BNR Udyog Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: February 25, 2025, 2:38 pm

Market Cap	19.2 Cr.
Current Price	64.0
High / Low	118/51.7
Stock P/E	27.0
Book Value	35.7
Dividend Yield	0.00 %
ROCE	63.6 %
ROE	53.8 %
Face Value	10.0
PEG Ratio	0.80

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for BNR Udyog Ltd

Competitors of BNR Udyog Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
N2N Technologies Ltd	4.82 Cr.	14.9	33.0/14.2		16.8	0.00 %	0.69 %	0.63 %	10.0
eMudhra Ltd	6,423 Cr.	772	1,024/545	78.6	83.3	0.16 %	17.7 %	14.4 %	5.00
BNR Udyog Ltd	19.2 Cr.	64.0	118/51.7	27.0	35.7	0.00 %	63.6 %	53.8 %	10.0
BGIL Films & Technologies Ltd	7.52 Cr.	6.64	10.3/3.28		16.9	0.00 %	4.44 %	3.46 %	10.0
Aurum Proptech Ltd	1,055 Cr.	170	265/126		97.2	0.00 %	12.0 %	27.1 %	5.00
Industry Average	9,433.75 Cr	649.97		31.91	188.99	0.45%	17.89%	16.59%	7.60

All Competitor Stocks of BNR Udyog 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	0.59	0.36	0.25	0.86	0.50	0.84	1.48	1.08	0.42	0.96	0.84	0.82	0.62
Expenses	0.25	0.24	0.26	0.57	0.65	0.55	0.55	0.79	0.39	0.45	0.66	0.57	0.41
Operating Profit	0.34	0.12	-0.01	0.29	-0.15	0.29	0.93	0.29	0.03	0.51	0.18	0.25	0.21
OPM %	57.63%	33.33%	-4.00%	33.72%	-30.00%	34.52%	62.84%	26.85%	7.14%	53.12%	21.43%	30.49%	33.87%
Other Income	0.01	0.01	0.00	0.01	0.00	0.01	0.01	0.02	4.08	0.04	0.04	0.04	0.01
Interest	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
Depreciation	0.01	0.01	0.01	0.01	0.01	0.01	0.02	0.02	0.02	0.02	0.02	0.02	0.03
Profit before tax	0.34	0.12	-0.02	0.29	-0.16	0.29	0.92	0.29	4.09	0.53	0.20	0.27	0.19
Tax %	0.00%	0.00%	0.00%	31.03%	0.00%	0.00%	0.00%	93.10%	0.00%	0.00%	0.00%	0.00%	0.00%
Net Profit	0.34	0.12	-0.02	0.19	-0.16	0.29	0.92	0.03	4.09	0.53	0.20	0.27	0.19
EPS in Rs	1.13	0.40	-0.07	0.63	-0.53	0.97	3.07	0.10	13.63	1.77	0.67	0.90	0.63

Last Updated: October 7, 2024, 8:27 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

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	3.35	3.47	2.67	8.34	12.88	1.88	0.88	0.90	1.69	2.04	3.93	7.24	3.24
Expenses	2.36	2.48	1.84	8.36	12.38	1.65	1.25	1.24	1.13	1.29	2.53	2.07	2.09
Operating Profit	0.99	0.99	0.83	-0.02	0.50	0.23	-0.37	-0.34	0.56	0.75	1.40	5.17	1.15
OPM %	29.55%	28.53%	31.09%	-0.24%	3.88%	12.23%	-42.05%	-37.78%	33.14%	36.76%	35.62%	71.41%	35.49%
Other Income	0.15	0.15	0.14	0.18	0.13	0.10	0.11	0.00	0.00	0.03	0.00	0.00	0.13
Interest	0.04	0.07	0.01	0.04	0.02	0.02	0.01	0.01	0.01	0.00	0.00	0.00	0.00
Depreciation	0.00	0.26	0.60	0.29	0.21	0.21	0.15	0.06	0.05	0.05	0.06	0.08	0.09
Profit before tax	1.10	0.81	0.36	-0.17	0.40	0.10	-0.42	-0.41	0.50	0.73	1.34	5.09	1.19
Tax %	23.64%	32.10%	-5.56%	23.53%	-12.50%	20.00%	0.00%	-41.46%	42.00%	12.33%	20.15%	15.32%
Net Profit	0.84	0.55	0.38	-0.21	0.45	0.08	-0.41	-0.24	0.28	0.64	1.08	4.31	1.19
EPS in Rs	2.80	1.83	1.27	-0.70	1.50	0.27	-1.37	-0.80	0.93	2.13	3.60	14.37	3.97
Dividend Payout %	35.71%	54.55%	78.95%	-142.86%	46.67%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

