Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 04 April, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 526853 | NSE: BI

Bilcare Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 2, 2025, 8:35 pm

Market Cap 215 Cr.
Current Price 91.2
High / Low 94.1/51.0
Stock P/E
Book Value 202
Dividend Yield0.00 %
ROCE0.82 %
ROE6.34 %
Face Value 10.0
PEG Ratio0.00

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

View Share Price Target for Bilcare Ltd

Competitors of Bilcare Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Hindustan Tin Works Ltd 157 Cr. 151 239/13213.2 2010.79 %11.1 %8.65 % 10.0
Gujarat Containers Ltd 98.9 Cr. 175 200/14211.5 83.60.86 %22.7 %22.9 % 10.0
Goblin India Ltd 30.7 Cr. 22.2 60.0/18.87.94 31.80.00 %8.18 %6.90 % 10.0
G K P Printing & Packaging Ltd 13.1 Cr. 5.96 12.0/4.85 9.980.00 %5.50 %7.89 % 10.0
Garware Hi Tech Films Ltd 8,747 Cr. 3,770 5,378/1,51328.1 9600.27 %14.0 %10.4 % 10.0
Industry Average2,195.46 Cr339.8776.80174.000.32%11.89%34.68%7.38

All Competitor Stocks of Bilcare Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 208256248254246234182190175200194202198
Expenses 194237232240234219169173158208175194187
Operating Profit 131916141214131717-819811
OPM % 6%7%6%6%5%6%7%9%10%-4%10%4%5%
Other Income 05310-623131494-6-6
Interest 16171616161119202123212419
Depreciation 1099910910101113121112
Profit before tax -12-3-7-2-20225-13-13-10-35-10-33-27
Tax % -2%38%-11%60%-6%65%-1%-5%34%-44%55%-10%-40%
Net Profit -11-3-6-3-1978-13-12-14-20-15-30-16
EPS in Rs -5.90-2.48-2.84-2.42-7.9819.63-3.36-3.22-2.91-4.63-2.71-6.81-3.05

Last Updated: February 28, 2025, 12:56 pm

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

  • For Sales, as of Dec 2024, the value is ₹198.00 Cr.. The value appears to be declining and may need further review. It has decreased from 202.00 Cr. (Sep 2024) to ₹198.00 Cr., marking a decrease of 4.00 Cr..
  • For Expenses, as of Dec 2024, the value is ₹187.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 194.00 Cr. (Sep 2024) to ₹187.00 Cr., marking a decrease of 7.00 Cr..
  • For Operating Profit, as of Dec 2024, the value is ₹11.00 Cr.. The value appears strong and on an upward trend. It has increased from 8.00 Cr. (Sep 2024) to ₹11.00 Cr., marking an increase of 3.00 Cr..
  • For OPM %, as of Dec 2024, the value is 5.00%. The value appears strong and on an upward trend. It has increased from 4.00% (Sep 2024) to 5.00%, marking an increase of 1.00%.
  • For Other Income, as of Dec 2024, the value is ₹-6.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded -6.00 Cr..
  • For Interest, as of Dec 2024, the value is ₹19.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 24.00 Cr. (Sep 2024) to ₹19.00 Cr., marking a decrease of 5.00 Cr..
  • For Depreciation, as of Dec 2024, the value is ₹12.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 11.00 Cr. (Sep 2024) to ₹12.00 Cr., marking an increase of 1.00 Cr..
  • For Profit before tax, as of Dec 2024, the value is ₹-27.00 Cr.. The value appears strong and on an upward trend. It has increased from -33.00 Cr. (Sep 2024) to ₹-27.00 Cr., marking an increase of 6.00 Cr..
  • For Tax %, as of Dec 2024, the value is -40.00%. The value appears to be improving (decreasing) as expected. It has decreased from -10.00% (Sep 2024) to -40.00%, marking a decrease of 30.00%.
  • For Net Profit, as of Dec 2024, the value is ₹-16.00 Cr.. The value appears strong and on an upward trend. It has increased from -30.00 Cr. (Sep 2024) to ₹-16.00 Cr., marking an increase of 14.00 Cr..
  • For EPS in Rs, as of Dec 2024, the value is -3.05. The value appears strong and on an upward trend. It has increased from -6.81 (Sep 2024) to -3.05, marking an increase of 3.76.

