Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: February 27, 2026, 9:48 pm
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 543212 | NSE: BOROLTD

Borosil Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: February 27, 2026, 9:48 pm

Market Cap 2,840 Cr.
Current Price 237
Intrinsic Value₹193.82
High / Low 398/234
Stock P/E36.1
Book Value 71.2
Dividend Yield0.00 %
ROCE12.5 %
ROE9.32 %
Face Value 1.00
PEG Ratio-25.87

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

View Share Price Target for Borosil Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Empire Industries Ltd 541 Cr. 902 1,275/88014.6 5422.77 %14.4 %11.1 % 10.0
Borosil Ltd 2,840 Cr. 237 398/23436.1 71.20.00 %12.5 %9.32 % 1.00
Agarwal Fortune India Ltd 7.56 Cr. 22.0 25.1/16.550.4 2.070.00 %25.3 %33.6 % 10.0
La Opala RG Ltd 2,310 Cr. 206 287/18722.4 72.23.63 %15.4 %10.9 % 2.00
Borosil Renewables Ltd 6,393 Cr. 456 721/44167.2 63.70.00 %4.41 %8.90 % 1.00
Industry Average7,002.00 Cr454.0043.97149.361.10%14.07%14.57%4.17

All Competitor Stocks of Borosil Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 257207177226235302229217274338270233340
Expenses 219198165195198246210188233284233195292
Operating Profit 3891131375719294154373748
OPM % 15%4%6%14%16%19%8%13%15%16%14%16%14%
Other Income 4175628789162106
Interest 0021223442221
Depreciation 651213121316192021202222
Profit before tax 352122125497132648172431
Tax % 24%23%-41%29%25%24%24%28%29%25%34%26%25%
Net Profit 27163151937591835111723
EPS in Rs 2.341.390.281.341.623.250.440.781.532.970.931.461.91

Last Updated: December 27, 2025, 5:36 pm

Below is a detailed analysis of the quarterly data for Borosil Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Sales, as of Sep 2025, the value is 340.00 Cr.. The value appears strong and on an upward trend. It has increased from 233.00 Cr. (Jun 2025) to 340.00 Cr., marking an increase of 107.00 Cr..
  • For Expenses, as of Sep 2025, the value is 292.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 195.00 Cr. (Jun 2025) to 292.00 Cr., marking an increase of 97.00 Cr..
  • For Operating Profit, as of Sep 2025, the value is 48.00 Cr.. The value appears strong and on an upward trend. It has increased from 37.00 Cr. (Jun 2025) to 48.00 Cr., marking an increase of 11.00 Cr..
  • For OPM %, as of Sep 2025, the value is 14.00%. The value appears to be declining and may need further review. It has decreased from 16.00% (Jun 2025) to 14.00%, marking a decrease of 2.00%.
  • For Other Income, as of Sep 2025, the value is 6.00 Cr.. The value appears to be declining and may need further review. It has decreased from 10.00 Cr. (Jun 2025) to 6.00 Cr., marking a decrease of 4.00 Cr..
  • For Interest, as of Sep 2025, the value is 1.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 2.00 Cr. (Jun 2025) to 1.00 Cr., marking a decrease of 1.00 Cr..
  • For Depreciation, as of Sep 2025, the value is 22.00 Cr.. The value remains steady. There is no change compared to the previous period (Jun 2025) which recorded 22.00 Cr..
  • For Profit before tax, as of Sep 2025, the value is 31.00 Cr.. The value appears strong and on an upward trend. It has increased from 24.00 Cr. (Jun 2025) to 31.00 Cr., marking an increase of 7.00 Cr..
  • For Tax %, as of Sep 2025, the value is 25.00%. The value appears to be improving (decreasing) as expected. It has decreased from 26.00% (Jun 2025) to 25.00%, marking a decrease of 1.00%.
  • For Net Profit, as of Sep 2025, the value is 23.00 Cr.. The value appears strong and on an upward trend. It has increased from 17.00 Cr. (Jun 2025) to 23.00 Cr., marking an increase of 6.00 Cr..
  • For EPS in Rs, as of Sep 2025, the value is 1.91. The value appears strong and on an upward trend. It has increased from 1.46 (Jun 2025) to 1.91, marking an increase of 0.45.