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 (%)	-34.52%	-30.91%	-155.26%	314.29%	-82.22%	-612.50%	41.46%	216.67%	128.57%	68.75%	299.07%
Change in YoY Net Profit Growth (%)	0.00%	3.61%	-124.35%	469.55%	-396.51%	-530.28%	653.96%	175.20%	-88.10%	-59.82%	230.32%

BNR Udyog 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:	8%
5 Years:	52%
3 Years:	62%
TTM:	-26%

Compounded Profit Growth
10 Years:	23%
5 Years:	66%
3 Years:	149%
TTM:	-85%

Stock Price CAGR
10 Years:	4%
5 Years:	32%
3 Years:	39%
1 Year:	-12%

Return on Equity
10 Years:	13%
5 Years:	24%
3 Years:	34%
Last Year:	54%

Last Updated: Unknown

Balance Sheet

Last Updated: January 13, 2025, 2:06 pm

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	Sep 2024
Equity Capital	3.00	3.00	3.00	3.00	3.00	3.00	3.00	3.00	3.00	3.00	3.00	3.00	3.00
Reserves	2.55	2.74	2.49	2.28	1.59	1.54	1.15	0.44	1.03	1.59	2.79	7.23	7.71
Borrowings	0.62	0.05	0.01	1.04	0.83	0.16	0.22	0.15	0.03	0.00	0.00	0.00	0.00
Other Liabilities	1.82	1.69	0.94	6.72	1.30	0.66	0.39	0.68	0.92	0.95	0.71	1.50	0.82
Total Liabilities	7.99	7.48	6.44	13.04	6.72	5.36	4.76	4.27	4.98	5.54	6.50	11.73	11.53
Fixed Assets	2.09	1.91	0.64	0.72	1.25	1.06	1.09	1.76	1.02	0.98	1.35	2.60	2.54
CWIP	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
Investments	1.56	1.43	2.15	3.67	2.18	2.18	1.87	1.32	1.55	2.48	1.29	4.70	4.72
Other Assets	4.34	4.14	3.65	8.65	3.29	2.12	1.80	1.19	2.41	2.08	3.86	4.43	4.27
Total Assets	7.99	7.48	6.44	13.04	6.72	5.36	4.76	4.27	4.98	5.54	6.50	11.73	11.53

Reserves and Borrowings Chart

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
Cash from Operating Activity +	1.37	1.29	0.00	1.42	-0.21	-0.42	-0.36	0.71	-1.02	-0.25	-1.53	-0.72
Cash from Investing Activity +	-1.87	0.05	0.00	-1.90	0.45	0.34	0.30	-0.61	1.81	-0.17	3.14	1.51
Cash from Financing Activity +	0.21	-1.03	0.00	0.64	-0.23	-0.95	0.05	-0.08	-0.04	0.00	0.00	0.00
Net Cash Flow	-0.29	0.31	0.00	0.16	0.01	-1.02	0.00	0.02	0.74	-0.43	1.62	0.79

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	0.37	0.94	0.82	-1.06	-0.33	0.07	-0.59	-0.49	0.53	0.75	1.40	5.17

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 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	177.60	113.60	138.07	283.16	33.44	211.62	319.38	214.94	241.89	186.08	42.72	22.18
Inventory Days
Days Payable
Cash Conversion Cycle	177.60	113.60	138.07	283.16	33.44	211.62	319.38	214.94	241.89	186.08	42.72	22.18
Working Capital Days	149.27	109.39	188.65	19.69	26.92	264.04	559.94	77.06	149.02	130.61	88.23	2.02
ROCE %	19.91%	14.72%	6.38%	-2.71%	7.16%	2.37%	-9.04%	-10.05%	13.33%	16.88%	25.82%	63.55%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	72.12%	72.12%	72.12%	72.12%	72.12%	72.12%	72.12%	72.12%	71.09%	71.46%	71.46%	71.46%
Public	27.88%	27.88%	27.88%	27.88%	27.87%	27.88%	27.87%	27.88%	28.91%	28.55%	28.54%	28.55%
No. of Shareholders	1,362	1,416	1,339	1,257	1,348	1,374	1,610	2,295	2,582	2,581	2,785	2,657

