Binny Ltd: Intrinsic Value & Share Price Analysis

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

As of 04 May 2026, Binny Ltd's intrinsic value is 93.53, which is 33.67% lower than the current market price of 141.00, suggesting the stock is overvalued. Calculated using the PE ratio method factoring in ROE (11.0 %), book value (201), dividend yield (0.00 %), and 5-year EPS CAGR.

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

Binny Ltd is trading at 141.00 as of 04 May 2026, with a FY2026-2027 high of and low of . Market cap stands at 315 Cr..

Q: Is Binny Ltd financially healthy?

Key indicators: ROCE of 14.2 % is moderate. Dividend yield is 0.00 %.

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

Binny Ltd reported a net profit of -24 Cr in Mar 2024 on revenue of 63 Cr. Compared to 20 Cr in Mar 2021, the net profit shows a declining trend.

Fair Value

₹121.96Overvalued by 13.50%vs CMP ₹141.00

P/E (6.8) × ROE (11.0%) × BV (₹201.00) × DY (2.00%)

₹93.53Overvalued by 33.67%vs CMP ₹141.00

MoS: -50.8% (Negative)Confidence: 49/100 (Moderate)Models: 1 Under, 4 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹62.71	38%	Over (-55.5%)
Earnings Power	Earnings	₹103.38	18%	Over (-26.7%)
Net Asset Value	Assets	₹179.50	18%	Under (+27.3%)
ROCE Capital	Returns	₹103.77	12%	Over (-26.4%)
Revenue Multiple	Revenue	₹42.30	14%	Over (-70%)
Consensus (5 models)		₹93.53	100%	Overvalued

Key Drivers: EPS CAGR -48.6% drags value — could be higher if earnings stabilize. | Wide model spread (₹42–₹180) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -48.6%

*Investments are subject to market risks

Analyst Summary

Binny Ltd operates in the Realty segment, NSE: BINNY | BSE: 514215, current market price is ₹141.00, market cap is 315 Cr.. At a glance, stock P/E is 6.76, ROE is 11.0 %, ROCE is 14.2 %, book value is 201, dividend yield is 0.00 %. The latest intrinsic value estimate is ₹93.53, around 33.7% below the current price, so expectations may already be running ahead of this modelled fair value. On operating trend, latest reported sales are about ₹63 Cr versus the prior period change of -56.6%, while latest net profit is about ₹-24 Cr with a prior-period change of -140.7%. The 52-week range shown on this page is /, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisNo data availabale for About the CompanyINDUSTRYADDRESSCONTACTIndustry not foundAddress not foundContact not foundManagement Data not Available

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

Investment Snapshot

Binny Ltd scores 44/100 (Weak)

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

Stock Health59/100 · Moderate

ROCE 14.2% GoodROE 11.0% AverageD/E 0.83 ModerateInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed

Smart Money50/100 · Moderate

FII holding stable No changePromoter holding at 56.2% Stable

Earnings Quality30/100 · Weak

OPM contracting (72% → 3%) DecliningWorking capital: 1,766 days Capital intensive

Quarterly Momentum15/100 · Weak

Revenue (4Q): -79% YoY DecliningProfit (4Q): -179% YoY DecliningOPM: 69.5% (down 8.9% YoY) Margin pressure

Industry Rank75/100 · Strong

P/E 6.8 vs industry 30.0 Cheaper than peersROCE 14.2% vs industry 13.2% Average3Y sales CAGR: 30% High growth

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, 1:06 am

Market Cap	315 Cr.
Current Price	141
Intrinsic Value	₹93.53
High / Low	/
Stock P/E	6.76
Book Value	201
Dividend Yield	0.00 %
ROCE	14.2 %
ROE	11.0 %
Face Value	5.00
PEG Ratio	-0.14

