BIL Vyapar Ltd: Intrinsic Value & Share Price Analysis

Q: What is the intrinsic value of BIL Vyapar Ltd and is it undervalued?

As of 21 April 2026, BIL Vyapar Ltd's intrinsic value is 45.22, which is 797.22% higher than the current market price of 5.04, suggesting the stock is undervalued. Calculated using the PE ratio method factoring in ROE (%), book value (59.9), dividend yield (0.00 %), and 5-year EPS CAGR.

Q: What is the current share price and 52-week range of BIL Vyapar Ltd?

BIL Vyapar Ltd is trading at 5.04 as of 21 April 2026, with a FY2026-2027 high of 23.6 and low of 4.77. The stock is currently near its 52-week low. Market cap stands at 15.8 Cr..

Q: Is BIL Vyapar Ltd financially healthy?

Key indicators: ROCE of % is on the lower side. Dividend yield is 0.00 %.

Q: Is BIL Vyapar Ltd profitable and how is the profit trend?

BIL Vyapar Ltd reported a net profit of 7 Cr in Mar 2025. Compared to 178 Cr in Mar 2022, the net profit shows a declining trend.

Fair Value

₹109.98Undervalued by 2,082.14%vs CMP ₹5.04

P/E (15.0) × ROE (15.0%) × BV (₹59.90) × DY (2.00%)

Defaults: P/E=15, ROE=15%

₹45.22Undervalued by 797.22%vs CMP ₹5.04

MoS: +88.9% (Strong)Confidence: 59/100 (Moderate)Models: All 3: Undervalued

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹48.74	39%	Under (+867.1%)
Graham Number	Earnings	₹54.20	39%	Under (+975.4%)
Earnings Yield	Earnings	₹21.80	21%	Under (+332.5%)
Consensus (3 models)		₹45.22	100%	Undervalued

Key Drivers: EPS CAGR -55.7% drags value — could be higher if earnings stabilize.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -55.7% · Defaults: P/E=15, ROE=15%

*Investments are subject to market risks

Analyst Summary

BIL Vyapar Ltd operates in the Miscellaneous segment, NSE: BILVYAPAR | BSE: 500059, current market price is ₹5.04, market cap is 15.8 Cr.. At a glance, ROE is %, ROCE is %, book value is 59.9, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹45.22, which is about 797.2% above the current price, so the page currently reads as potentially undervalued rather than fully priced. On operating trend, latest reported sales are about ₹0 Cr, while latest net profit is about ₹7 Cr with a prior-period change of 195.5%. This analysis page also carries profit and loss, shareholding pattern, ratio panels data, which improves the depth of the template beyond a thin price-only snapshot. The 52-week range shown on this page is 23.6/4.77, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisBIL Vyapar Ltd. is a Public Limited Listed company incorporated on 02/08/1962 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L24117WB1962PLC025584 and registration number is 025584. Currently Company is involved…

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

Investment Snapshot

BIL Vyapar Ltd scores 47/100 (Average)

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

Stock Health38/100 · Weak

ROCE 0.0% WeakROE 0.0% WeakD/E -1.20 Low debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed

Smart Money50/100 · Moderate

FII holding stable No changePromoter holding at 51.3% Stable

Earnings Quality65/100 · Strong

OPM expanding (-2,000% → 0%) Improving

Quarterly Momentum40/100 · Moderate

Profit (4Q): -134% YoY Declining

Industry Rank40/100 · Moderate

3Y sales CAGR: -100% Shrinking

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: April 2, 2026, 4:15 am

Market Cap	15.8 Cr.
Current Price	5.04
Intrinsic Value	₹45.22
High / Low	23.6/4.77
Stock P/E
Book Value	59.9
Dividend Yield	0.00 %
ROCE	%
ROE	%
Face Value	10.0
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for BIL Vyapar Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Mipco Seamless Rings (Gujarat) Ltd	9.64 Cr.	26.9	37.4/22.0	964	3.71	0.00 %	%	%	10.0
MPIL Corporation Ltd	22.9 Cr.	402	691/325		242	0.11 %	12.8 %	15.5 %	10.0
FGP Ltd	12.4 Cr.	10.4	13.7/7.32	59.0	3.09	0.00 %	0.00 %	0.89 %	10.0
Logica Infoway Ltd	322 Cr.	181	267/163	23.5	53.0	0.00 %	14.3 %	14.1 %	10.0
CRP Risk Management Ltd	10.8 Cr.	6.18	6.18/5.89		34.6	0.00 %	0.00 %	0.00 %	10.0
Industry Average	5,630.50 Cr	219.61		271.38	103.34	0.05%	48.42%	7.44%	9.00