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 14	Mar 13	Mar 12
FaceValue	10.00	10.00	10.00
Basic EPS (Rs.)	1.82	2.18	2.31
Diluted EPS (Rs.)	1.82	2.18	2.31
Cash EPS (Rs.)	2.68	2.81	2.52
Book Value[Excl.RevalReserv]/Share (Rs.)	19.14	18.49	17.48
Book Value[Incl.RevalReserv]/Share (Rs.)	19.14	18.49	17.48
Revenue From Operations / Share (Rs.)	11.56	11.18	11.84
PBDIT / Share (Rs.)	3.78	3.81	3.53
PBIT / Share (Rs.)	2.92	3.18	3.32
PBT / Share (Rs.)	2.69	3.04	3.30
Net Profit / Share (Rs.)	1.82	2.18	2.31
NP After MI And SOA / Share (Rs.)	1.82	2.18	2.31
PBDIT Margin (%)	32.74	34.10	29.80
PBIT Margin (%)	25.28	28.48	28.00
PBT Margin (%)	23.26	27.15	27.90
Net Profit Margin (%)	15.74	19.50	19.49
NP After MI And SOA Margin (%)	15.74	19.50	19.49
Return on Networth / Equity (%)	9.50	11.78	13.20
Return on Capital Employeed (%)	13.86	15.74	17.56
Return On Assets (%)	7.29	8.17	10.79
Long Term Debt / Equity (X)	0.00	0.01	0.00
Total Debt / Equity (X)	0.00	0.11	0.00
Asset Turnover Ratio (%)	0.44	0.00	0.00
Current Ratio (X)	2.23	1.45	3.84
Quick Ratio (X)	1.60	1.07	2.86
Dividend Payout Ratio (NP) (%)	64.28	53.66	0.00
Dividend Payout Ratio (CP) (%)	43.60	41.64	0.00
Earning Retention Ratio (%)	35.72	46.34	0.00
Cash Earning Retention Ratio (%)	56.40	58.36	0.00
Interest Coverage Ratio (X)	16.21	26.61	81.45
Interest Coverage Ratio (Post Tax) (X)	8.79	16.25	53.56
Enterprise Value (Cr.)	3.34	4.09	3.36
EV / Net Operating Revenue (X)	0.96	1.22	0.94
EV / EBITDA (X)	2.94	3.58	3.17
MarketCap / Net Operating Revenue (X)	1.07	1.06	1.04
Retention Ratios (%)	35.71	46.33	0.00
Price / BV (X)	0.64	0.63	0.70
Price / Net Operating Revenue (X)	1.07	1.06	1.04
EarningsYield	0.14	0.18	0.18