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Binny Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Binny Ltd	315 Cr.	141	/	6.76	201	0.00 %	14.2 %	11.0 %	5.00
Nila Infrastructures Ltd	318 Cr.	8.16	13.8/5.90	13.6	4.76	0.00 %	22.5 %	13.2 %	1.00
Hampton Sky Realty Ltd	307 Cr.	11.2	32.1/7.50		5.03	0.00 %	6.07 %	3.84 %	1.00
Generic Engineering Construction & Projects Ltd	229 Cr.	40.3	60.0/30.0	17.9	50.6	0.00 %	7.55 %	2.97 %	5.00
Excel Realty N Infra Ltd	135 Cr.	0.96	1.75/0.65		1.24	0.00 %	0.42 %	0.40 %	1.00
Industry Average	17,748.17 Cr	426.22		30.01	151.47	0.65%	13.16%	13.37%	6.13

All Competitor Stocks of Binny Ltd

Quarterly Result

Metric	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Sales	3.56	6.00	37.13	27.66	48.63	40.72	32.22	25.24	51.34	58.23	23.79	-70.32	19.47
Expenses	1.53	2.00	6.45	5.51	7.71	6.94	6.56	22.81	11.12	21.10	17.53	53.64	5.94
Operating Profit	2.03	4.00	30.68	22.15	40.92	33.78	25.66	2.43	40.22	37.13	6.26	-123.96	13.53
OPM %	57.02%	66.67%	82.63%	80.08%	84.15%	82.96%	79.64%	9.63%	78.34%	63.76%	26.31%		69.49%
Other Income	10.20	0.28	0.03	0.03	0.00	0.00	0.03	7.57	0.11	2.80	0.12	11.41	3.02
Interest	6.19	3.62	3.42	2.47	2.05	2.90	1.50	1.09	0.95	0.64	0.43	-1.70	0.01
Depreciation	0.09	0.13	0.01	0.08	0.08	0.08	0.09	4.03	7.27	0.20	7.34	-13.89	0.10
Profit before tax	5.95	0.53	27.28	19.63	38.79	30.80	24.10	4.88	32.11	39.09	-1.39	-96.96	16.44
Tax %	46.89%	50.94%	24.56%	50.43%	24.83%	26.72%	27.68%	300.00%	39.08%	52.14%	312.23%	-41.43%	74.15%
Net Profit	3.16	0.26	20.58	9.72	29.15	22.57	17.42	-9.77	19.56	18.72	-5.73	-56.78	4.25
EPS in Rs	1.42	0.12	9.23	4.36	13.07	10.12	7.81	-4.38	8.77	8.39	-2.57	-25.46	1.91

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

Quarterly Chart

Profit & Loss - Annual Report

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

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	8	9	7	0	455	46	0	41	29	74	145	63	31
Expenses	3	8	3	5	31	5	5	7	10	15	45	103	98
Operating Profit	4	1	4	-5	424	41	-4	34	19	59	99	-40	-67
OPM %	56%	14%	61%	-10,760%	93%	90%	-1,189%	83%	65%	79%	69%	-63%	-215%
Other Income	1	-39	1	2	13	15	42	42	42	10	10	14	17
Interest	0	22	2	5	22	23	46	38	28	16	6	0	-1
Depreciation	0	0	1	0	0	0	0	0	0	0	4	1	-6
Profit before tax	5	-61	2	-9	415	34	-9	38	33	53	99	-27	-43
Tax %	15%	0%	19%	0%	33%	80%	73%	147%	38%	37%	40%	-10%
Net Profit	4	-61	2	-9	279	7	-15	-18	20	33	59	-24	-40
EPS in Rs	1.97	-27.16	0.88	-3.91	125.21	2.93	-6.74	-7.99	9.09	15.01	26.63	-10.87	-17.73
Dividend Payout %	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	-1625.00%	103.28%	-550.00%	3200.00%	-97.49%	-314.29%	-20.00%	211.11%	65.00%	78.79%	-140.68%
Change in YoY Net Profit Growth (%)	0.00%	1728.28%	-653.28%	3750.00%	-3297.49%	-216.79%	294.29%	231.11%	-146.11%	13.79%	-219.47%