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: March 6, 2025, 1:46 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 3,5473,0622,6922,6032,6332,7782,9971,827623845982747794
Expenses 3,1592,8192,5062,3962,4432,6172,8271,782572784925708765
Operating Profit 387243186207190161170455160573929
OPM % 11%8%7%8%7%6%6%2%8%7%6%5%4%
Other Income -8249-87107297592544544237160
Interest 1672172361511762492831747669608287
Depreciation 1481411911641774163782394639384548
Profit before tax 63-91-232-194-56-207-433-114-25-4196-72-105
Tax % 30%25%-7%-58%42%-4%5%-13%-55%3%74%-18%
Net Profit 44-114-216-82-80-199-453-99-11-450-59-81
EPS in Rs 16.81-48.14-91.76-36.04-35.91-85.43-193.28-43.97-8.95-5.356.39-14.12-17.20
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-359.09%-89.47%62.04%2.44%-148.75%-127.64%78.15%88.89%63.64%1350.00%-218.00%
Change in YoY Net Profit Growth (%)0.00%269.62%151.51%-59.60%-151.19%21.11%205.78%10.74%-25.25%1286.36%-1568.00%

Bilcare Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:-13%
5 Years:-24%
3 Years:6%
TTM:2%
Compounded Profit Growth
10 Years:6%
5 Years:14%
3 Years:0%
TTM:-98%
Stock Price CAGR
10 Years:7%
5 Years:43%
3 Years:7%
1 Year:47%
Return on Equity
10 Years:-35%
5 Years:-40%
3 Years:-9%
Last Year:-6%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 5:41 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 24242424242424242424242424
Reserves 1,3021,3001,073689590376-93856352507474452
Borrowings 2,1042,1462,3112,1222,0142,0892,270707677690639756739
Other Liabilities 971899933786830913888297300362424314329
Total Liabilities 4,4004,3684,3403,6203,4573,4023,0871,1121,0641,1271,5931,5681,543
Fixed Assets 1,4932,1261,9262,4322,4032,1802,0055344944651,0451,038971
CWIP 84626221816114917079001111
Investments 00010100002812
Other Assets 2,0611,9792,1961,0269041,0511,003577570661545521559
Total Assets 4,4004,3684,3403,6203,4573,4023,0871,1121,0641,1271,5931,5681,543

Below is a detailed analysis of the balance sheet data for Bilcare 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 ₹24.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 24.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹452.00 Cr.. The value appears to be declining and may need further review. It has decreased from 474.00 Cr. (Mar 2024) to ₹452.00 Cr., marking a decrease of 22.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹739.00 Cr.. The value appears to be improving (decreasing). However, Borrowings exceed Reserves, which may signal higher financial risk. It has decreased from 756.00 Cr. (Mar 2024) to ₹739.00 Cr., marking a decrease of 17.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹329.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 314.00 Cr. (Mar 2024) to ₹329.00 Cr., marking an increase of 15.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹1,543.00 Cr.. The value appears to be improving (decreasing). It has decreased from 1,568.00 Cr. (Mar 2024) to ₹1,543.00 Cr., marking a decrease of 25.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹971.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,038.00 Cr. (Mar 2024) to ₹971.00 Cr., marking a decrease of 67.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹1.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 1.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹12.00 Cr.. The value appears strong and on an upward trend. It has increased from 8.00 Cr. (Mar 2024) to ₹12.00 Cr., marking an increase of 4.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹559.00 Cr.. The value appears strong and on an upward trend. It has increased from 521.00 Cr. (Mar 2024) to ₹559.00 Cr., marking an increase of 38.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹1,543.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,568.00 Cr. (Mar 2024) to ₹1,543.00 Cr., marking a decrease of 25.00 Cr..

