Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 24, 2026, 4:42 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 526488 | NSE: BHUDEVI

Bhudevi Infra Projects Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹0.82Overvalued by 99.65%vs CMP ₹237.00

P/E (15.0) × ROE (39.5%) × BV (₹0.17) × DY (2.00%)

Defaults: P/E=15

₹4.93Overvalued by 97.92%vs CMP ₹237.00
MoS: -4707.3% (Negative)Confidence: 60/100 (Moderate)Models: All 6: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹0.5829%Over (-99.8%)
Graham NumberEarnings₹1.6626%Over (-99.3%)
Net Asset ValueAssets₹0.1712%Over (-99.9%)
Earnings YieldEarnings₹7.2012%Over (-97%)
ROCE CapitalReturns₹23.5312%Over (-90.1%)
Revenue MultipleRevenue₹7.789%Over (-96.7%)
Consensus (6 models)₹4.93100%Overvalued
Key Drivers: EPS CAGR -29.6% drags value — could be higher if earnings stabilize. | Wide model spread (₹0–₹24) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -29.6% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

54
Bhudevi Infra Projects Ltd scores 54/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health60/100 · Moderate
ROCE 10.0% AverageROE 39.5% ExcellentD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 71.2% Stable
Earnings Quality65/100 · Strong
OPM expanding (-700% → 23%) Improving
Quarterly Momentum15/100 · Weak
Revenue (4Q): -88% YoY DecliningProfit (4Q): -185% YoY DecliningOPM: 0.0% (down 32.1% YoY) Margin pressure
Industry Rank75/100 · Strong
ROCE 10.0% vs industry 8.1% Above peersROE 39.5% vs industry 13.5% Above 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: March 24, 2026, 4:42 am

Market Cap 109 Cr.
Current Price 237
Intrinsic Value₹4.93
High / Low 336/207
Stock P/E
Book Value 0.17
Dividend Yield0.00 %
ROCE10.0 %
ROE39.5 %
Face Value 10.0
PEG Ratio0.00

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

View Share Price Target for Bhudevi Infra Projects Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Bhudevi Infra Projects Ltd 109 Cr. 237 336/207 0.170.00 %10.0 %39.5 % 10.0
Baroda Rayon Corporation Ltd 251 Cr. 109 176/1008.02 1680.00 %5.04 %7.46 % 10.0
Century Enka Ltd 859 Cr. 393 555/37112.0 6592.54 %5.98 %4.24 % 10.0
Filatex India Ltd 1,794 Cr. 40.4 66.1/34.09.70 31.70.62 %14.1 %10.6 % 1.00
Paras Petrofils Ltd 83.2 Cr. 2.49 3.24/1.53694 0.620.00 %5.42 %5.49 % 1.00
Industry Average753.25 Cr131.03180.93201.420.53%8.11%13.46%7.00

All Competitor Stocks of Bhudevi Infra Projects Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 0.000.000.000.001.622.000.000.002.990.590.000.000.00
Expenses 0.080.150.121.211.29-0.180.210.222.031.090.680.210.55
Operating Profit -0.08-0.15-0.12-1.210.332.18-0.21-0.220.96-0.50-0.68-0.21-0.55
OPM % 20.37%109.00%32.11%-84.75%
Other Income 0.010.000.000.000.010.050.000.000.000.000.000.000.00
Interest 0.000.000.000.000.000.020.000.000.000.000.000.010.01
Depreciation 0.000.000.000.000.000.000.000.000.000.010.000.020.02
Profit before tax -0.07-0.15-0.12-1.210.342.21-0.21-0.220.96-0.51-0.68-0.24-0.58
Tax % 0.00%0.00%0.00%0.00%0.00%13.57%0.00%0.00%7.29%7.84%0.00%0.00%-12.07%
Net Profit -0.07-0.15-0.12-1.210.341.91-0.21-0.230.88-0.55-0.69-0.24-0.51
EPS in Rs -0.15-0.33-0.26-2.640.744.16-0.46-0.501.92-1.20-1.50-0.52-1.11

