Bazel International Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹15.16Overvalued by 27.81%vs CMP ₹21.00

P/E (16.0) × ROE (1.7%) × BV (₹67.90) × DY (2.00%)

₹34.43Undervalued by 63.95%vs CMP ₹21.00

MoS: +39% (Strong)Confidence: 43/100 (Low)Models: 4 Under, 1 Fair, 3 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹20.07	26%	Fair (-4.4%)
Graham Number	Earnings	₹80.01	15%	Under (+281%)
Earnings Power	Earnings	₹2.48	12%	Over (-88.2%)
DCF	Cash Flow	₹62.03	12%	Under (+195.4%)
Net Asset Value	Assets	₹67.97	8%	Under (+223.7%)
EV/EBITDA	Enterprise	₹1.33	10%	Over (-93.7%)
Earnings Yield	Earnings	₹41.90	8%	Under (+99.5%)
ROCE Capital	Returns	₹0.74	8%	Over (-96.5%)
Consensus (8 models)		₹34.43	100%	Undervalued

Key Drivers: EPS CAGR 32.4% lifts DCF — verify sustainability. | ROE 1.7% 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

Analysis summary

Data coverage: Price-data record updated 25 August 2026, 9:30 am +05:30. Annual results through Mar 2025; quarterly results through Dec 2025; cash flow through Mar 2026. Each section can have a different reporting period. The share price is not live.

Valuation in context

Operating performance

Revenue for Mar 2025 was ₹3.23 Cr, versus ₹17.82 Cr in Mar 2024 (-81.9% year on year). Net profit for Mar 2025 was ₹1.45 Cr, versus ₹0.36 Cr in Mar 2024 (302.8% year on year). These are the latest annual periods stored on this page; check the quarterly table separately for more recent developments.

Cash generation

For the same Mar 2025 period, operating cash flow was ₹-8.13 Cr against net profit of ₹1.45 Cr. Cash flow covered -5.61 times reported profit. The gap warrants checking receivables, working capital and one-off items in the cash-flow statement. For financial businesses, lending and investment movements can dominate operating cash flow; also examine asset quality, capital adequacy and the business mix.

How to use the valuation and peer comparisons

The Intrinsic Value panel combines the available model estimates using the displayed weights. Earnings, cash-flow, dividend and asset-based methods can give very different answers. The displayed 12% cost of equity and 4% terminal growth assumptions apply where relevant; historical EPS growth is not a promise of future growth. Use the individual values and their spread to judge sensitivity.

The peer group follows the stored industry classification and may include different business models. Compare reporting periods, leverage and recurring earnings before interpreting a valuation gap. For banks and other financial businesses, capital adequacy and asset quality can be more informative than industrial-company cash-flow ratios.

Sources: Company data source. Check the company filings linked by the source for the reporting basis and exceptional items.

Automatically generated interpretation of the stored financial data, not a separately researched analyst opinion. Missing data is not evidence of poor performance. New filings become available here after the existing data refresh process captures them.

Investment Snapshot

Bazel International Ltd scores 39/100 (Weak)

Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison

Stock Health43/100 · Moderate

ROCE 3.2% WeakROE 1.7% WeakD/E 0.40 ModerateInterest Coverage 2.7x AdequateProfitable 3/5 available years Reported history

Smart Money50/100 · Moderate

Promoter holding at 0.0% Stable

Earnings Quality25/100 · Weak

CFO/NP ratio: -62.97x Poor cash conversionWorking capital: 1,367 days Capital intensive

Quarterly Momentum40/100 · Moderate

Profit (4Q): -27% YoY Declining

Industry Rank45/100 · Moderate

P/E 16.0 vs industry 39.7 Lower P/EROCE 3.2% vs industry 17.3% Below peersROE 1.7% vs industry 13.0% Below peers

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores use stored reporting periods and are screening indicators, not investment recommendations. Missing health ratios are excluded. Broad industry groups and financial-sector accounting can limit comparability.