However, the Borrowings (739.00 Cr.) are higher than the Reserves (₹452.00 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

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +227314-315177300982062567241-762
Cash from Investing Activity +-966-351247-358-129-203-1041,3092-436-106
Cash from Financing Activity +66148119149-15591-103-1,600-83-55-1936
Net Cash Flow-781250-3216-13-1-35-9-1810-7

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow385.00241.00184.00205.00188.00159.00168.00-662.00-626.00-630.00-582.00-717.00

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

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days106105125352938382290957073
Inventory Days801031051088490822890834277
Days Payable90769386811027135931027770
Cash Conversion Cycle95132137573225491588763480
Working Capital Days1301451563516242827675736115
ROCE %8%3%1%2%2%-8%-6%-9%3%3%3%1%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters30.01%30.01%30.01%30.01%30.01%30.01%30.01%30.01%30.01%30.01%30.01%30.01%
FIIs0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%0.04%
Public69.94%69.95%69.94%69.94%69.95%69.95%69.95%69.94%69.95%69.95%69.95%69.95%
No. of Shareholders21,92822,32223,15823,23623,41922,32221,69119,87519,18119,11618,78318,241

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 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -14.126.39-5.35-8.95-43.97
Diluted EPS (Rs.) -14.126.39-5.35-8.95-43.97
Cash EPS (Rs.) -5.7737.3814.8214.5959.36
Book Value[Excl.RevalReserv]/Share (Rs.) 274.44161.2768.5169.7474.82
Book Value[Incl.RevalReserv]/Share (Rs.) 274.44298.9968.5169.7474.82
Revenue From Operations / Share (Rs.) 317.34416.87358.76264.48775.96
PBDIT / Share (Rs.) 26.1928.4531.8629.4560.44
PBIT / Share (Rs.) 7.1012.3915.1810.12-40.98
PBT / Share (Rs.) -30.4583.28-1.79-10.60-48.27
Net Profit / Share (Rs.) -24.8621.32-1.85-4.74-42.06
NP After MI And SOA / Share (Rs.) -14.126.39-5.35-8.95-43.97
PBDIT Margin (%) 8.256.828.8711.137.78
PBIT Margin (%) 2.232.974.233.82-5.28
PBT Margin (%) -9.5919.97-0.50-4.00-6.22
Net Profit Margin (%) -7.835.11-0.51-1.79-5.42
NP After MI And SOA Margin (%) -4.441.53-1.49-3.38-5.66
Return on Networth / Equity (%) -6.677.29-16.75-24.42-95.60
Return on Capital Employeed (%) 1.372.324.933.17-12.05
Return On Assets (%) -2.120.94-1.11-1.98-9.31
Long Term Debt / Equity (X) 1.092.497.146.145.16
Total Debt / Equity (X) 1.523.099.187.856.53
Asset Turnover Ratio (%) 0.470.720.430.290.10
Current Ratio (X) 1.171.011.041.081.17
Quick Ratio (X) 0.870.760.700.750.92
Inventory Turnover Ratio (X) 5.476.443.733.310.74
Interest Coverage Ratio (X) 0.751.121.090.910.81
Interest Coverage Ratio (Post Tax) (X) 0.36-1.940.510.49-0.47
Enterprise Value (Cr.) 998.83881.91900.48834.43745.76
EV / Net Operating Revenue (X) 1.340.891.071.340.40
EV / EBITDA (X) 16.2013.1612.0112.035.24
MarketCap / Net Operating Revenue (X) 0.170.100.190.210.01
Price / BV (X) 0.260.492.191.570.32
Price / Net Operating Revenue (X) 0.170.100.190.210.01
EarningsYield -0.250.14-0.07-0.15-2.93