Last Updated: March 3, 2026, 11:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 1:40 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 0.000.000.000.020.040.000.070.000.000.023.623.580.59
Expenses 0.030.030.040.070.060.080.280.110.080.302.443.122.53
Operating Profit -0.03-0.03-0.04-0.05-0.02-0.08-0.21-0.11-0.08-0.281.180.46-1.94
OPM % -250.00%-50.00%-300.00%-1,400.00%32.60%12.85%-328.81%
Other Income 0.000.000.000.000.000.000.000.000.280.600.060.000.00
Interest 0.000.000.000.000.000.000.000.000.000.000.020.010.02
Depreciation 0.000.000.000.000.000.000.000.000.000.000.000.010.05
Profit before tax -0.03-0.03-0.04-0.05-0.02-0.08-0.21-0.110.200.321.220.44-2.01
Tax % 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%24.59%25.00%
Net Profit -0.03-0.03-0.04-0.05-0.02-0.08-0.21-0.110.200.320.910.33-1.99
EPS in Rs -0.05-0.05-0.07-0.11-0.04-0.17-0.46-0.240.440.701.980.72-4.33
Dividend Payout % 0.00%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

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)0.00%-33.33%-25.00%60.00%-300.00%-162.50%47.62%281.82%60.00%184.38%-63.74%
Change in YoY Net Profit Growth (%)0.00%-33.33%8.33%85.00%-360.00%137.50%210.12%234.20%-221.82%124.38%-248.11%

Bhudevi Infra Projects 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:%
5 Years:120%
3 Years:%
TTM:-1%
Compounded Profit Growth
10 Years:29%
5 Years:29%
3 Years:18%
TTM:-171%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:418%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:40%

Last Updated: September 5, 2025, 2:41 pm

Balance Sheet

Last Updated: December 4, 2025, 2:32 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 5.045.045.045.045.045.045.045.045.045.045.045.045.04
Reserves -5.28-5.31-5.34-5.39-5.41-5.49-5.70-5.80-5.60-5.28-4.37-4.04-4.96
Borrowings 0.020.020.050.090.120.200.380.480.002.640.586.729.13
Other Liabilities 0.490.520.520.520.530.540.550.550.560.032.974.405.92
Total Liabilities 0.270.270.270.260.280.290.270.270.002.434.2212.1215.13
Fixed Assets 0.000.000.000.000.000.000.000.000.000.000.030.020.48
CWIP 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Investments 0.000.000.000.000.000.000.000.000.000.000.000.000.00
Other Assets 0.270.270.270.260.280.290.270.270.002.434.1912.1014.65
Total Assets 0.270.270.270.260.280.290.270.270.002.434.2212.1215.13

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0.000.000.000.020.01-0.030.00-0.17-2.112.63-6.62
Cash from Investing Activity + 0.000.000.000.000.000.000.000.170.00-0.490.52
Cash from Financing Activity + 0.000.000.000.000.000.000.000.002.11-2.076.15
Net Cash Flow 0.000.000.000.020.01-0.030.000.000.000.080.05
Free Cash Flow 0.000.000.000.020.01-0.030.00-0.17-2.112.60-6.62
CFO/OP 0%0%0%-100%-12%14%0%212%754%228%-1,354%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-0.05-0.05-0.09-0.14-0.14-0.28-0.59-0.59-0.08-2.920.60-6.26

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 1,642.50821.25469.290.000.000.00
Inventory Days
Days Payable
Cash Conversion Cycle 1,642.50821.25469.290.000.000.00
Working Capital Days -8,577.50-4,745.00-4,067.14-42,887.50-203.67-124.39
ROCE %34.78%67.95%10.03%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 74.56%74.56%74.56%74.56%74.56%74.56%71.18%71.18%71.18%71.18%71.18%71.18%
Public 25.44%25.43%25.43%25.44%25.44%25.44%28.82%28.82%28.82%28.82%28.83%28.83%
No. of Shareholders 293279285292293300301307323413429433