Binny 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:	34%
5 Years:	26%
3 Years:	53%
TTM:	6%

Compounded Profit Growth
10 Years:	31%
5 Years:	55%
3 Years:	75%
TTM:	-71%

Stock Price CAGR
10 Years:	3%
5 Years:	2%
3 Years:	-30%
1 Year:	0%

Return on Equity
10 Years:	13%
5 Years:	5%
3 Years:	11%
Last Year:	15%

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

Balance Sheet

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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	11	11	11	11	11	11	11	11	11	11	11	11
Reserves	165	104	106	97	269	312	319	301	322	355	414	390
Borrowings	158	119	138	138	214	360	331	339	266	1	20	1
Other Liabilities	30	78	269	490	403	324	424	493	574	528	499	449
Total Liabilities	364	313	524	737	897	1,006	1,086	1,144	1,173	895	944	851
Fixed Assets	300	300	3	2	2	2	2	2	1	2	33	3
CWIP	0	0	0	0	0	0	0	0	0	0	0	0
Investments	29	0	0	0	2	0	0	0	1	1	1	0
Other Assets	35	12	520	735	894	1,005	1,084	1,142	1,171	892	911	848
Total Assets	364	313	524	737	897	1,006	1,086	1,144	1,173	895	944	851

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 +	58	-10	11	10	-129	-171	29	16	316	74	13	-8
Cash from Investing Activity +	3	-0	-1	0	3	46	0	-0	-1	-35	-0	3
Cash from Financing Activity +	-63	13	-12	-10	127	127	-31	-14	-315	-33	-19	3
Net Cash Flow	-2	2	-2	-0	1	2	-2	2	-1	6	-6	-2
Free Cash Flow	58	-10	10	9	-129	-171	29	16	315	39	12	-7
CFO/OP	4,465%	-226%	-220%	2%	8%	907%	145%	206%	553%	95%	-34%	-13%

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-154.00	-118.00	-134.00	-143.00	210.00	-319.00	-335.00	-305.00	-247.00	58.00	79.00	-41.00

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

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	58	65	46	21	3,066	0	6	1,115	16	13	4	9
Inventory Days										32,749	15,225	13,656
Days Payable										81	23	11
Cash Conversion Cycle	58	65	46	21	3,066	0	6	1,115	16	32,680	15,206	13,654
Working Capital Days	89	193	73	-191	2,545,875	194	2,979	652,955	5,656	8,578	3,290	1,766
ROCE %	1%	1%	0%	2%	-2%	118%	10%	6%	12%	10%	14%	27%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	74.69%	74.68%	74.68%	74.68%	56.20%	56.20%	56.20%	56.20%	56.20%	56.20%	56.20%	56.20%
FIIs	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%	0.04%
DIIs	0.58%	0.51%	0.34%	0.33%	0.31%	0.31%	0.31%	0.31%	0.31%	0.31%	0.31%	0.31%
Government	1.66%	1.66%	1.66%	1.66%	1.66%	1.66%	1.66%	1.66%	1.66%	1.66%	1.66%	1.66%
Public	23.03%	23.10%	23.28%	23.27%	41.78%	41.79%	41.78%	41.79%	41.79%	41.79%	41.79%	41.79%
No. of Shareholders	11,355	11,476	11,563	11,930	11,928	11,567	11,664	11,640	11,720	11,749	11,750	11,750