All Competitor Stocks of BIL Vyapar 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
Sales	0.36	0.42	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Expenses	1.02	145.85	0.57	0.58	4.22	2.06	0.53	0.55	0.39	0.42	0.70	0.81	0.17
Operating Profit	-0.66	-145.43	-0.57	-0.58	-4.22	-2.06	-0.53	-0.55	-0.39	-0.42	-0.70	-0.81	-0.17
OPM %	-183.33%	-34,626.19%
Other Income	0.03	0.82	0.01	0.00	0.00	0.28	8.70	0.00	0.00	0.02	0.00	0.00	0.23
Interest	0.90	0.90	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.08	0.02	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Profit before tax	-1.61	-145.53	-0.56	-0.58	-4.22	-1.78	8.17	-0.55	-0.39	-0.40	-0.70	-0.81	0.06
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
Net Profit	-1.61	-145.53	-0.56	-0.58	-4.22	-1.78	8.17	-0.55	-0.39	-0.40	-0.70	-0.81	0.06
EPS in Rs	-0.51	-46.40	-0.18	-0.18	-1.35	-0.57	2.60	-0.18	-0.12	-0.13	-0.22	-0.26	0.02

Last Updated: March 3, 2026, 11:44 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 1:45 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
Sales	4,735.57	4,331.19	3,784.38	3,665.96	1,910.96	1,840.89	1,642.59	1.84	1.26	1.50	0.00	0.00	0.00
Expenses	4,451.65	4,182.31	3,467.97	3,342.18	1,573.64	1,668.59	1,617.80	16.53	4.50	57.63	7.29	1.72	2.10
Operating Profit	283.92	148.88	316.41	323.78	337.32	172.30	24.79	-14.69	-3.24	-56.13	-7.29	-1.72	-2.10
OPM %	6.00%	3.44%	8.36%	8.83%	17.65%	9.36%	1.51%	-798.37%	-257.14%	-3,742.00%
Other Income	-114.32	32.15	26.42	56.53	13.04	1,422.02	-834.76	300.47	185.30	-90.81	0.14	8.55	0.25
Interest	621.61	597.97	643.46	679.94	202.76	179.14	213.35	5.12	3.37	3.62	0.00	0.00	0.00
Depreciation	300.23	258.10	256.81	236.89	109.96	157.61	165.91	0.84	0.26	0.16	0.00	0.00	0.00
Profit before tax	-752.24	-675.04	-557.44	-536.52	37.64	1,257.57	-1,189.23	279.82	178.43	-150.72	-7.15	6.83	-1.85
Tax %	-11.84%	-3.83%	-22.58%	-12.56%	39.90%	13.36%	5.54%	0.00%	0.00%	0.00%	0.00%	0.00%
Net Profit	-663.18	-649.18	-431.59	-469.13	22.62	1,089.53	-1,255.12	279.82	178.43	-150.72	-7.15	6.83	-1.85
EPS in Rs	-220.66	-216.28	-140.85	-146.95	8.33	347.49	-395.75	93.36	56.89	-48.05	-2.28	2.18	-0.59
Dividend Payout %	-1.36%	-1.39%	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	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	2.11%	33.52%	-8.70%	104.82%	4716.67%	-215.20%	122.29%	-36.23%	-184.47%	95.26%	195.52%
Change in YoY Net Profit Growth (%)	0.00%	31.41%	-42.22%	113.52%	4611.84%	-4931.86%	337.49%	-158.53%	-148.24%	279.73%	100.27%

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

No data available for the compounded sales growth chart.

