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

Binayaka Tex Processors Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹1,103.57Overvalued by 51.91%vs CMP ₹2,295.00

P/E (33.7) × ROE (2.9%) × BV (₹1,365.00) × DY (2.00%)

₹1,171.80Overvalued by 48.94%vs CMP ₹2,295.00
MoS: -95.9% (Negative)Confidence: 65/100 (Moderate)Models: All 8: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹1,096.8826%Over (-52.2%)
Graham NumberEarnings₹1,445.6818%Over (-37%)
DCFCash Flow₹143.6215%Over (-93.7%)
Net Asset ValueAssets₹1,361.658%Over (-40.7%)
EV/EBITDAEnterprise₹2,055.6410%Over (-10.4%)
Earnings YieldEarnings₹680.508%Over (-70.3%)
ROCE CapitalReturns₹1,626.208%Over (-29.1%)
Revenue MultipleRevenue₹1,555.816%Over (-32.2%)
Consensus (8 models)₹1,171.80100%Overvalued
Key Drivers: ROE 2.9% is below cost of equity. | Wide model spread (₹144–₹2,056) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -0.6%

*Investments are subject to market risks

Analyst Summary

Binayaka Tex Processors Ltd operates in the Construction, Contracting & Engineering segment, NSE: ZBINTXPP | BSE: 523054, current market price is ₹2,295.00, market cap is 163 Cr.. At a glance, stock P/E is 33.7, ROE is 2.94 %, ROCE is 7.02 %, book value is 1,365, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹1,171.80, around 48.9% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹221 Cr versus the prior period change of 5.7%, while latest net profit is about ₹3 Cr with a prior-period change of -50.0%. The 52-week range shown on this page is 2,917/1,799, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisBinayak Tex Processors Ltd. is a Public Limited Listed company incorporated on 21/06/1983 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CI…

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

Investment Snapshot

55
Binayaka Tex Processors Ltd scores 55/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health53/100 · Moderate
ROCE 7.0% WeakROE 2.9% WeakD/E 0.62 ModerateInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 59.1% Stable
Earnings Quality60/100 · Moderate
OPM stable around 7% SteadyWorking capital: 5 days (improving) Efficient
Quarterly Momentum78/100 · Strong
Revenue (4Q): +12% YoY GrowingProfit (4Q): +16% YoY PositiveOPM: 6.6% (up 4.0% YoY) Margin expansion
Industry Rank20/100 · Weak
P/E 33.7 vs industry 41.9 In-lineROCE 7.0% vs industry 16.4% Below peersROE 2.9% vs industry 21.4% Below peers3Y sales CAGR: -4% 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 26, 2026, 1:05 am

Market Cap 163 Cr.
Current Price 2,295
Intrinsic Value₹1,171.80
High / Low 2,917/1,799
Stock P/E33.7
Book Value 1,365
Dividend Yield0.00 %
ROCE7.02 %
ROE2.94 %
Face Value 10.0
PEG Ratio-55.61

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

View Share Price Target for Binayaka Tex Processors Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Binayaka Tex Processors Ltd 163 Cr. 2,295 2,917/1,79933.7 1,3650.00 %7.02 %2.94 % 10.0
AMJ Land Holdings Ltd 171 Cr. 41.8 68.9/30.38.56 62.00.48 %13.5 %8.66 % 2.00
Bharat Road Network Ltd 172 Cr. 20.4 27.3/16.65.99 49.20.00 %15.1 %53.7 % 10.0
HB Estate Developers Ltd 173 Cr. 75.5 111/56.813.6 78.30.00 %8.20 %6.60 % 10.0
Vipul Ltd 152 Cr. 10.8 13.8/7.38 29.30.00 %0.44 %7.41 % 1.00
Industry Average3,776.90 Cr172.3341.94125.440.17%16.37%21.40%21.58