Share Price and Basic Stock Data

Last Updated: August 25, 2026, 9:30 am

Market Cap	20.6 Cr.
Current Price	21.0
Intrinsic Value	₹34.43
High / Low	45.4/16.5
Stock P/E	16.0
Book Value	67.9
Dividend Yield	0.00 %
ROCE	3.19 %
ROE	1.71 %
Face Value	10.0
PEG Ratio	0.49

Understand these figures: how to read the P/E ratio, ROE versus earnings per share, and calculate intrinsic value.

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

Stock P/E Current Price Intrinsic Value

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	20.6 Cr.	21.0	45.4/16.5	16.0	67.9	0.00 %	3.19 %	1.71 %	10.0
Fedbank Financial Services Ltd	5,961 Cr.	159	178/119	15.6	78.2	0.00 %	9.06 %	12.6 %	10.0
Anupam Finserv Ltd	33.2 Cr.	1.75	3.40/1.67	15.3	1.60	0.00 %	8.16 %	6.62 %	1.00
Morarka Finance Ltd	30.1 Cr.	67.0	113/42.1	18.0	257	2.25 %	1.58 %	1.35 %	10.0
Arman Financial Services Ltd	2,115 Cr.	2,011	2,159/1,301	18.2	888	0.00 %	11.7 %	6.26 %	10.0
Industry Average	29,488.73 Cr	416.45		39.68	561.16	0.26%	17.26%	12.96%	8.43

All Competitor Stocks of Bazel International Ltd

Quarterly Result

Metric	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Revenue	0.54	0.88	1.37	1.15	1.28	13.99	0.75	0.83	0.77	2.43	1.04	1.13	1.14
Interest	0.28	0.37	0.01	0.01	0.01	0.23	0.09	0.00	0.24	0.34	0.23	0.19	0.08
Expenses	0.18	2.04	0.19	4.44	0.22	12.11	0.21	0.18	0.23	1.36	0.24	0.24	0.35
Financing Profit	0.08	-1.53	1.17	-3.30	1.05	1.65	0.45	0.65	0.30	0.73	0.57	0.70	0.71
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	0.11	0.04	0.00	0.00	0.00	0.03	0.00	0.00	0.03	0.85	0.06	0.00	0.00
Depreciation	0.00	0.01	0.01	0.01	0.01	0.10	0.03	0.03	0.03	0.10	0.03	-0.02	0.01
Profit before tax	0.19	-1.50	1.16	-3.31	1.04	1.58	0.42	0.62	0.30	1.48	0.60	0.72	0.70
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	-1.41	0.86	-3.57	0.86	2.20	0.33	0.65	0.22	0.99	0.44	0.53	0.52
EPS in Rs	0.48	-3.62	2.21	-9.15	2.21	5.64	0.85	1.67	0.56	1.77	0.79	0.95	0.68
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

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Revenue	0.02	0.06	0.55	0.50	1.40	0.79	0.78	0.84	1.15	2.02	17.82	3.23	5.74
Interest	0.00	0.00	0.00	0.00	0.03	0.07	0.01	0.02	0.21	0.73	0.31	0.57	0.84
Expenses	0.01	0.05	0.59	0.30	1.13	0.75	1.55	1.14	0.51	2.43	16.91	1.61	2.19
Financing Profit	0.01	0.01	-0.04	0.20	0.24	-0.03	-0.78	-0.32	0.43	-1.14	0.60	1.05	2.71
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	0.00	0.00	0.00	0.00	0.00	0.00	1.74	0.00	0.00	0.11	0.00	0.84	0.91
Depreciation	0.00	0.00	0.01	0.01	0.01	0.00	0.00	0.00	0.00	0.10	0.13	0.13	0.12
Profit before tax	0.01	0.01	-0.05	0.19	0.23	-0.03	0.96	-0.32	0.43	-1.13	0.47	1.76	3.50
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	0.01	0.00	-0.05	0.15	0.20	-0.03	0.66	-0.34	0.30	-1.14	0.36	1.45	2.48
EPS in Rs	0.10	0.00	-0.17	0.52	0.69	-0.10	2.28	-1.17	1.03	-2.92	0.92	2.59	4.19
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

