Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 23 May, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 532430 | NSE: BFUTILITIE

BF Utilities Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: May 23, 2025, 1:46 am

Market Cap 2,770 Cr.
Current Price 736
High / Low 1,129/572
Stock P/E18.7
Book Value 34.9
Dividend Yield0.00 %
ROCE28.4 %
ROE%
Face Value 5.00
PEG Ratio0.17

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

View Share Price Target for BF Utilities Ltd

Competitors of BF Utilities Ltd

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Noida Toll Bridge Company Ltd 90.1 Cr. 4.77 24.0/2.57 2.140.00 %8.54 %14.2 % 10.0
MEP Infrastructure Developers Ltd 34.0 Cr. 1.84 9.56/1.14 21.60.00 %20.7 %% 10.0
BF Utilities Ltd 2,770 Cr. 736 1,129/57218.7 34.90.00 %28.4 %% 5.00
Industry Average2,770.00 Cr247.5418.7019.550.00%19.21%14.20%8.33

All Competitor Stocks of BF Utilities Ltd

Quarterly Result

MetricSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Sales 114141178194161166232263218246242197221
Expenses 3539915449481101356997884654
Operating Profit 7910288141111118122129149149154152167
OPM % 69%72%49%72%69%71%53%49%68%61%64%77%76%
Other Income 53915125455556
Interest 51424043444551383635323230
Depreciation 14141314141515151617181818
Profit before tax 2049438558716180102101109108126
Tax % 9%6%11%4%4%6%13%24%15%25%27%26%28%
Net Profit 18463881556753618776807991
EPS in Rs 2.466.005.679.947.148.497.438.0211.269.909.909.8110.38

Last Updated: March 3, 2025, 5:17 pm

Below is a detailed analysis of the quarterly data for BF Utilities Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Sales, as of Sep 2024, the value is 221.00 Cr.. The value appears strong and on an upward trend. It has increased from 197.00 Cr. (Jun 2024) to 221.00 Cr., marking an increase of 24.00 Cr..
  • For Expenses, as of Sep 2024, the value is 54.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 46.00 Cr. (Jun 2024) to 54.00 Cr., marking an increase of 8.00 Cr..
  • For Operating Profit, as of Sep 2024, the value is 167.00 Cr.. The value appears strong and on an upward trend. It has increased from 152.00 Cr. (Jun 2024) to 167.00 Cr., marking an increase of 15.00 Cr..
  • For OPM %, as of Sep 2024, the value is 76.00%. The value appears to be declining and may need further review. It has decreased from 77.00% (Jun 2024) to 76.00%, marking a decrease of 1.00%.
  • For Other Income, as of Sep 2024, the value is 6.00 Cr.. The value appears strong and on an upward trend. It has increased from 5.00 Cr. (Jun 2024) to 6.00 Cr., marking an increase of 1.00 Cr..
  • For Interest, as of Sep 2024, the value is 30.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 32.00 Cr. (Jun 2024) to 30.00 Cr., marking a decrease of 2.00 Cr..
  • For Depreciation, as of Sep 2024, the value is 18.00 Cr.. The value remains steady. There is no change compared to the previous period (Jun 2024) which recorded 18.00 Cr..
  • For Profit before tax, as of Sep 2024, the value is 126.00 Cr.. The value appears strong and on an upward trend. It has increased from 108.00 Cr. (Jun 2024) to 126.00 Cr., marking an increase of 18.00 Cr..
  • For Tax %, as of Sep 2024, the value is 28.00%. The value appears to be increasing, which may not be favorable. It has increased from 26.00% (Jun 2024) to 28.00%, marking an increase of 2.00%.
  • For Net Profit, as of Sep 2024, the value is 91.00 Cr.. The value appears strong and on an upward trend. It has increased from 79.00 Cr. (Jun 2024) to 91.00 Cr., marking an increase of 12.00 Cr..
  • For EPS in Rs, as of Sep 2024, the value is 10.38. The value appears strong and on an upward trend. It has increased from 9.81 (Jun 2024) to 10.38, marking an increase of 0.57.

