Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post

Bharat Road Network Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹47.47Undervalued by 184.25%vs CMP ₹16.70

P/E (15.0) × ROE (8.1%) × BV (₹48.00) × DY (2.00%)

Defaults: P/E=15

₹96.75Undervalued by 479.34%vs CMP ₹16.70
MoS: +82.7% (Strong)Confidence: 60/100 (Moderate)Models: All 6: Undervalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹103.4928%Under (+519.7%)
Graham NumberEarnings₹60.6921%Under (+263.4%)
DCFCash Flow₹128.7717%Under (+671.1%)
EV/EBITDAEnterprise₹187.5214%Under (+1022.9%)
Earnings YieldEarnings₹34.1011%Under (+104.2%)
Revenue MultipleRevenue₹32.688%Under (+95.7%)
Consensus (6 models)₹96.75100%Undervalued
Key Drivers: EPS CAGR 118.0% lifts DCF — verify sustainability. | Wide model spread (₹33–₹188) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 118.0% · Defaults: P/E=15

*Investments are subject to market risks

Analyst Summary

Bharat Road Network Ltd operates in the Construction, Contracting & Engineering segment, current market price is ₹16.70, market cap is 140 Cr.. At a glance, ROE is 8.08 %, ROCE is 6.48 %, book value is 48.0, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹96.75, which is about 479.3% above the current price, so the page currently reads as potentially undervalued rather than fully priced. On operating trend, latest reported sales are about ₹274 Cr versus the prior period change of -27.9%, while latest net profit is about ₹136 Cr with a prior-period change of 220.4%. The 52-week range shown on this page is 26.5/16.1, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisBharat Road Network Ltd. is a Public Limited Listed company incorporated on 02/08/2007 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN)…

This summary is generated from the stock page data available for Bharat Road Network Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

40
Bharat Road Network Ltd scores 40/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health25/100 · Weak
ROCE 6.5% WeakROE 8.1% AverageD/E 1.59 High debtInterest Coverage 0.0x RiskyProfitable 1/5 years Inconsistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 51.7% Stable
Earnings Quality65/100 · Strong
OPM expanding (-11% → 29%) Improving
Quarterly Momentum25/100 · Weak
Revenue (4Q): -7% YoY DecliningOPM: -276.0% (down 287.0% YoY) Margin pressure
Industry Rank40/100 · Moderate
ROCE 6.5% vs industry 15.8% Below peers3Y sales CAGR: 8% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily.

Share Price and Basic Stock Data

Last Updated: September 14, 2026, 12:47 pm

Market Cap 140 Cr.
Current Price 16.7
Intrinsic Value₹96.82
High / Low 26.5/16.1
Stock P/E
Book Value 48.0
Dividend Yield0.00 %
ROCE6.48 %
ROE8.08 %
Face Value 10.0
PEG Ratio0.00

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

View Share Price Target for Bharat Road Network Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Bharat Road Network Ltd 140 Cr. 16.7 26.5/16.1 48.00.00 %6.48 %8.08 % 10.0
Binayaka Tex Processors Ltd 124 Cr. 1,747 2,917/1,57956.1 1,3840.00 %6.24 %2.55 % 10.0
ARSS Infrastructure Projects Ltd 123 Cr. 54.3 / 4220.00 %7.94 %31.0 % 10.0
AMJ Land Holdings Ltd 158 Cr. 38.6 64.5/30.310.8 52.10.52 %7.56 %3.42 % 2.00
Atal Realtech Ltd 170 Cr. 13.8 36.7/13.824.9 7.740.00 %10.7 %7.95 % 2.00
Industry Average3,344.33 Cr162.6453.97127.090.23%15.82%10.44%21.58

All Competitor Stocks of Bharat Road Network Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 6797949991979310376232474617
Expenses 2316710947984949536854421864
Operating Profit 44-70-1552-74944508177528-47
OPM % 66%-72%-16%53%-7%50%47%48%11%76%11%61%-276%
Other Income 6-5222255576567
Interest 454646474847464651100
Depreciation 1315151616163421181818197
Profit before tax -9-136-74-9-68-12-31-13-10165-81412
Tax % -0%-6%-7%-22%-3%-16%-6%-16%2%0%-10%3%1%
Net Profit -9-128-69-7-66-10-30-11-10164-71312
EPS in Rs -1.53-15.83-7.20-1.40-6.64-1.87-3.42-1.85-0.8520.20-0.571.220.57

Last Updated: February 6, 2026, 12:16 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 24, 2026, 1:30 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1081142153401299210216326380274153
Expenses 1094173172248116163266322242218132
Operating Profit -0-1-3-32-1815318446-5041385720
OPM % -1%-11%-388%-22%-12%38%61%22%-23%1%36%21%13%
Other Income 0334198483435-133141120685
Interest 5141503144205193167182184188541
Depreciation -000003436394357827461
Profit before tax -51-8-50-6235-37-12-125-408-222-12113443
Tax % -0%-0%-0%1%33%16%9%-5%-5%-8%-6%-2%
Net Profit -61-26-93-6223-44-13-119-389-205-11313644
EPS in Rs -60.76-26.42-92.54-11.402.78-4.56-1.90-13.61-44.83-24.96-13.3416.813.41
Dividend Payout % -0%-0%-0%-0%36%-11%-0%-0%-0%-0%-0%-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)57.38%-257.69%33.33%137.10%-291.30%70.45%-815.38%-226.89%47.30%44.88%220.35%
Change in YoY Net Profit Growth (%)0.00%-315.07%291.03%103.76%-428.40%361.76%-885.84%588.49%274.19%-2.42%175.48%