Year	2014-2015	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
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: August 7, 2026, 1:00 am

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	0.49	1.46	1.46	1.46	1.46	1.46	1.46	1.46	1.95	1.95	2.79	9.90
Reserves	13.33	12.30	12.45	12.64	12.43	13.09	12.73	13.20	41.46	41.98	48.70	56.78
Borrowing	0.03	0.00	0.50	1.09	0.25	0.02	2.58	1.98	7.66	8.72	19.23	11.03
Other Liabilities	0.01	0.04	0.09	0.09	0.05	0.21	0.72	0.62	0.64	2.91	1.01	2.89
Total Liabilities	13.86	13.80	14.50	15.28	14.19	14.78	17.49	17.26	51.71	55.56	71.73	80.60
Fixed Assets	0.00	0.02	0.01	0.01	0.00	0.00	0.00	0.00	0.44	0.32	0.19	0.27
CWIP	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Investments	10.15	5.86	4.33	3.25	1.44	1.44	1.27	1.25	1.63	2.89	11.29	14.65
Other Assets	3.71	7.92	10.16	12.02	12.75	13.34	16.22	16.01	49.64	52.35	60.25	65.68
Total Assets	13.86	13.80	14.50	15.28	14.19	14.78	17.49	17.26	51.71	55.56	71.73	80.60

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	-0.01	-4.28	-0.91	-2.80	-1.90	0.07	-2.84	1.09	-32.77	-1.29	-8.13	-1.70
Cash from Investing Activity +	0.00	4.32	1.54	1.19	1.82	0.00	0.12	0.20	-1.02	-0.01	-8.31	-2.99
Cash from Financing Activity +	0.03	-0.03	0.50	0.59	0.00	0.00	2.57	-0.60	33.76	0.85	16.52	5.39
Net Cash Flow	0.02	0.01	1.13	-1.02	-0.08	0.07	-0.15	0.68	-0.02	-0.45	0.09	0.70
Free Cash Flow	-0.01	-4.30	-0.91	-2.80	-1.90	0.07	-2.84	1.09	-33.03	-1.30	-8.13	-1.70
CFO/OP	-100%	10,675%	-455%	-1,022%	-4,650%	-42%	940%	180%	7,973%	-138%	-482%	-68%

Free Cash Flow

Free cash flow reported in the stored cash-flow statement (₹ Cr)
Period	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Free Cash Flow	-0.01	-4.30	-0.91	-2.80	-1.90	0.07	-2.84	1.09	-33.03	-1.30	-8.13	-1.70

This table and the chart use the Free Cash Flow row from the same stored cash-flow statement. Free cash flow generally measures operating cash flow after capital expenditure; check the source definition and reporting basis. It is not operating profit minus borrowings.

Free Cash Flow Chart

Financial Efficiency Indicators

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	182.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	315.23	1,204.61
Inventory Days					0.00						0.00
Days Payable
Cash Conversion Cycle	182.50	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	315.23	1,204.61
Working Capital Days	33,397.50	18,493.33	4,778.18	6,037.10	3,052.96	87.78	-65.51	-21.73	-174.57	0.00	281.23	1,367.34
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

Month	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Promoters	0.46%	0.46%	0.46%	0.46%	0.46%	0.46%	0.32%	0.12%	0.11%	0.08%	0.04%	0.03%
Public	99.53%	99.53%	99.53%	99.54%	99.54%	99.54%	91.85%	92.05%	92.05%	94.26%	94.31%	99.97%
Others	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	7.83%	7.83%	7.83%	5.66%	5.66%	0.00%
No. of Shareholders	435	390	427	558	636	740	728	770	797	1,016	2,352	2,181