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: May 3, 2025, 3:04 pm

MetricSep 2013Sep 2014Sep 2015Mar 2016n n 6mMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 197238519301336401448535370513759969871
Expenses 8992145938599117238142193261389245
Operating Profit 109146373209251301331297229320498581626
OPM % 55%61%72%69%75%75%74%55%62%62%66%60%72%
Other Income 108615811642321171923
Interest 203240231194222208205214215183183142122
Depreciation 21242823606352535755586671
Profit before tax -105-1101206-23418034-20103274392456
Tax % 4%1%-0%48%25%13%9%19%10%10%6%23%
Net Profit -109-1111213-29367227-2293257304334
EPS in Rs -12.84-13.8116.310.810.886.3810.195.23-0.6613.4833.0039.0939.29
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)224.14%100.00%-62.50%-181.48%522.73%176.34%18.29%
Change in YoY Net Profit Growth (%)0.00%-124.14%-162.50%-118.98%704.21%-346.38%-158.06%

BF Utilities Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2017-2018 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:17%
5 Years:17%
3 Years:38%
TTM:-9%
Compounded Profit Growth
10 Years:17%
5 Years:27%
3 Years:253%
TTM:7%
Stock Price CAGR
10 Years:1%
5 Years:40%
3 Years:32%
1 Year:-25%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: Unknown

Balance Sheet

Last Updated: January 13, 2025, 3:59 pm

MonthSep 2013Sep 2014Sep 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 19191919191919191919191919
Reserves -247-299-247-247-334-311-283-240-242-190-11137113
Borrowings 1,9251,9351,8551,8651,7231,6431,7561,7091,7151,6311,4821,2981,116
Other Liabilities 5605956106024664915096836566908411,0701,193
Total Liabilities 2,2562,2502,2372,2401,8741,8422,0002,1712,1472,1502,2322,4232,440
Fixed Assets 1,2471,3241,2991,2871,2171,1551,1081,1621,1081,1241,0981,3541,351
CWIP 2101591651615546444444531335436
Investments 3732229239143198226161556274
Other Assets 762736771764579632705767769813946953980
Total Assets 2,2562,2502,2372,2401,8741,8422,0002,1712,1472,1502,2322,4232,440

Below is a detailed analysis of the balance sheet data for BF Utilities 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 19.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 19.00 Cr..
  • For Reserves, as of Sep 2024, the value is 113.00 Cr.. The value appears strong and on an upward trend. It has increased from 37.00 Cr. (Mar 2024) to 113.00 Cr., marking an increase of 76.00 Cr..
  • For Borrowings, as of Sep 2024, the value is 1,116.00 Cr.. The value appears to be improving (decreasing). However, Borrowings exceed Reserves, which may signal higher financial risk. It has decreased from 1,298.00 Cr. (Mar 2024) to 1,116.00 Cr., marking a decrease of 182.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is 1,193.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,070.00 Cr. (Mar 2024) to 1,193.00 Cr., marking an increase of 123.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is 2,440.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2,423.00 Cr. (Mar 2024) to 2,440.00 Cr., marking an increase of 17.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is 1,351.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,354.00 Cr. (Mar 2024) to 1,351.00 Cr., marking a decrease of 3.00 Cr..
  • For CWIP, as of Sep 2024, the value is 36.00 Cr.. The value appears to be declining and may need further review. It has decreased from 54.00 Cr. (Mar 2024) to 36.00 Cr., marking a decrease of 18.00 Cr..
  • For Investments, as of Sep 2024, the value is 74.00 Cr.. The value appears strong and on an upward trend. It has increased from 62.00 Cr. (Mar 2024) to 74.00 Cr., marking an increase of 12.00 Cr..
  • For Other Assets, as of Sep 2024, the value is 980.00 Cr.. The value appears strong and on an upward trend. It has increased from 953.00 Cr. (Mar 2024) to 980.00 Cr., marking an increase of 27.00 Cr..
  • For Total Assets, as of Sep 2024, the value is 2,440.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,423.00 Cr. (Mar 2024) to 2,440.00 Cr., marking an increase of 17.00 Cr..