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

  • For FaceValue, as of Mar 24, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is -14.12. This value is below the healthy minimum of 5. It has decreased from 6.39 (Mar 23) to -14.12, marking a decrease of 20.51.
  • For Diluted EPS (Rs.), as of Mar 24, the value is -14.12. This value is below the healthy minimum of 5. It has decreased from 6.39 (Mar 23) to -14.12, marking a decrease of 20.51.
  • For Cash EPS (Rs.), as of Mar 24, the value is -5.77. This value is below the healthy minimum of 3. It has decreased from 37.38 (Mar 23) to -5.77, marking a decrease of 43.15.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 274.44. It has increased from 161.27 (Mar 23) to 274.44, marking an increase of 113.17.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 274.44. It has decreased from 298.99 (Mar 23) to 274.44, marking a decrease of 24.55.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 317.34. It has decreased from 416.87 (Mar 23) to 317.34, marking a decrease of 99.53.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is 26.19. This value is within the healthy range. It has decreased from 28.45 (Mar 23) to 26.19, marking a decrease of 2.26.
  • For PBIT / Share (Rs.), as of Mar 24, the value is 7.10. This value is within the healthy range. It has decreased from 12.39 (Mar 23) to 7.10, marking a decrease of 5.29.
  • For PBT / Share (Rs.), as of Mar 24, the value is -30.45. This value is below the healthy minimum of 0. It has decreased from 83.28 (Mar 23) to -30.45, marking a decrease of 113.73.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is -24.86. This value is below the healthy minimum of 2. It has decreased from 21.32 (Mar 23) to -24.86, marking a decrease of 46.18.
  • For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is -14.12. This value is below the healthy minimum of 2. It has decreased from 6.39 (Mar 23) to -14.12, marking a decrease of 20.51.
  • For PBDIT Margin (%), as of Mar 24, the value is 8.25. This value is below the healthy minimum of 10. It has increased from 6.82 (Mar 23) to 8.25, marking an increase of 1.43.
  • For PBIT Margin (%), as of Mar 24, the value is 2.23. This value is below the healthy minimum of 10. It has decreased from 2.97 (Mar 23) to 2.23, marking a decrease of 0.74.
  • For PBT Margin (%), as of Mar 24, the value is -9.59. This value is below the healthy minimum of 10. It has decreased from 19.97 (Mar 23) to -9.59, marking a decrease of 29.56.
  • For Net Profit Margin (%), as of Mar 24, the value is -7.83. This value is below the healthy minimum of 5. It has decreased from 5.11 (Mar 23) to -7.83, marking a decrease of 12.94.
  • For NP After MI And SOA Margin (%), as of Mar 24, the value is -4.44. This value is below the healthy minimum of 8. It has decreased from 1.53 (Mar 23) to -4.44, marking a decrease of 5.97.
  • For Return on Networth / Equity (%), as of Mar 24, the value is -6.67. This value is below the healthy minimum of 15. It has decreased from 7.29 (Mar 23) to -6.67, marking a decrease of 13.96.
  • For Return on Capital Employeed (%), as of Mar 24, the value is 1.37. This value is below the healthy minimum of 10. It has decreased from 2.32 (Mar 23) to 1.37, marking a decrease of 0.95.
  • For Return On Assets (%), as of Mar 24, the value is -2.12. This value is below the healthy minimum of 5. It has decreased from 0.94 (Mar 23) to -2.12, marking a decrease of 3.06.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 1.09. This value exceeds the healthy maximum of 1. It has decreased from 2.49 (Mar 23) to 1.09, marking a decrease of 1.40.
  • For Total Debt / Equity (X), as of Mar 24, the value is 1.52. This value exceeds the healthy maximum of 1. It has decreased from 3.09 (Mar 23) to 1.52, marking a decrease of 1.57.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 0.47. It has decreased from 0.72 (Mar 23) to 0.47, marking a decrease of 0.25.
  • For Current Ratio (X), as of Mar 24, the value is 1.17. This value is below the healthy minimum of 1.5. It has increased from 1.01 (Mar 23) to 1.17, marking an increase of 0.16.
  • For Quick Ratio (X), as of Mar 24, the value is 0.87. This value is below the healthy minimum of 1. It has increased from 0.76 (Mar 23) to 0.87, marking an increase of 0.11.
  • For Inventory Turnover Ratio (X), as of Mar 24, the value is 5.47. This value is within the healthy range. It has decreased from 6.44 (Mar 23) to 5.47, marking a decrease of 0.97.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is 0.75. This value is below the healthy minimum of 3. It has decreased from 1.12 (Mar 23) to 0.75, marking a decrease of 0.37.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 0.36. This value is below the healthy minimum of 3. It has increased from -1.94 (Mar 23) to 0.36, marking an increase of 2.30.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 998.83. It has increased from 881.91 (Mar 23) to 998.83, marking an increase of 116.92.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 1.34. This value is within the healthy range. It has increased from 0.89 (Mar 23) to 1.34, marking an increase of 0.45.
  • For EV / EBITDA (X), as of Mar 24, the value is 16.20. This value exceeds the healthy maximum of 15. It has increased from 13.16 (Mar 23) to 16.20, marking an increase of 3.04.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 0.17. This value is below the healthy minimum of 1. It has increased from 0.10 (Mar 23) to 0.17, marking an increase of 0.07.
  • For Price / BV (X), as of Mar 24, the value is 0.26. This value is below the healthy minimum of 1. It has decreased from 0.49 (Mar 23) to 0.26, marking a decrease of 0.23.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 0.17. This value is below the healthy minimum of 1. It has increased from 0.10 (Mar 23) to 0.17, marking an increase of 0.07.
  • For EarningsYield, as of Mar 24, the value is -0.25. This value is below the healthy minimum of 5. It has decreased from 0.14 (Mar 23) to -0.25, marking a decrease of 0.39.