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: February 27, 2026, 1:55 am

MetricMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1013425855207397289281,0901,182
Expenses 902894994456096627959201,006
Operating Profit 1153857513067133170176
OPM % 11%16%15%14%18%9%14%16%15%
Other Income -4122161029182721
Interest 7952139137
Depreciation 82433302728548186
Profit before tax -83250601126688103103
Tax % -12%26%18%32%31%21%25%28%
Net Profit -72441417752667476
EPS in Rs -2.630.923.613.576.784.535.756.216.32
Dividend Payout % 0%0%0%28%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)442.86%70.83%0.00%87.80%-32.47%26.92%12.12%
Change in YoY Net Profit Growth (%)0.00%-372.02%-70.83%87.80%-120.27%59.39%-14.80%

Borosil Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2018-2019 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:13%
3 Years:14%
TTM:13%
Compounded Profit Growth
10 Years:%
5 Years:7%
3 Years:-9%
TTM:17%
Stock Price CAGR
10 Years:%
5 Years:21%
3 Years:6%
1 Year:-17%
Return on Equity
10 Years:%
5 Years:9%
3 Years:9%
Last Year:9%

Last Updated: September 5, 2025, 2:46 pm

Balance Sheet

Last Updated: December 4, 2025, 2:34 am

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 260.0011111111111212
Reserves -42602643688756499569796839
Borrowings 152614311951659380
Other Liabilities 25120113124153245335230248
Total Liabilities 1627838118259228501,0801,1311,179
Fixed Assets 89290267283209353548583561
CWIP 10154512224126187
Investments 0175185312279146855062
Other Assets 63303313219412309421480549
Total Assets 1627838118259228501,0801,1311,179

Below is a detailed analysis of the balance sheet data for Borosil Ltd based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 12.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 12.00 Cr..
  • For Reserves, as of Sep 2025, the value is 839.00 Cr.. The value appears strong and on an upward trend. It has increased from 796.00 Cr. (Mar 2025) to 839.00 Cr., marking an increase of 43.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 80.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 93.00 Cr. (Mar 2025) to 80.00 Cr., marking a decrease of 13.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 248.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 230.00 Cr. (Mar 2025) to 248.00 Cr., marking an increase of 18.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 1,179.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 1,131.00 Cr. (Mar 2025) to 1,179.00 Cr., marking an increase of 48.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 561.00 Cr.. The value appears to be declining and may need further review. It has decreased from 583.00 Cr. (Mar 2025) to 561.00 Cr., marking a decrease of 22.00 Cr..
  • For CWIP, as of Sep 2025, the value is 7.00 Cr.. The value appears to be declining and may need further review. It has decreased from 18.00 Cr. (Mar 2025) to 7.00 Cr., marking a decrease of 11.00 Cr..
  • For Investments, as of Sep 2025, the value is 62.00 Cr.. The value appears strong and on an upward trend. It has increased from 50.00 Cr. (Mar 2025) to 62.00 Cr., marking an increase of 12.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 549.00 Cr.. The value appears strong and on an upward trend. It has increased from 480.00 Cr. (Mar 2025) to 549.00 Cr., marking an increase of 69.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 1,179.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,131.00 Cr. (Mar 2025) to 1,179.00 Cr., marking an increase of 48.00 Cr..

Notably, the Reserves (839.00 Cr.) exceed the Borrowings (80.00 Cr.), indicating a solid financial buffer.