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

For FaceValue, as of Mar 14, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 13) which recorded 10.00.
For Basic EPS (Rs.), as of Mar 14, the value is 1.82. This value is below the healthy minimum of 5. It has decreased from 2.18 (Mar 13) to 1.82, marking a decrease of 0.36.
For Diluted EPS (Rs.), as of Mar 14, the value is 1.82. This value is below the healthy minimum of 5. It has decreased from 2.18 (Mar 13) to 1.82, marking a decrease of 0.36.
For Cash EPS (Rs.), as of Mar 14, the value is 2.68. This value is below the healthy minimum of 3. It has decreased from 2.81 (Mar 13) to 2.68, marking a decrease of 0.13.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 14, the value is 19.14. It has increased from 18.49 (Mar 13) to 19.14, marking an increase of 0.65.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 14, the value is 19.14. It has increased from 18.49 (Mar 13) to 19.14, marking an increase of 0.65.
For Revenue From Operations / Share (Rs.), as of Mar 14, the value is 11.56. It has increased from 11.18 (Mar 13) to 11.56, marking an increase of 0.38.
For PBDIT / Share (Rs.), as of Mar 14, the value is 3.78. This value is within the healthy range. It has decreased from 3.81 (Mar 13) to 3.78, marking a decrease of 0.03.
For PBIT / Share (Rs.), as of Mar 14, the value is 2.92. This value is within the healthy range. It has decreased from 3.18 (Mar 13) to 2.92, marking a decrease of 0.26.
For PBT / Share (Rs.), as of Mar 14, the value is 2.69. This value is within the healthy range. It has decreased from 3.04 (Mar 13) to 2.69, marking a decrease of 0.35.
For Net Profit / Share (Rs.), as of Mar 14, the value is 1.82. This value is below the healthy minimum of 2. It has decreased from 2.18 (Mar 13) to 1.82, marking a decrease of 0.36.
For NP After MI And SOA / Share (Rs.), as of Mar 14, the value is 1.82. This value is below the healthy minimum of 2. It has decreased from 2.18 (Mar 13) to 1.82, marking a decrease of 0.36.
For PBDIT Margin (%), as of Mar 14, the value is 32.74. This value is within the healthy range. It has decreased from 34.10 (Mar 13) to 32.74, marking a decrease of 1.36.
For PBIT Margin (%), as of Mar 14, the value is 25.28. This value exceeds the healthy maximum of 20. It has decreased from 28.48 (Mar 13) to 25.28, marking a decrease of 3.20.
For PBT Margin (%), as of Mar 14, the value is 23.26. This value is within the healthy range. It has decreased from 27.15 (Mar 13) to 23.26, marking a decrease of 3.89.
For Net Profit Margin (%), as of Mar 14, the value is 15.74. This value exceeds the healthy maximum of 10. It has decreased from 19.50 (Mar 13) to 15.74, marking a decrease of 3.76.
For NP After MI And SOA Margin (%), as of Mar 14, the value is 15.74. This value is within the healthy range. It has decreased from 19.50 (Mar 13) to 15.74, marking a decrease of 3.76.
For Return on Networth / Equity (%), as of Mar 14, the value is 9.50. This value is below the healthy minimum of 15. It has decreased from 11.78 (Mar 13) to 9.50, marking a decrease of 2.28.
For Return on Capital Employeed (%), as of Mar 14, the value is 13.86. This value is within the healthy range. It has decreased from 15.74 (Mar 13) to 13.86, marking a decrease of 1.88.
For Return On Assets (%), as of Mar 14, the value is 7.29. This value is within the healthy range. It has decreased from 8.17 (Mar 13) to 7.29, marking a decrease of 0.88.
For Long Term Debt / Equity (X), as of Mar 14, the value is 0.00. This value is below the healthy minimum of 0.2. It has decreased from 0.01 (Mar 13) to 0.00, marking a decrease of 0.01.
For Total Debt / Equity (X), as of Mar 14, the value is 0.00. This value is within the healthy range. It has decreased from 0.11 (Mar 13) to 0.00, marking a decrease of 0.11.
For Asset Turnover Ratio (%), as of Mar 14, the value is 0.44. It has increased from 0.00 (Mar 13) to 0.44, marking an increase of 0.44.
For Current Ratio (X), as of Mar 14, the value is 2.23. This value is within the healthy range. It has increased from 1.45 (Mar 13) to 2.23, marking an increase of 0.78.
For Quick Ratio (X), as of Mar 14, the value is 1.60. This value is within the healthy range. It has increased from 1.07 (Mar 13) to 1.60, marking an increase of 0.53.
For Dividend Payout Ratio (NP) (%), as of Mar 14, the value is 64.28. This value exceeds the healthy maximum of 50. It has increased from 53.66 (Mar 13) to 64.28, marking an increase of 10.62.
For Dividend Payout Ratio (CP) (%), as of Mar 14, the value is 43.60. This value is within the healthy range. It has increased from 41.64 (Mar 13) to 43.60, marking an increase of 1.96.
For Earning Retention Ratio (%), as of Mar 14, the value is 35.72. This value is below the healthy minimum of 40. It has decreased from 46.34 (Mar 13) to 35.72, marking a decrease of 10.62.
For Cash Earning Retention Ratio (%), as of Mar 14, the value is 56.40. This value is within the healthy range. It has decreased from 58.36 (Mar 13) to 56.40, marking a decrease of 1.96.
For Interest Coverage Ratio (X), as of Mar 14, the value is 16.21. This value is within the healthy range. It has decreased from 26.61 (Mar 13) to 16.21, marking a decrease of 10.40.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 14, the value is 8.79. This value is within the healthy range. It has decreased from 16.25 (Mar 13) to 8.79, marking a decrease of 7.46.
For Enterprise Value (Cr.), as of Mar 14, the value is 3.34. It has decreased from 4.09 (Mar 13) to 3.34, marking a decrease of 0.75.
For EV / Net Operating Revenue (X), as of Mar 14, the value is 0.96. This value is below the healthy minimum of 1. It has decreased from 1.22 (Mar 13) to 0.96, marking a decrease of 0.26.
For EV / EBITDA (X), as of Mar 14, the value is 2.94. This value is below the healthy minimum of 5. It has decreased from 3.58 (Mar 13) to 2.94, marking a decrease of 0.64.
For MarketCap / Net Operating Revenue (X), as of Mar 14, the value is 1.07. This value is within the healthy range. It has increased from 1.06 (Mar 13) to 1.07, marking an increase of 0.01.
For Retention Ratios (%), as of Mar 14, the value is 35.71. This value is within the healthy range. It has decreased from 46.33 (Mar 13) to 35.71, marking a decrease of 10.62.
For Price / BV (X), as of Mar 14, the value is 0.64. This value is below the healthy minimum of 1. It has increased from 0.63 (Mar 13) to 0.64, marking an increase of 0.01.
For Price / Net Operating Revenue (X), as of Mar 14, the value is 1.07. This value is within the healthy range. It has increased from 1.06 (Mar 13) to 1.07, marking an increase of 0.01.
For EarningsYield, as of Mar 14, the value is 0.14. This value is below the healthy minimum of 5. It has decreased from 0.18 (Mar 13) to 0.14, marking a decrease of 0.04.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation. If you have any questions or need more detailed insights, please feel free to reach out.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of BNR Udyog Ltd as of February 25, 2025 is: ₹423.16