However, the Borrowings (1,116.00 Cr.) are higher than the Reserves (₹113.00 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

MonthSep 2013Sep 2014Sep 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-68170331223254281405311202326436583
Cash from Investing Activity +-82-1725-3012-24-158-83-7-60-40-245
Cash from Financing Activity +120-182-352-191-259-265-249-222-197-283-354-338
Net Cash Flow-30-28427-8-25-2-17411

Free Cash Flow

MonthMar 2016n n 6mMar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2013Sep 2014Sep 2015
Free Cash Flow209.00250.00300.00330.00296.00228.00319.00497.00580.00108.00145.00372.00

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

MonthSep 2012Sep 2013Sep 2014Sep 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days13812110220011
Inventory Days
Days Payable
Cash Conversion Cycle13812110220011
Working Capital Days13429383108181141944417403712
ROCE %2%5%6%17%9%11%16%18%15%11%16%26%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters56.74%56.74%56.74%56.74%56.74%56.74%56.74%56.74%56.74%56.74%56.74%56.73%
FIIs0.43%0.39%0.51%0.49%0.43%0.39%0.94%0.78%0.88%0.90%1.11%1.54%
DIIs0.09%0.09%0.09%0.09%0.09%0.09%0.13%0.09%0.09%0.09%0.14%0.09%
Public42.74%42.77%42.65%42.67%42.74%42.77%42.19%42.39%42.27%42.26%42.00%41.63%
No. of Shareholders57,56558,03856,85456,42856,18655,18944,25946,04454,73057,03850,58851,117

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 5.005.005.005.005.00
Basic EPS (Rs.) 39.1233.0313.49-5.877.26
Diluted EPS (Rs.) 39.1233.0313.49-5.877.26
Cash EPS (Rs.) 98.1083.5339.379.1821.37
Book Value[Excl.RevalReserv]/Share (Rs.) 14.70-24.3519.09-6.21-0.65
Book Value[Incl.RevalReserv]/Share (Rs.) 14.70-24.3519.09-6.21-0.65
Revenue From Operations / Share (Rs.) 257.33201.53136.2198.36142.08
PBDIT / Share (Rs.) 159.25136.7090.5766.9086.58
PBIT / Share (Rs.) 141.72121.3075.9351.8672.47
PBT / Share (Rs.) 104.0572.7127.37-5.328.98
Net Profit / Share (Rs.) 80.5768.1424.73-5.877.26
NP After MI And SOA / Share (Rs.) 39.1233.0313.49-0.655.24
PBDIT Margin (%) 61.8867.8366.4968.0160.93
PBIT Margin (%) 55.0760.1955.7452.7251.00
PBT Margin (%) 40.4336.0820.09-5.416.32
Net Profit Margin (%) 31.3133.8018.15-5.965.11
NP After MI And SOA Margin (%) 15.2016.389.90-0.663.68
Return on Networth / Equity (%) 266.18-135.66-29.690.00-8.91
Return on Capital Employeed (%) 25.9824.6615.6810.8114.88
Return On Assets (%) 6.075.562.36-0.110.90
Long Term Debt / Equity (X) 19.96-13.80-8.25-6.76-7.32
Total Debt / Equity (X) 21.84-15.29-8.90-6.86-7.42
Asset Turnover Ratio (%) 0.410.340.010.010.01
Current Ratio (X) 1.431.311.441.571.54
Quick Ratio (X) 0.770.720.750.930.87
Interest Coverage Ratio (X) 4.232.811.861.171.53
Interest Coverage Ratio (Post Tax) (X) 3.142.401.510.891.25
Enterprise Value (Cr.) 4576.582845.052979.622692.142340.28
EV / Net Operating Revenue (X) 4.723.755.817.274.37
EV / EBITDA (X) 7.635.538.7310.687.18
MarketCap / Net Operating Revenue (X) 2.991.472.262.501.01
Price / BV (X) 52.44-12.20-6.79-4.15-2.45
Price / Net Operating Revenue (X) 2.991.472.262.501.01
EarningsYield 0.050.110.040.000.03