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 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 1244501806812148-19
Cash from Investing Activity + -57-20-32-133-36-228-106-41
Cash from Financing Activity + 45-17-22-44-16935556
Net Cash Flow -07-5317-14-3-4

Free Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-141.00-8.0042.0074.00129.00-28.00-26.0077.00

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 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 6286483830263634
Inventory Days 384646298210222154243299
Days Payable 183144606263448571
Cash Conversion Cycle 263588286185189136194262
Working Capital Days -78122926399-6271
ROCE %11%9%8%17%6%14%12%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 70.28%70.27%70.20%70.18%70.18%67.41%64.70%64.67%64.65%64.63%64.61%64.61%
FIIs 2.14%2.15%0.71%0.78%0.85%1.87%0.96%0.80%0.28%0.35%0.43%0.35%
DIIs 0.19%0.19%1.32%1.39%1.45%3.81%5.15%5.44%6.27%6.13%6.07%6.09%
Public 27.39%27.40%27.77%27.65%27.51%26.91%29.17%29.08%28.79%28.88%28.86%28.93%
No. of Shareholders 74,37171,48775,35579,79281,12086,23782,41081,96275,92374,53274,29073,900

Shareholding Pattern Chart

No. of Shareholders

Borosil Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
DSP Small Cap Fund 4,100,000 0.64 102.791,582,2682025-11-03 02:23:30159.12%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 1.001.001.001.001.00
Basic EPS (Rs.) 6.285.757.867.343.69
Diluted EPS (Rs.) 6.285.757.867.343.69
Cash EPS (Rs.) 12.9910.4511.3110.436.82
Book Value[Excl.RevalReserv]/Share (Rs.) 67.5750.6276.9168.6162.01
Book Value[Incl.RevalReserv]/Share (Rs.) 67.5750.6276.9168.6162.01
Revenue From Operations / Share (Rs.) 92.6882.2389.7773.5751.24
PBDIT / Share (Rs.) 16.4913.1413.2114.738.69
PBIT / Share (Rs.) 9.718.439.7811.775.58
PBT / Share (Rs.) 8.647.6710.3910.695.37
Net Profit / Share (Rs.) 6.215.757.887.473.71
NP After MI And SOA / Share (Rs.) 6.215.757.857.333.69
PBDIT Margin (%) 17.7815.9714.7120.0216.95
PBIT Margin (%) 10.4710.2510.8915.9910.88
PBT Margin (%) 9.329.3211.5714.5210.47
Net Profit Margin (%) 6.706.998.7810.147.24
NP After MI And SOA Margin (%) 6.706.998.749.967.20
Return on Networth / Equity (%) 9.1911.3510.4010.916.06
Return on Capital Employeed (%) 13.1813.9011.5916.628.72
Return On Assets (%) 6.566.107.408.754.88
Long Term Debt / Equity (X) 0.050.160.060.000.00
Total Debt / Equity (X) 0.090.260.110.000.01
Asset Turnover Ratio (%) 1.000.820.900.840.62
Current Ratio (X) 1.961.182.263.753.27
Quick Ratio (X) 0.630.521.282.452.17
Inventory Turnover Ratio (X) 3.780.240.590.490.32
Dividend Payout Ratio (NP) (%) 0.000.000.0013.620.00
Dividend Payout Ratio (CP) (%) 0.000.000.009.700.00
Earning Retention Ratio (%) 0.000.000.0086.380.00
Cash Earning Retention Ratio (%) 0.000.000.0090.300.00
Interest Coverage Ratio (X) 15.4217.1763.10150.6541.02
Interest Coverage Ratio (Post Tax) (X) 6.818.5134.7787.3918.52
Enterprise Value (Cr.) 4071.194238.733848.093770.171939.34
EV / Net Operating Revenue (X) 3.684.503.754.493.32
EV / EBITDA (X) 20.6628.1625.4622.4219.56
MarketCap / Net Operating Revenue (X) 3.614.343.654.503.30
Retention Ratios (%) 0.000.000.0086.370.00
Price / BV (X) 4.957.054.344.932.77
Price / Net Operating Revenue (X) 3.614.343.654.503.30
EarningsYield 0.010.010.020.020.02