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 February 25, 2025, BNR Udyog Ltd is Undervalued by 561.19% compared to the current share price 64.00

Intrinsic Value of BNR Udyog Ltd as of February 25, 2025 is: 565.67

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 February 25, 2025, BNR Udyog Ltd is Undervalued by 783.86% compared to the current share price ₹64.00

Last 5 Year EPS CAGR: 33.68%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The company has higher reserves (2.70 cr) compared to borrowings (0.24 cr), indicating strong financial stability. The company has shown consistent growth in sales (4.04 cr) and profit (0.82 cr) over the years.	The stock has a low average ROCE of 12.36%, which may not be favorable. The stock has a high average Working Capital Days of 147.07, which may not be favorable. The stock has a high average Cash Conversion Cycle of 165.39, which may not be favorable.

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 BNR Udyog Ltd:
1. Net Profit Margin: 15.74%
  - 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: 13.86% (Industry Average ROCE: 17.89%)
  - 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%: 9.5% (Industry Average ROE: 16.59%)
  - 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): 8.79
  - 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: 1.6
  - 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: 27 (Industry average Stock P/E: 20.74)
  - 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: 0
  - 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

BNR Udyog Ltd. is a Public Limited Listed company incorporated on 29/11/1994 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L67120TG1994PLC018841 and registration number is 018841. Currently company belongs to the Industry of IT Enabled Services. Company's Total Operating Revenue is Rs. 3.03 Cr. and Equity Capital is Rs. 3.00 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
IT Enabled Services	6-3-650, 218, 2nd Floor, Maheshwari Chambers, Hyderabad Telangana 500082	info@bnrul.com http://www.bnrul.com

Management
Name	Position Held
Mr. Kamal Narayan Rathi	Managing Director
Mr. Sandeep Rathi	Executive Director & CFO
Mr. J Vikramdev Rao	Non Executive Director
Mr. T Bharadwaj	Non Executive Director
Mr. Sreeram Athota	Independent Director
Mrs. Vidya Harkut	Independent Director

FAQ

What is the latest intrinsic value of BNR Udyog Ltd?

Let's break down BNR Udyog Ltd's intrinsic value simply:

We calculate intrinsic value using the PE Ratio Method - comparing the company's current price-to-earnings ratio with its historical average and industry peers. Think of it like checking if a stock is "on sale" compared to its typical pricing.

As of 25 February 2025:

Calculated Fair Value: ₹423.16
Current Market Price: ₹64.00
Variance: 561.19% higher

This suggests BNR Udyog Ltd is currently undervalued by 561.19%. For context:

Market Cap: 19.2 Cr.
52-Week Range: 118/51.7
Reserves (Sep 2024): 7.71 Cr
Liabilities: 11.53 Cr

Remember: The PE method gives a snapshot based on earnings multiples. While useful for quick comparisons, investors should also consider growth prospects, industry trends, and economic conditions. This calculation assumes historical PE ratios remain relevant - always verify with current market dynamics.

What is the Market Cap of BNR Udyog Ltd?

The Market Cap of BNR Udyog Ltd is 19.2 Cr..

What is the current Stock Price of BNR Udyog Ltd as on 25 February 2025?

The current stock price of BNR Udyog Ltd as on 25 February 2025 is ₹64.0.

What is the High / Low of BNR Udyog Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of BNR Udyog Ltd stocks is 118/51.7.

What is the Stock P/E of BNR Udyog Ltd?

The Stock P/E of BNR Udyog Ltd is 27.0.

What is the Book Value of BNR Udyog Ltd?

The Book Value of BNR Udyog Ltd is 35.7.

What is the Dividend Yield of BNR Udyog Ltd?

The Dividend Yield of BNR Udyog Ltd is 0.00 %.

What is the ROCE of BNR Udyog Ltd?

The ROCE of BNR Udyog Ltd is 63.6 %.

What is the ROE of BNR Udyog Ltd?

The ROE of BNR Udyog Ltd is 53.8 %.

What is the Face Value of BNR Udyog Ltd?

The Face Value of BNR Udyog Ltd is 10.0.