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 Bilcare Ltd as of April 4, 2025 is: 156.76

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 April 4, 2025, Bilcare Ltd is Undervalued by 71.89% compared to the current share price 91.20

Default values used*: Default value of 15 for Stock P/E is used

Intrinsic Value of Bilcare Ltd as of April 4, 2025 is: 100.46

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 April 4, 2025, Bilcare Ltd is Undervalued by 10.15% compared to the current share price 91.20

Default values used*: Default value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: -35.91%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
    1. The stock has a low average ROCE of 0.25%, which may not be favorable.
    2. The stock has a high average Working Capital Days of 69.67, which may not be favorable.
    3. The stock has a high average Cash Conversion Cycle of 68.33, which may not be favorable.
    4. The company has higher borrowings (1,481.85) compared to reserves (528.46), which may suggest financial risk.
    5. The company has not shown consistent growth in sales (308.31) and profit (-98.00).

    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 Bilcare Ltd:
      1. Net Profit Margin: -7.83%
        • 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: 1.37% (Industry Average ROCE: 11.89%)
        • 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%: -6.67% (Industry Average ROE: 34.68%)
        • 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): 0.36
        • 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: 0.87
        • 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: 0 (Industry average Stock P/E: 76.8)
        • 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: 1.52
        • 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

    Bilcare Ltd. is a Public Limited Listed company incorporated on 01/07/1987 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L28939PN1987PLC043953 and registration number is 043953. Currently company belongs to the Industry of Packaging & Containers. Company's Total Operating Revenue is Rs. 17.60 Cr. and Equity Capital is Rs. 23.55 Cr. for the Year ended 31/03/2024.
    INDUSTRYADDRESSCONTACT
    Packaging & Containers1028, Shiroli, Rajgurunagar, Pune Maharashtra 410505cs@bilcare.com
    http://www.bilcare.com
    Management
    NamePosition Held
    Mr. Shreyans BhandariChairman & Managing Director
    Mr. Rajesh DeveneIndependent Director
    Mrs. Madhuri VaidyaIndependent Director
    Ms. Kavita BhansaliExecutive Director
    Dr. Abhigyan UpadhyayNon Exe.Non Ind.Director
    Ms. Alka SagarIndependent Director

    FAQ

    What is the intrinsic value of Bilcare Ltd?

    Bilcare Ltd's intrinsic value (as of 04 April 2025) is ₹156.76 — 71.89% higher the current market price of ₹91.20, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's 215 Cr. market cap, FY2025-2026 high/low of ₹94.1/51.0, reserves of 452 Cr, and liabilities of 1,543 Cr.

    What is the Market Cap of Bilcare Ltd?

    The Market Cap of Bilcare Ltd is 215 Cr..

    What is the current Stock Price of Bilcare Ltd as on 04 April 2025?

    The current stock price of Bilcare Ltd as on 04 April 2025 is 91.2.

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

    In FY 2025-2026, the High / Low of Bilcare Ltd stocks is ₹94.1/51.0.

    What is the Stock P/E of Bilcare Ltd?

    The Stock P/E of Bilcare Ltd is .

    What is the Book Value of Bilcare Ltd?

    The Book Value of Bilcare Ltd is 202.

    What is the Dividend Yield of Bilcare Ltd?

    The Dividend Yield of Bilcare Ltd is 0.00 %.

    What is the ROCE of Bilcare Ltd?

    The ROCE of Bilcare Ltd is 0.82 %.

    What is the ROE of Bilcare Ltd?

    The ROE of Bilcare Ltd is 6.34 %.

    What is the Face Value of Bilcare Ltd?

    The Face Value of Bilcare Ltd is 10.0.

    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 Bilcare 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