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

  • For FaceValue, as of Mar 24, the value is 5.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 5.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is 39.12. This value is within the healthy range. It has increased from 33.03 (Mar 23) to 39.12, marking an increase of 6.09.
  • For Diluted EPS (Rs.), as of Mar 24, the value is 39.12. This value is within the healthy range. It has increased from 33.03 (Mar 23) to 39.12, marking an increase of 6.09.
  • For Cash EPS (Rs.), as of Mar 24, the value is 98.10. This value is within the healthy range. It has increased from 83.53 (Mar 23) to 98.10, marking an increase of 14.57.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 14.70. It has increased from -24.35 (Mar 23) to 14.70, marking an increase of 39.05.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 14.70. It has increased from -24.35 (Mar 23) to 14.70, marking an increase of 39.05.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 257.33. It has increased from 201.53 (Mar 23) to 257.33, marking an increase of 55.80.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is 159.25. This value is within the healthy range. It has increased from 136.70 (Mar 23) to 159.25, marking an increase of 22.55.
  • For PBIT / Share (Rs.), as of Mar 24, the value is 141.72. This value is within the healthy range. It has increased from 121.30 (Mar 23) to 141.72, marking an increase of 20.42.
  • For PBT / Share (Rs.), as of Mar 24, the value is 104.05. This value is within the healthy range. It has increased from 72.71 (Mar 23) to 104.05, marking an increase of 31.34.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is 80.57. This value is within the healthy range. It has increased from 68.14 (Mar 23) to 80.57, marking an increase of 12.43.
  • For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 39.12. This value is within the healthy range. It has increased from 33.03 (Mar 23) to 39.12, marking an increase of 6.09.
  • For PBDIT Margin (%), as of Mar 24, the value is 61.88. This value is within the healthy range. It has decreased from 67.83 (Mar 23) to 61.88, marking a decrease of 5.95.
  • For PBIT Margin (%), as of Mar 24, the value is 55.07. This value exceeds the healthy maximum of 20. It has decreased from 60.19 (Mar 23) to 55.07, marking a decrease of 5.12.
  • For PBT Margin (%), as of Mar 24, the value is 40.43. This value is within the healthy range. It has increased from 36.08 (Mar 23) to 40.43, marking an increase of 4.35.
  • For Net Profit Margin (%), as of Mar 24, the value is 31.31. This value exceeds the healthy maximum of 10. It has decreased from 33.80 (Mar 23) to 31.31, marking a decrease of 2.49.
  • For NP After MI And SOA Margin (%), as of Mar 24, the value is 15.20. This value is within the healthy range. It has decreased from 16.38 (Mar 23) to 15.20, marking a decrease of 1.18.
  • For Return on Networth / Equity (%), as of Mar 24, the value is 266.18. This value is within the healthy range. It has increased from -135.66 (Mar 23) to 266.18, marking an increase of 401.84.
  • For Return on Capital Employeed (%), as of Mar 24, the value is 25.98. This value is within the healthy range. It has increased from 24.66 (Mar 23) to 25.98, marking an increase of 1.32.
  • For Return On Assets (%), as of Mar 24, the value is 6.07. This value is within the healthy range. It has increased from 5.56 (Mar 23) to 6.07, marking an increase of 0.51.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 19.96. This value exceeds the healthy maximum of 1. It has increased from -13.80 (Mar 23) to 19.96, marking an increase of 33.76.
  • For Total Debt / Equity (X), as of Mar 24, the value is 21.84. This value exceeds the healthy maximum of 1. It has increased from -15.29 (Mar 23) to 21.84, marking an increase of 37.13.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 0.41. It has increased from 0.34 (Mar 23) to 0.41, marking an increase of 0.07.
  • For Current Ratio (X), as of Mar 24, the value is 1.43. This value is below the healthy minimum of 1.5. It has increased from 1.31 (Mar 23) to 1.43, marking an increase of 0.12.
  • For Quick Ratio (X), as of Mar 24, the value is 0.77. This value is below the healthy minimum of 1. It has increased from 0.72 (Mar 23) to 0.77, marking an increase of 0.05.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is 4.23. This value is within the healthy range. It has increased from 2.81 (Mar 23) to 4.23, marking an increase of 1.42.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 3.14. This value is within the healthy range. It has increased from 2.40 (Mar 23) to 3.14, marking an increase of 0.74.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 4,576.58. It has increased from 2,845.05 (Mar 23) to 4,576.58, marking an increase of 1,731.53.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 4.72. This value exceeds the healthy maximum of 3. It has increased from 3.75 (Mar 23) to 4.72, marking an increase of 0.97.
  • For EV / EBITDA (X), as of Mar 24, the value is 7.63. This value is within the healthy range. It has increased from 5.53 (Mar 23) to 7.63, marking an increase of 2.10.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 2.99. This value is within the healthy range. It has increased from 1.47 (Mar 23) to 2.99, marking an increase of 1.52.
  • For Price / BV (X), as of Mar 24, the value is 52.44. This value exceeds the healthy maximum of 3. It has increased from -12.20 (Mar 23) to 52.44, marking an increase of 64.64.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 2.99. This value is within the healthy range. It has increased from 1.47 (Mar 23) to 2.99, marking an increase of 1.52.
  • For EarningsYield, as of Mar 24, the value is 0.05. This value is below the healthy minimum of 5. It has decreased from 0.11 (Mar 23) to 0.05, marking a decrease of 0.06.