Shareholding Pattern Chart

No. of Shareholders

Bhudevi Infra Projects 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.) 0.731.990.700.44-0.24
Diluted EPS (Rs.) 0.731.990.700.44-0.24
Cash EPS (Rs.) 0.671.820.630.39-0.21
Book Value[Excl.RevalReserv]/Share (Rs.) 1.991.33-0.48-1.12-1.52
Book Value[Incl.RevalReserv]/Share (Rs.) 1.991.33-0.48-1.12-1.52
Revenue From Operations / Share (Rs.) 7.117.190.030.560.00
PBDIT / Share (Rs.) 0.902.460.630.39-0.21
PBIT / Share (Rs.) 0.882.450.630.39-0.21
PBT / Share (Rs.) 0.882.420.630.39-0.21
Net Profit / Share (Rs.) 0.661.810.630.39-0.21
PBDIT Margin (%) 12.6734.201646.6670.920.00
PBIT Margin (%) 12.4634.121646.6670.850.00
PBT Margin (%) 12.4633.601646.6670.850.00
Net Profit Margin (%) 9.3225.191646.6670.850.00
Return on Networth / Equity (%) 33.34136.70-131.06-35.350.00
Return on Capital Employeed (%) 44.55185.08-131.06-35.3514.10
Return On Assets (%) 2.7521.6213.234547.72-40.74
Total Debt / Equity (X) 6.710.860.000.000.00
Asset Turnover Ratio (%) 0.431.090.012.090.00
Current Ratio (X) 0.900.600.120.010.13
Quick Ratio (X) 0.840.260.120.010.13
Inventory Turnover Ratio (X) 3.870.000.000.000.00
Interest Coverage Ratio (X) 0.0064.860.000.000.00
Interest Coverage Ratio (Post Tax) (X) 0.0048.770.000.000.00
Enterprise Value (Cr.) 118.5913.654.281.191.13
EV / Net Operating Revenue (X) 33.123.77219.284.200.00
EV / EBITDA (X) 261.3311.0213.325.92-10.49
MarketCap / Net Operating Revenue (X) 31.283.78219.574.210.00
Price / BV (X) 111.8520.51-17.49-2.10-1.48
Price / Net Operating Revenue (X) 31.293.78223.684.210.00
EarningsYield 0.000.060.070.16-0.09

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Bhudevi Infra Projects Ltd. is a Public Limited Listed company incorporated on 13/01/1992 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L45100TS1992PLC175723 and registration number is 100274. Currently company belongs to the Industry of Textiles - Manmade Fibre - PFY/PSF. Company's Total Operating Revenue is Rs. 3.58 Cr. and Equity Capital is Rs. 5.04 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Textiles - Manmade Fibre - PFY/PSF1-8-303/48/13/202, 302, 3rd Floor, Arya One, Sindhi Colony, S.P.Road, Secunderabad Telangana 500003Contact not found
Management
NamePosition Held
Mr. Bhasker K BhattChairman & Managing Director
Mr. Madhav B BhattExecutive Director
Mrs. Pathika B BhattNon Executive Director
Mr. Hari Prasad PuttumurthiIndependent Director
Mr. Parth Arvind JoshiIndependent Director

FAQ

What is the intrinsic value of Bhudevi Infra Projects Ltd and is it undervalued?

As of 19 April 2026, Bhudevi Infra Projects Ltd's intrinsic value is ₹4.93, which is 97.92% lower than the current market price of ₹237.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (39.5 %), book value (₹0.17), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Bhudevi Infra Projects Ltd?

Bhudevi Infra Projects Ltd is trading at ₹237.00 as of 19 April 2026, with a FY2026-2027 high of ₹336 and low of ₹207. The stock is currently near its 52-week low. Market cap stands at ₹109 Cr..

How does Bhudevi Infra Projects Ltd's P/E ratio compare to its industry?

Bhudevi Infra Projects Ltd has a P/E ratio of , which is below the industry average of 180.93. This is broadly in line with or below the industry average.

Is Bhudevi Infra Projects Ltd financially healthy?

Key indicators for Bhudevi Infra Projects Ltd: ROCE of 10.0 % is on the lower side compared to the industry average of 8.11%; ROE of 39.5 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Bhudevi Infra Projects Ltd profitable and how is the profit trend?

Bhudevi Infra Projects Ltd reported a net profit of ₹0 Cr in Mar 2025 on revenue of ₹4 Cr. Compared to ₹0 Cr in Mar 2022, the net profit shows an improving trend.

Does Bhudevi Infra Projects Ltd pay dividends?

Bhudevi Infra Projects Ltd has a dividend yield of 0.00 % at the current price of ₹237.00. 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 Bhudevi Infra Projects 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