Bharat Road Network Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:49%
5 Years:9%
3 Years:28%
TTM:4%
Compounded Profit Growth
10 Years:22%
5 Years:54%
3 Years:37%
TTM:245%
Stock Price CAGR
10 Years:%
5 Years:-11%
3 Years:-15%
1 Year:-58%
Return on Equity
10 Years:%
5 Years:-21%
3 Years:-21%
Last Year:54%

Last Updated: September 5, 2025, 12:55 am

No data available for the Balance Sheet data table.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity + -32-35-9143296238512225926471-126
Cash from Investing Activity + 38-215-333-1,031-365-15716819681-208-62328
Cash from Financing Activity + -3026435388186-86-199-233-250-114-68-80
Net Cash Flow -241411-717-520-1590-57-59122
Free Cash Flow -133-178-349-0-258266-625116019-133
CFO/OP 3,500%1,157%26%-801%198%130%114%-47%6,047%191%128%474%

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 100851,12412247901442362336601
Inventory Days
Days Payable
Cash Conversion Cycle 100851,12412247901442362336601
Working Capital Days -1,244-1,877-754-103-393-9310-32-235-411-845-467
ROCE %-0%6%0%-3%5%7%7%1%-4%-2%4%15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters 53.76%53.76%52.23%52.10%51.97%51.97%51.97%51.97%51.97%51.97%51.97%51.73%
FIIs 0.00%0.00%0.06%0.00%0.01%0.00%0.00%0.01%0.00%0.00%0.00%0.00%
DIIs 0.00%0.00%0.00%0.00%0.00%0.11%0.11%0.11%0.11%0.11%0.11%0.16%
Public 46.24%46.24%47.70%47.89%48.04%47.92%47.92%47.91%47.92%47.92%47.92%48.10%
No. of Shareholders 23,59925,67051,89652,53451,03850,49251,19552,76354,58153,15252,42251,502

Shareholding Pattern Chart

No. of Shareholders

Bharat Road Network 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 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 16.22-13.49-24.45-46.30-14.15
Diluted EPS (Rs.) 16.22-13.49-24.45-46.30-14.15
Cash EPS (Rs.) 25.05-3.73-16.67-24.83-9.36
Book Value[Excl.RevalReserv]/Share (Rs.) 39.4034.0947.6171.69118.10
Book Value[Incl.RevalReserv]/Share (Rs.) 39.4034.0947.6171.69118.10
Revenue From Operations / Share (Rs.) 32.6745.2338.8725.7824.96
PBDIT / Share (Rs.) 31.2517.764.3511.679.80
PBIT / Share (Rs.) 22.418.00-2.416.565.09
PBT / Share (Rs.) 15.97-14.42-25.46-32.20-14.81
Net Profit / Share (Rs.) 16.22-13.49-23.44-29.94-14.06
NP After MI And SOA / Share (Rs.) 16.81-13.34-24.96-44.83-13.61
PBDIT Margin (%) 95.6339.2511.1945.2639.26
PBIT Margin (%) 68.6017.68-6.2025.4320.41
PBT Margin (%) 48.86-31.87-65.49-124.89-59.36
Net Profit Margin (%) 49.62-29.81-60.28-116.14-56.34
NP After MI And SOA Margin (%) 51.44-29.49-64.22-173.90-54.52
Return on Networth / Equity (%) 42.66-58.91-69.30-73.92-12.88
Return on Capital Employeed (%) 23.354.29-1.012.481.63
Return On Assets (%) 9.83-4.09-7.74-13.22-3.63
Long Term Debt / Equity (X) 0.514.994.102.631.59
Total Debt / Equity (X) 1.316.994.672.931.59
Asset Turnover Ratio (%) 0.130.130.110.040.01
Current Ratio (X) 0.790.480.790.871.22
Quick Ratio (X) 0.790.480.790.871.22
Interest Coverage Ratio (X) 4.840.790.190.530.49
Interest Coverage Ratio (Post Tax) (X) 3.510.39-0.010.400.29
Enterprise Value (Cr.) 563.951650.751530.301784.861702.33
EV / Net Operating Revenue (X) 2.064.354.698.258.12
EV / EBITDA (X) 2.1511.0741.8918.2220.69
MarketCap / Net Operating Revenue (X) 0.881.270.671.111.15
Price / BV (X) 0.732.530.730.470.27
Price / Net Operating Revenue (X) 0.881.270.671.111.15
EarningsYield 0.57-0.23-0.94-1.56-0.47

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

[display_about_company_data title=”About the Company – Qualitative Analysis”]

FAQ: Stock data is invalid or not in the correct format.
Last Updated: September 14, 2026, 12:47 pm
Author: Getaka|Social: XLinkedIn
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 Bharat Road Network 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