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

  • For FaceValue, as of Mar 25, the value is 1.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 1.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 6.28. This value is within the healthy range. It has increased from 5.75 (Mar 24) to 6.28, marking an increase of 0.53.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 6.28. This value is within the healthy range. It has increased from 5.75 (Mar 24) to 6.28, marking an increase of 0.53.
  • For Cash EPS (Rs.), as of Mar 25, the value is 12.99. This value is within the healthy range. It has increased from 10.45 (Mar 24) to 12.99, marking an increase of 2.54.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 67.57. It has increased from 50.62 (Mar 24) to 67.57, marking an increase of 16.95.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 25, the value is 67.57. It has increased from 50.62 (Mar 24) to 67.57, marking an increase of 16.95.
  • For Revenue From Operations / Share (Rs.), as of Mar 25, the value is 92.68. It has increased from 82.23 (Mar 24) to 92.68, marking an increase of 10.45.
  • For PBDIT / Share (Rs.), as of Mar 25, the value is 16.49. This value is within the healthy range. It has increased from 13.14 (Mar 24) to 16.49, marking an increase of 3.35.
  • For PBIT / Share (Rs.), as of Mar 25, the value is 9.71. This value is within the healthy range. It has increased from 8.43 (Mar 24) to 9.71, marking an increase of 1.28.
  • For PBT / Share (Rs.), as of Mar 25, the value is 8.64. This value is within the healthy range. It has increased from 7.67 (Mar 24) to 8.64, marking an increase of 0.97.
  • For Net Profit / Share (Rs.), as of Mar 25, the value is 6.21. This value is within the healthy range. It has increased from 5.75 (Mar 24) to 6.21, marking an increase of 0.46.
  • For NP After MI And SOA / Share (Rs.), as of Mar 25, the value is 6.21. This value is within the healthy range. It has increased from 5.75 (Mar 24) to 6.21, marking an increase of 0.46.
  • For PBDIT Margin (%), as of Mar 25, the value is 17.78. This value is within the healthy range. It has increased from 15.97 (Mar 24) to 17.78, marking an increase of 1.81.
  • For PBIT Margin (%), as of Mar 25, the value is 10.47. This value is within the healthy range. It has increased from 10.25 (Mar 24) to 10.47, marking an increase of 0.22.
  • For PBT Margin (%), as of Mar 25, the value is 9.32. This value is below the healthy minimum of 10. There is no change compared to the previous period (Mar 24) which recorded 9.32.
  • For Net Profit Margin (%), as of Mar 25, the value is 6.70. This value is within the healthy range. It has decreased from 6.99 (Mar 24) to 6.70, marking a decrease of 0.29.
  • For NP After MI And SOA Margin (%), as of Mar 25, the value is 6.70. This value is below the healthy minimum of 8. It has decreased from 6.99 (Mar 24) to 6.70, marking a decrease of 0.29.
  • For Return on Networth / Equity (%), as of Mar 25, the value is 9.19. This value is below the healthy minimum of 15. It has decreased from 11.35 (Mar 24) to 9.19, marking a decrease of 2.16.
  • For Return on Capital Employeed (%), as of Mar 25, the value is 13.18. This value is within the healthy range. It has decreased from 13.90 (Mar 24) to 13.18, marking a decrease of 0.72.
  • For Return On Assets (%), as of Mar 25, the value is 6.56. This value is within the healthy range. It has increased from 6.10 (Mar 24) to 6.56, marking an increase of 0.46.
  • For Long Term Debt / Equity (X), as of Mar 25, the value is 0.05. This value is below the healthy minimum of 0.2. It has decreased from 0.16 (Mar 24) to 0.05, marking a decrease of 0.11.
  • For Total Debt / Equity (X), as of Mar 25, the value is 0.09. This value is within the healthy range. It has decreased from 0.26 (Mar 24) to 0.09, marking a decrease of 0.17.
  • For Asset Turnover Ratio (%), as of Mar 25, the value is 1.00. It has increased from 0.82 (Mar 24) to 1.00, marking an increase of 0.18.
  • For Current Ratio (X), as of Mar 25, the value is 1.96. This value is within the healthy range. It has increased from 1.18 (Mar 24) to 1.96, marking an increase of 0.78.
  • For Quick Ratio (X), as of Mar 25, the value is 0.63. This value is below the healthy minimum of 1. It has increased from 0.52 (Mar 24) to 0.63, marking an increase of 0.11.
  • For Inventory Turnover Ratio (X), as of Mar 25, the value is 3.78. This value is below the healthy minimum of 4. It has increased from 0.24 (Mar 24) to 3.78, marking an increase of 3.54.
  • For Dividend Payout Ratio (NP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Dividend Payout Ratio (CP) (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 20. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Cash Earning Retention Ratio (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 40. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Interest Coverage Ratio (X), as of Mar 25, the value is 15.42. This value is within the healthy range. It has decreased from 17.17 (Mar 24) to 15.42, marking a decrease of 1.75.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 25, the value is 6.81. This value is within the healthy range. It has decreased from 8.51 (Mar 24) to 6.81, marking a decrease of 1.70.
  • For Enterprise Value (Cr.), as of Mar 25, the value is 4,071.19. It has decreased from 4,238.73 (Mar 24) to 4,071.19, marking a decrease of 167.54.
  • For EV / Net Operating Revenue (X), as of Mar 25, the value is 3.68. This value exceeds the healthy maximum of 3. It has decreased from 4.50 (Mar 24) to 3.68, marking a decrease of 0.82.
  • For EV / EBITDA (X), as of Mar 25, the value is 20.66. This value exceeds the healthy maximum of 15. It has decreased from 28.16 (Mar 24) to 20.66, marking a decrease of 7.50.
  • For MarketCap / Net Operating Revenue (X), as of Mar 25, the value is 3.61. This value exceeds the healthy maximum of 3. It has decreased from 4.34 (Mar 24) to 3.61, marking a decrease of 0.73.
  • For Retention Ratios (%), as of Mar 25, the value is 0.00. This value is below the healthy minimum of 30. There is no change compared to the previous period (Mar 24) which recorded 0.00.
  • For Price / BV (X), as of Mar 25, the value is 4.95. This value exceeds the healthy maximum of 3. It has decreased from 7.05 (Mar 24) to 4.95, marking a decrease of 2.10.
  • For Price / Net Operating Revenue (X), as of Mar 25, the value is 3.61. This value exceeds the healthy maximum of 3. It has decreased from 4.34 (Mar 24) to 3.61, marking a decrease of 0.73.
  • For EarningsYield, as of Mar 25, the value is 0.01. This value is below the healthy minimum of 5. There is no change compared to the previous period (Mar 24) which recorded 0.01.