Shareholding Pattern Chart

No. of Shareholders

Binny 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	5.00	5.00	5.00	5.00	5.00
Basic EPS (Rs.)	-10.86	26.61	14.99	10.54	-7.44
Diluted EPS (Rs.)	-10.86	26.61	14.99	10.54	-7.44
Cash EPS (Rs.)	-10.45	28.52	15.13	9.20	-7.90
Book Value[Excl.RevalReserv]/Share (Rs.)	174.59	180.34	147.25	129.13	118.56
Book Value[Incl.RevalReserv]/Share (Rs.)	179.75	190.66	164.09	149.08	140.00
Revenue From Operations / Share (Rs.)	28.25	65.78	33.31	13.15	18.27
PBDIT / Share (Rs.)	-11.55	49.45	30.99	27.43	34.17
PBIT / Share (Rs.)	-11.96	47.53	30.86	27.31	34.08
PBT / Share (Rs.)	-12.10	44.16	23.82	14.59	16.87
Net Profit / Share (Rs.)	-10.86	26.61	14.99	9.08	-7.98
PBDIT Margin (%)	-40.89	75.18	93.03	208.49	187.04
PBIT Margin (%)	-42.35	72.26	92.62	207.62	186.57
PBT Margin (%)	-42.84	67.13	71.50	110.91	92.34
Net Profit Margin (%)	-38.44	40.44	45.00	69.06	-43.69
Return on Networth / Equity (%)	-6.22	14.75	10.18	7.03	-6.73
Return on Capital Employeed (%)	-6.56	13.09	8.01	5.32	6.92
Return On Assets (%)	-2.84	6.39	3.73	1.72	-1.55
Long Term Debt / Equity (X)	0.00	0.00	0.00	0.51	0.83
Total Debt / Equity (X)	0.00	0.00	0.00	0.51	0.83
Asset Turnover Ratio (%)	0.07	0.16	0.07	0.02	0.03
Current Ratio (X)	1.84	7.08	19.76	26.02	15.29
Quick Ratio (X)	0.44	2.53	11.79	15.44	8.64
Inventory Turnover Ratio (X)	0.10	0.00	0.00	0.00	0.00
Interest Coverage Ratio (X)	-82.61	14.64	4.40	2.16	1.99
Interest Coverage Ratio (Post Tax) (X)	-76.66	8.88	3.13	1.71	0.53
Enterprise Value (Cr.)	325.00	506.59	930.44	525.41	470.28
EV / Net Operating Revenue (X)	5.16	3.45	12.51	17.90	11.53
EV / EBITDA (X)	-12.61	4.59	13.45	8.58	6.17
MarketCap / Net Operating Revenue (X)	5.18	3.52	12.57	9.03	3.42
Price / BV (X)	0.83	1.28	2.84	0.91	0.52
Price / Net Operating Revenue (X)	5.18	3.52	12.57	9.03	3.42
EarningsYield	-0.07	0.11	0.03	0.07	-0.12

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

No data availabale for About the Company

INDUSTRY	ADDRESS	CONTACT
Industry not found	Address not found	Contact not found

Management Data not Available

FAQ

What is the intrinsic value of Binny Ltd and is it undervalued?

As of 04 May 2026, Binny Ltd's intrinsic value is ₹93.53, which is 33.67% lower than the current market price of ₹141.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (11.0 %), book value (₹201), dividend yield (0.00 %), and 5-year EPS CAGR.

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

Binny Ltd is trading at ₹141.00 as of 04 May 2026, with a FY2026-2027 high of ₹ and low of ₹. Market cap stands at ₹315 Cr..

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

Binny Ltd has a P/E ratio of 6.76, which is below the industry average of 30.01. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Binny Ltd financially healthy?

Key indicators for Binny Ltd: ROCE of 14.2 % is moderate. Dividend yield is 0.00 %.

Is Binny Ltd profitable and how is the profit trend?

Binny Ltd reported a net profit of ₹-24 Cr in Mar 2024 on revenue of ₹63 Cr. Compared to ₹20 Cr in Mar 2021, the net profit shows a declining trend.

Does Binny Ltd pay dividends?

Binny Ltd has a dividend yield of 0.00 % at the current price of ₹141.00. The company is currently not paying meaningful dividends.