Balance Sheet

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

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	Sep 2025
Equity Capital	29.62	29.62	31.38	31.38	31.38	31.38	31.38	31.38	31.38	31.38	31.38	31.38	31.38
Reserves	-319.03	-1,172.95	-741.08	-1,684.22	-1,594.95	3.16	-624.91	-326.11	-163.36	-218.43	-224.46	-217.63	-219.13
Borrowings	5,127.29	5,998.47	6,341.61	6,691.61	6,667.52	2,330.22	2,621.22	496.25	187.78	173.52	172.03	173.46	174.63
Other Liabilities	2,117.50	1,723.37	2,272.82	2,337.25	2,467.32	813.34	1,170.00	238.15	38.17	33.09	36.79	28.10	28.38
Total Liabilities	6,955.38	6,578.51	7,904.73	7,376.02	7,571.27	3,178.10	3,197.69	439.67	93.97	19.56	15.74	15.31	15.26
Fixed Assets	5,040.49	4,611.96	5,803.87	5,212.88	5,372.01	2,169.46	2,167.80	19.22	3.57	0.00	0.00	0.00	0.00
CWIP	352.03	290.71	257.80	259.29	292.27	141.54	196.05	3.65	0.00	0.00	0.00	0.00	0.00
Investments	0.23	0.31	29.87	28.14	26.52	25.20	25.19	73.60	0.00	0.00	0.00	0.00	0.00
Other Assets	1,562.63	1,675.53	1,813.19	1,875.71	1,880.47	841.90	808.65	343.20	90.40	19.56	15.74	15.31	15.26
Total Assets	6,955.38	6,578.51	7,904.73	7,376.02	7,571.27	3,178.10	3,197.69	439.67	93.97	19.56	15.74	15.31	15.26

Reserves and Borrowings Chart

Cash Flow

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
Cash from Operating Activity +	214.24	-42.46	340.04	359.69	87.26	529.29	-26.22	-74.46	-2.81	-0.77	-6.53	-1.57
Cash from Investing Activity +	-244.95	2.68	-172.81	-196.24	-62.51	16.26	-188.08	66.59	-1.35	-2.33	0.25	0.01
Cash from Financing Activity +	-52.53	165.42	-265.55	-199.00	-27.74	-566.98	208.81	-21.81	3.10	1.31	2.51	1.43
Net Cash Flow	-83.25	125.64	-98.32	-35.55	-2.99	-21.43	-5.49	-29.67	-1.05	-1.79	-3.77	-0.13
Free Cash Flow	-47.34	-48.18	177.08	188.08	14.95	394.42	-215.18	-39.46	-2.79	-3.15	-6.53	-1.57
CFO/OP	96%	-25%	112%	112%	26%	329%	52%	507%	87%	1%	90%	91%

Free Cash Flow

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
Free Cash Flow	278.92	143.88	310.41	317.78	331.32	170.30	22.79	-510.94	-191.02	-229.65	-179.32	-175.18

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

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	16.65	30.99	61.84	80.89	159.48	18.04	25.33	17,339.48	156.43	2.43
Inventory Days	156.89	124.72	132.12	130.53	176.73	196.36	174.73	807.04	0.00
Days Payable	240.07	213.10	325.25	374.20	579.87	228.07	214.63	8,640.78
Cash Conversion Cycle	-66.53	-57.39	-131.29	-162.78	-243.66	-13.67	-14.57	9,505.74	156.43	2.43
Working Capital Days	-156.81	-114.56	-147.75	-151.90	-322.28	-119.32	-208.10	-46,793.40	-1,917.70	-47,411.07
ROCE %	0.52%	-1.21%	2.26%	2.85%	5.42%	1.71%	-3.06%	-0.81%	1.73%	-266.00%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%	51.27%	51.27%	51.27%
FIIs	0.32%	0.32%	0.32%	0.32%	0.32%	0.32%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
DIIs	1.76%	1.76%	1.76%	1.76%	1.76%	1.76%	1.76%	1.76%	1.76%	1.76%	1.72%	1.72%
Public	45.30%	45.31%	45.31%	45.30%	45.30%	45.30%	45.62%	45.62%	45.63%	46.96%	46.98%	46.99%
No. of Shareholders	41,249	40,712	40,210	39,868	39,671	39,316	39,197	39,274	39,307	39,745	39,556	39,389

