31
Cash from Financing Activity + 0.000.03-0.030.500.590.000.002.57-0.6033.760.8515.93
Net Cash Flow 0.030.020.011.13-1.02-0.080.07-0.150.68-0.02-0.45-0.51
Free Cash Flow 0.03-0.01-4.30-0.91-2.80-1.900.07-2.841.09-33.03-1.30-8.13
CFO/OP 300%-100%10,675%-455%-1,022%-4,650%-42%940%180%7,973%-138%-479%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow0.010.020.59-0.200.040.501.53-1.44-1.47-5.238.19-17.62

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 182.500.000.000.000.000.000.000.000.000.00315.231,204.61
Inventory Days 0.000.00
Days Payable
Cash Conversion Cycle 182.500.000.000.000.000.000.000.000.000.00315.231,204.61
Working Capital Days 33,397.5018,493.334,778.186,037.103,052.9687.78-65.51-21.73-174.570.00281.231,367.34
ROCE %0.07%0.07%-0.36%1.35%1.76%0.27%6.76%-1.91%3.83%-1.18%1.50%3.78%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 0.56%0.46%0.46%0.46%0.46%0.46%0.46%0.46%0.32%0.12%0.11%0.08%
Public 99.44%99.53%99.53%99.53%99.53%99.54%99.54%99.54%91.85%92.05%92.05%94.26%
Others 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%7.83%7.83%7.83%5.66%
No. of Shareholders 2942984353904275586367407287707971,016

Shareholding Pattern Chart

No. of Shareholders

Bazel International 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 16Mar 15
FaceValue 10.0010.0010.0010.00
Basic EPS (Rs.) 7.590.02-0.410.02
Diluted EPS (Rs.) 7.590.02-0.410.01
Cash EPS (Rs.) 2.552.50-0.320.01
Book Value[Excl.RevalReserv]/Share (Rs.) 183.37225.2497.63284.91
Book Value[Incl.RevalReserv]/Share (Rs.) 183.37225.2497.63284.91
Revenue From Operations / Share (Rs.) 11.5091.193.871.34
PBDIT / Share (Rs.) 5.824.370.100.39
PBIT / Share (Rs.) 5.353.700.050.39
PBT / Share (Rs.) 3.222.40-0.320.39
Net Profit / Share (Rs.) 2.081.83-0.370.01
NP After MI And SOA / Share (Rs.) 3.631.83-0.410.01
PBDIT Margin (%) 50.574.792.6129.35
PBIT Margin (%) 46.504.061.5129.35
PBT Margin (%) 27.972.63-8.3129.34
Net Profit Margin (%) 18.062.00-9.571.47
NP After MI And SOA Margin (%) 31.552.00-10.591.47
Return on Networth / Equity (%) 1.970.81-0.430.00
Return on Capital Employeed (%) 2.571.600.050.13
Return On Assets (%) 1.280.64-0.400.00
Long Term Debt / Equity (X) 0.000.000.020.00
Total Debt / Equity (X) 0.400.190.020.00
Asset Turnover Ratio (%) 0.040.000.030.00
Current Ratio (X) 3.115.21125.77218.98
Quick Ratio (X) 3.115.21125.77218.98
Interest Coverage Ratio (X) 2.733.350.262265.25
Interest Coverage Ratio (Post Tax) (X) 1.982.400.021753.35
Enterprise Value (Cr.) 44.5515.520.000.00
EV / Net Operating Revenue (X) 13.900.870.000.00
EV / EBITDA (X) 27.4818.200.000.00
MarketCap / Net Operating Revenue (X) 5.780.470.000.00
Price / BV (X) 0.360.190.000.00
Price / Net Operating Revenue (X) 5.780.470.000.00
EarningsYield 0.050.040.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Bazel International Ltd. is a Public Limited Listed company incorporated on 30/12/1982 and has its registered office in the State of Delhi, India. Company's Corporate Identification Number(CIN) is L65923DL1982PLC290287 and registration number is 290287. Currently company belongs to the Industry of Non-Banking Financial Company (NBFC). Company's Total Operating Revenue is Rs. 3.20 Cr. and Equity Capital is Rs. 2.79 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Non-Banking Financial Company (NBFC)II-B/20, First Floor, New Delhi Delhi 110024Contact not found
Management
NamePosition Held
Mr. Pankaj DawarManaging Director
Ms. Prithvi Raj BhattInd. Non-Executive Director
Ms. Pooja BhardwajInd. Non-Executive Director
Mrs. Sriparna UpadhyayNon Executive Director

FAQ

What is the intrinsic value of Bazel International Ltd and is it undervalued?

As of 10 April 2026, Bazel International Ltd's intrinsic value is ₹33.07, which is 85.79% higher than the current market price of ₹17.80, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (3.04 %), book value (₹72.6), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Bazel International Ltd?

Bazel International Ltd is trading at ₹17.80 as of 10 April 2026, with a FY2026-2027 high of ₹45.5 and low of ₹16.5. The stock is currently near its 52-week low. Market cap stands at ₹17.5 Cr..

How does Bazel International Ltd's P/E ratio compare to its industry?

Bazel International Ltd has a P/E ratio of 7.04, which is below the industry average of 101.56. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Bazel International Ltd financially healthy?

Key indicators for Bazel International Ltd: ROCE of 3.78 % is on the lower side compared to the industry average of 15.81%; ROE of 3.04 % is below ideal levels (industry average: 8.84%). Dividend yield is 0.00 %.

Is Bazel International Ltd profitable and how is the profit trend?

Bazel International Ltd reported a net profit of ₹1 Cr in Mar 2025 on revenue of ₹3 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does Bazel International Ltd pay dividends?

Bazel International Ltd has a dividend yield of 0.00 % at the current price of ₹17.80. 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 Bazel International 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