All Competitor Stocks of Binayaka Tex Processors Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 56.3260.5260.6452.3441.1255.8752.5659.1051.6358.2346.8468.2672.19
Expenses 53.0356.5257.6249.7137.8649.3449.7255.9250.2851.6544.4764.3267.41
Operating Profit 3.294.003.022.633.266.532.843.181.356.582.373.944.78
OPM % 5.84%6.61%4.98%5.02%7.93%11.69%5.40%5.38%2.61%11.30%5.06%5.77%6.62%
Other Income 0.280.260.310.360.320.500.360.330.300.400.350.350.39
Interest 1.271.251.000.921.231.301.311.711.601.311.141.231.47
Depreciation 0.891.020.981.181.161.171.271.300.721.641.351.361.30
Profit before tax 1.411.991.350.891.194.560.620.50-0.674.030.231.702.40
Tax % 29.79%46.73%31.85%43.82%32.77%27.63%29.03%30.00%-111.94%52.85%30.43%44.71%23.75%
Net Profit 0.991.060.920.500.803.290.440.350.091.910.150.951.83
EPS in Rs 13.9214.9012.937.0311.2546.256.194.921.2726.852.1113.3625.73

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

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 1:45 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 161204183171156176183198252261209221246
Expenses 152194174165152170177189240247194207228
Operating Profit 8109645691115161418
OPM % 5%5%5%3%2%3%3%4%4%6%7%6%7%
Other Income 2112225221111
Interest 4544333334465
Depreciation 1112223234456
Profit before tax 5562135678848
Tax % -23%30%41%28%32%6%24%26%30%34%31%38%
Net Profit 7431124455635
EPS in Rs 91.8053.5646.9616.5910.2634.4457.6462.8470.1574.2378.1739.0868.05
Dividend Payout % 2%4%4%0%0%0%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 (%)-42.86%-25.00%-66.67%0.00%100.00%100.00%0.00%25.00%0.00%20.00%-50.00%
Change in YoY Net Profit Growth (%)0.00%17.86%-41.67%66.67%100.00%0.00%-100.00%25.00%-25.00%20.00%-70.00%

Binayaka Tex Processors 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:1%
5 Years:4%
3 Years:-4%
TTM:7%
Compounded Profit Growth
10 Years:-3%
5 Years:13%
3 Years:-18%
TTM:-50%
Stock Price CAGR
10 Years:22%
5 Years:44%
3 Years:35%
1 Year:17%
Return on Equity
10 Years:4%
5 Years:5%
3 Years:5%
Last Year:3%

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

Balance Sheet

Last Updated: March 3, 2026, 12:39 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 0.710.710.710.710.710.710.710.710.710.710.710.710.71
Reserves 57616465666872778287929596
Borrowings 43484046323337505152565144
Other Liabilities 30322526303234545362586877
Total Liabilities 132142130137128134144182187202207215219
Fixed Assets 12111119202128424655707168
CWIP -0-0212120324-01
Investments 7777777777777
Other Assets 11312411010999104107132131137126137142
Total Assets 132142130137128134144182187202207215219

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -211561423510162214
Cash from Investing Activity + 41-2-8-1-1-4-14-9-13-19-4
Cash from Financing Activity + -21-122-16-139-2-3-3-10
Net Cash Flow 032-0-3-010-1-001
Free Cash Flow -3112-312-0-3-100172214
CFO/OP 4%31%183%135%418%40%43%30%83%107%148%97%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-35.00-38.00-31.00-40.00-28.00-28.00-31.00-41.00-40.00-37.00-40.00-37.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 110112109101110979812597929997
Inventory Days 934454765771497359719496
Days Payable 8473626887897411891108134142
Cash Conversion Cycle 119831001087979738065555950
Working Capital Days 423336283333261715765
ROCE %10%10%9%5%4%6%5%7%8%9%9%7%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 59.10%59.10%59.10%59.10%59.10%59.10%59.10%59.10%59.10%59.10%59.10%59.10%
Public 40.89%40.89%40.89%40.89%40.89%40.89%40.89%40.89%40.89%40.89%40.89%40.89%
No. of Shareholders 404399381380370377387390397395395396