Shareholding Pattern Chart

No. of Shareholders

BIL Vyapar 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 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	2.18	-2.28	-48.05	56.88	93.36
Diluted EPS (Rs.)	2.18	-2.28	-48.05	56.88	93.36
Cash EPS (Rs.)	2.17	-2.28	-47.97	56.93	89.42
Book Value[Excl.RevalReserv]/Share (Rs.)	-59.34	-61.52	-59.60	-58.55	-111.53
Book Value[Incl.RevalReserv]/Share (Rs.)	-59.34	-61.52	-59.60	-42.05	-95.04
Revenue From Operations / Share (Rs.)	0.00	0.00	0.47	0.40	0.58
PBDIT / Share (Rs.)	-0.59	-2.28	-46.82	0.74	-2.36
PBIT / Share (Rs.)	-0.59	-2.28	-46.87	0.66	-2.62
PBT / Share (Rs.)	2.17	-2.28	-48.02	56.85	89.16
Net Profit / Share (Rs.)	2.17	-2.28	-48.02	56.85	89.16
NP After MI And SOA / Share (Rs.)	2.17	-2.28	-48.02	56.85	93.31
PBDIT Margin (%)	0.00	0.00	-9814.29	186.05	-402.72
PBIT Margin (%)	0.00	0.00	-9824.96	165.34	-448.21
PBT Margin (%)	0.00	0.00	-10066.97	14142.88	15231.81
Net Profit Margin (%)	0.00	0.00	-10067.00	14142.88	15231.81
NP After MI And SOA Margin (%)	0.00	0.00	-10067.00	14142.88	15940.83
Return on Networth / Equity (%)	-3.66	0.00	0.00	-97.10	-87.62
Return on Capital Employeed (%)	1.00	3.70	78.64	7.16	9.82
Return On Assets (%)	44.61	-45.42	-770.76	189.89	66.53
Long Term Debt / Equity (X)	0.00	0.00	0.00	0.00	-0.19
Total Debt / Equity (X)	-0.93	-0.89	-0.92	-0.26	-1.20
Asset Turnover Ratio (%)	0.00	0.00	0.02	0.01	0.00
Current Ratio (X)	0.07	0.07	0.09	0.99	0.57
Quick Ratio (X)	0.07	0.07	0.09	0.99	0.56
Interest Coverage Ratio (X)	0.00	0.00	-40.55	0.69	-1.44
Interest Coverage Ratio (Post Tax) (X)	0.00	0.00	-40.60	0.61	-1.61
Enterprise Value (Cr.)	204.99	215.55	258.18	104.97	391.11
EV / Net Operating Revenue (X)	0.00	0.00	172.44	83.21	212.90
EV / EBITDA (X)	-109.76	-30.16	-1.76	44.72	-52.86
MarketCap / Net Operating Revenue (X)	0.00	0.00	59.39	13.68	9.40
Price / BV (X)	-0.17	-0.22	-0.47	-0.09	-0.05
Price / Net Operating Revenue (X)	0.00	0.00	59.39	13.72	9.40
EarningsYield	0.21	-0.16	-1.70	10.34	16.97

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

BIL Vyapar Ltd. is a Public Limited Listed company incorporated on 02/08/1962 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L24117WB1962PLC025584 and registration number is 025584. Currently Company is involved in the business activities of Publishing of newspapers, journals and periodicals. Company's Total Operating Revenue is Rs. 0.00 Cr. and Equity Capital is Rs. 31.38 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Holding Company	37/2, Chinar Park, New Town, Rajarhat Main Road, Kolkata West Bengal 700157	Contact not found

Management
Name	Position Held
Mr. Rajesh Kumar Bagri	Chairperson (NonExe. & NonInd.Director)
Mrs. Archana Manoj Shroff	Managing Director & CFO
Mr. Milin Jagdish Ramani	Ind. Non-Executive Director
Mr. Manoj Thakorlal Shroff	Non Exe.Non Ind.Director
Mr. Sanjib Ranjan Maity	Ind.& Non Exe.Director
Mr. Pradyut Meyur	Ind.& Non Exe.Director
Mrs. Pankti Patel Poojari	Ind. Non-Executive Director

FAQ

What is the intrinsic value of BIL Vyapar Ltd and is it undervalued?

As of 21 April 2026, BIL Vyapar Ltd's intrinsic value is ₹45.22, which is 797.22% higher than the current market price of ₹5.04, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (%), book value (₹59.9), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of BIL Vyapar Ltd?

BIL Vyapar Ltd is trading at ₹5.04 as of 21 April 2026, with a FY2026-2027 high of ₹23.6 and low of ₹4.77. The stock is currently near its 52-week low. Market cap stands at ₹15.8 Cr..

How does BIL Vyapar Ltd's P/E ratio compare to its industry?

BIL Vyapar Ltd has a P/E ratio of , which is below the industry average of 271.38. This is broadly in line with or below the industry average.

Is BIL Vyapar Ltd financially healthy?

Key indicators for BIL Vyapar Ltd: ROCE of % is on the lower side compared to the industry average of 48.42%; ROE of % is below ideal levels (industry average: 7.44%). Dividend yield is 0.00 %.

Is BIL Vyapar Ltd profitable and how is the profit trend?

BIL Vyapar Ltd reported a net profit of ₹7 Cr in Mar 2025. Compared to ₹178 Cr in Mar 2022, the net profit shows a declining trend.

Does BIL Vyapar Ltd pay dividends?

BIL Vyapar Ltd has a dividend yield of 0.00 % at the current price of ₹5.04. The company is currently not paying meaningful dividends.