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 BF Utilities Ltd as of May 23, 2025 is: 79.88

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 May 23, 2025, BF Utilities Ltd is Overvalued by 89.15% compared to the current share price 736.00

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

Intrinsic Value of BF Utilities Ltd as of May 23, 2025 is: 167.84

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 May 23, 2025, BF Utilities Ltd is Overvalued by 77.20% compared to the current share price 736.00

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

Last 5 Year EPS CAGR: 110.11%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (496.69 cr) and profit (96.00 cr) over the years.
  1. The stock has a low average ROCE of 12.67%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 98.67, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 3.42, which may not be favorable.
  4. The company has higher borrowings (1,665.62) compared to reserves (-200.08), which may suggest financial risk.

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 BF Utilities Ltd:
    1. Net Profit Margin: 31.31%
      • 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: 25.98% (Industry Average ROCE: 19.21%)
      • 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%: 266.18% (Industry Average ROE: 14.2%)
      • 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): 3.14
      • 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: 0.77
      • 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: 18.7 (Industry average Stock P/E: 18.7)
      • 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: 21.84
      • 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

BF Utilities Ltd. is a Public Limited Listed company incorporated on 15/09/2000 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L40108PN2000PLC015323 and registration number is 015323. Currently company belongs to the Industry of Road Infrastructure. Company's Total Operating Revenue is Rs. 19.40 Cr. and Equity Capital is Rs. 18.83 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
Road InfrastructureMundhwa, Pune Cantonment, Pune Maharashtra 411036secretarial@bfutilities.com
www.bfutilities.com
Management
NamePosition Held
Mr. B N KalyaniChairman
Mr. A B KalyaniNon Executive Director
Ms. A A SatheInd. Non-Executive Director
Mr. S K AdivarekarInd. Non-Executive Director
Mr. B S MitkariWhole Time Director
Mr. J K HemadeInd. Non-Executive Director

FAQ

What is the intrinsic value of BF Utilities Ltd?

BF Utilities Ltd's intrinsic value (as of 23 May 2025) is ₹79.88 — 89.15% lower the current market price of 736.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 2,770 Cr. market cap, FY2025-2026 high/low of ₹1,129/572, reserves of 113 Cr, and liabilities of 2,440 Cr.

What is the Market Cap of BF Utilities Ltd?

The Market Cap of BF Utilities Ltd is 2,770 Cr..

What is the current Stock Price of BF Utilities Ltd as on 23 May 2025?

The current stock price of BF Utilities Ltd as on 23 May 2025 is 736.

What is the High / Low of BF Utilities Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of BF Utilities Ltd stocks is ₹1,129/572.

What is the Stock P/E of BF Utilities Ltd?

The Stock P/E of BF Utilities Ltd is 18.7.

What is the Book Value of BF Utilities Ltd?

The Book Value of BF Utilities Ltd is 34.9.

What is the Dividend Yield of BF Utilities Ltd?

The Dividend Yield of BF Utilities Ltd is 0.00 %.

What is the ROCE of BF Utilities Ltd?

The ROCE of BF Utilities Ltd is 28.4 %.

What is the ROE of BF Utilities Ltd?

The ROE of BF Utilities Ltd is %.

What is the Face Value of BF Utilities Ltd?

The Face Value of BF Utilities Ltd is 5.00.

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 BF Utilities 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