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

Month	Mar 25	Mar 24	Mar 16	Mar 15
FaceValue	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	7.59	0.02	-0.41	0.02
Diluted EPS (Rs.)	7.59	0.02	-0.41	0.01
Cash EPS (Rs.)	2.55	2.50	-0.32	0.01
Book Value[Excl.RevalReserv]/Share (Rs.)	183.37	225.24	97.63	284.91
Book Value[Incl.RevalReserv]/Share (Rs.)	183.37	225.24	97.63	284.91
Revenue From Operations / Share (Rs.)	11.50	91.19	3.87	1.34
PBDIT / Share (Rs.)	5.82	4.37	0.10	0.39
PBIT / Share (Rs.)	5.35	3.70	0.05	0.39
PBT / Share (Rs.)	3.22	2.40	-0.32	0.39
Net Profit / Share (Rs.)	2.08	1.83	-0.37	0.01
NP After MI And SOA / Share (Rs.)	3.63	1.83	-0.41	0.01
PBDIT Margin (%)	50.57	4.79	2.61	29.35
PBIT Margin (%)	46.50	4.06	1.51	29.35
PBT Margin (%)	27.97	2.63	-8.31	29.34
Net Profit Margin (%)	18.06	2.00	-9.57	1.47
NP After MI And SOA Margin (%)	31.55	2.00	-10.59	1.47
Return on Networth / Equity (%)	1.97	0.81	-0.43	0.00
Return on Capital Employeed (%)	2.57	1.60	0.05	0.13
Return On Assets (%)	1.28	0.64	-0.40	0.00
Long Term Debt / Equity (X)	0.00	0.00	0.02	0.00
Total Debt / Equity (X)	0.40	0.19	0.02	0.00
Asset Turnover Ratio (%)	0.04	0.00	0.03	0.00
Current Ratio (X)	3.11	5.21	125.77	218.98
Quick Ratio (X)	3.11	5.21	125.77	218.98
Interest Coverage Ratio (X)	2.73	3.35	0.26	2265.25
Interest Coverage Ratio (Post Tax) (X)	1.98	2.40	0.02	1753.35
Enterprise Value (Cr.)	44.55	15.52	0.00	0.00
EV / Net Operating Revenue (X)	13.90	0.87	0.00	0.00
EV / EBITDA (X)	27.48	18.20	0.00	0.00
MarketCap / Net Operating Revenue (X)	5.78	0.47	0.00	0.00
Price / BV (X)	0.36	0.19	0.00	0.00
Price / Net Operating Revenue (X)	5.78	0.47	0.00	0.00
EarningsYield	0.05	0.04	0.00	0.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Frequently asked questions

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

Bazel International Ltd: the stored intrinsic value estimate is ₹34.43, compared with a stored share price of ₹21.00. The model value is 64.0% above that quote. The model classifies this as undervalued; it is an estimate dependent on the inputs and assumptions, not a price target or a buy/sell recommendation. The estimate uses the available valuation models and weights shown in the Intrinsic Value panel, including earnings, cash-flow and asset-based approaches where data permits. It is not a P/E-only calculation.

What share price and 52-week range are shown for Bazel International Ltd?

The stored share price is ₹21.00. Price-data record updated: 25 August 2026, 9:30 am +05:30. This is not a live quote. The stored 52-week high / low is 45.4/16.5; this is a rolling range, not a financial-year range.

How have Bazel International Ltd's revenue and profit changed?

Does Bazel International Ltd's profit convert into cash?

How should I compare Bazel International Ltd's P/E with other stocks?

The stored P/E is 16.00. Compare companies with similar business models, growth, leverage and accounting periods. The industry group on this page is broad, and its average can be affected by outliers. A lower P/E alone does not establish undervaluation.

What could change Bazel International Ltd's intrinsic value estimate?

Changes in sustainable earnings, cash generation, capital needs, debt and share count can change the estimate. The displayed model uses a 12% cost of equity and 4% terminal growth assumption where applicable. Higher discount rates or weaker growth generally reduce discounted values. Compare the individual model values and weights, and verify fresh filings before relying on the result.