Shareholding Pattern Chart

No. of Shareholders

Binayaka Tex Processors 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.) 39.1078.1274.2270.1362.80
Diluted EPS (Rs.) 39.1078.1274.2270.1362.80
Cash EPS (Rs.) 108.51140.47126.31115.8995.45
Book Value[Excl.RevalReserv]/Share (Rs.) 1349.081309.981231.861157.641087.51
Book Value[Incl.RevalReserv]/Share (Rs.) 1349.081309.981231.861157.641087.51
Revenue From Operations / Share (Rs.) 3114.442952.023673.563547.502791.00
PBDIT / Share (Rs.) 215.76237.92222.69184.48153.84
PBIT / Share (Rs.) 146.36175.56170.60138.71121.19
PBT / Share (Rs.) 63.04113.01112.0699.8485.42
Net Profit / Share (Rs.) 39.1078.1274.2270.1362.80
PBDIT Margin (%) 6.928.056.065.205.51
PBIT Margin (%) 4.695.944.643.914.34
PBT Margin (%) 2.023.823.052.813.06
Net Profit Margin (%) 1.252.642.021.972.25
Return on Networth / Equity (%) 2.895.966.026.055.77
Return on Capital Employeed (%) 9.0310.6511.7610.309.85
Return On Assets (%) 1.292.672.612.662.46
Long Term Debt / Equity (X) 0.120.180.110.110.08
Total Debt / Equity (X) 0.480.540.550.590.62
Asset Turnover Ratio (%) 1.051.031.341.371.22
Current Ratio (X) 1.091.101.101.171.16
Quick Ratio (X) 0.750.780.800.880.87
Inventory Turnover Ratio (X) 7.253.885.205.084.47
Interest Coverage Ratio (X) 2.593.803.804.754.30
Interest Coverage Ratio (Post Tax) (X) 1.472.252.272.802.76
Enterprise Value (Cr.) 176.17101.9790.3691.0188.82
EV / Net Operating Revenue (X) 0.790.480.340.360.44
EV / EBITDA (X) 11.486.035.706.948.12
MarketCap / Net Operating Revenue (X) 0.610.260.170.180.23
Price / BV (X) 1.410.600.520.570.60
Price / Net Operating Revenue (X) 0.610.260.170.180.23
EarningsYield 0.020.090.110.100.09

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Binayak Tex Processors Ltd. is a Public Limited Listed company incorporated on 21/06/1983 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L17110MH1983PLC030245 and registration number is 030245. Currently Company is involved in the business activities of Retail sale of other household equipment in specialized stores. Company's Total Operating Revenue is Rs. 221.53 Cr. and Equity Capital is Rs. 0.71 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Construction, Contracting & Engineering384-M, DhabolkarWadi, Mumbai Maharashtra 400002Contact not found
Management
NamePosition Held
Mr. Pradipkumar PacheriwalaManaging Director
Mr. Heeradevi Pradip Kumar PacheriwalaDirector
Mr. Ashok Kumar Ramprakash AgarwalDirector
Mr. Krishan Kumar Kundanlal LahotiIndependent Director
Mr. Manjeet Kumar SuranaIndependent Director
Mr. Yuvraj Vijay BangeraIndependent Director

FAQ

What is the intrinsic value of Binayaka Tex Processors Ltd and is it undervalued?

As of 25 April 2026, Binayaka Tex Processors Ltd's intrinsic value is ₹1171.80, which is 48.94% lower than the current market price of ₹2,295.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (2.94 %), book value (₹1,365), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Binayaka Tex Processors Ltd?

Binayaka Tex Processors Ltd is trading at ₹2,295.00 as of 25 April 2026, with a FY2026-2027 high of ₹2,917 and low of ₹1,799. The stock is currently in the middle of its 52-week range. Market cap stands at ₹163 Cr..

How does Binayaka Tex Processors Ltd's P/E ratio compare to its industry?

Binayaka Tex Processors Ltd has a P/E ratio of 33.7, which is below the industry average of 41.94. This is broadly in line with or below the industry average.

Is Binayaka Tex Processors Ltd financially healthy?

Key indicators for Binayaka Tex Processors Ltd: ROCE of 7.02 % is on the lower side compared to the industry average of 16.37%; ROE of 2.94 % is below ideal levels (industry average: 21.40%). Dividend yield is 0.00 %.

Is Binayaka Tex Processors Ltd profitable and how is the profit trend?

Binayaka Tex Processors Ltd reported a net profit of ₹3 Cr in Mar 2025 on revenue of ₹221 Cr. Compared to ₹5 Cr in Mar 2022, the net profit shows a declining trend.

Does Binayaka Tex Processors Ltd pay dividends?

Binayaka Tex Processors Ltd has a dividend yield of 0.00 % at the current price of ₹2,295.00. The company is currently not paying meaningful dividends.

Last Updated: April 26, 2026, 1:05 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 523054 | NSE: ZBINTXPP
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 Binayaka Tex Processors 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