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 Borosil Ltd as of February 27, 2026 is: ₹195.48

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 27, 2026, Borosil Ltd is Overvalued by 17.52% compared to the current share price ₹237.00

Intrinsic Value of Borosil Ltd as of February 27, 2026 is: ₹192.75

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 27, 2026, Borosil Ltd is Overvalued by 18.67% compared to the current share price ₹237.00

Last 5 Year EPS CAGR: -1.40%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (594.44 cr) compared to borrowings (76.78 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (438.33 cr) and profit (67.33 cr) over the years.
  1. The stock has a low average ROCE of 9.63%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 45.63, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 262.88, 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 Borosil Ltd:
    1. Net Profit Margin: 6.7%
      • 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: 13.18% (Industry Average ROCE: 14.07%)
      • 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%: 9.19% (Industry Average ROE: 14.57%)
      • 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): 6.81
      • 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: 0.63
      • 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: 36.1 (Industry average Stock P/E: 43.97)
      • 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: 0.09
      • 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

Borosil Ltd. is a Private Limited Listed company incorporated on 25/11/2010 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L36100MH2010PLC292722 and registration number is 292722. Currently Company is involved in the business activities of Manufacture of table or kitchen glassware. Company's Total Operating Revenue is Rs. 1107.77 Cr. and Equity Capital is Rs. 11.95 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Domestic Appliances1101, Crescenzo, 11th Floor, G-Block, Opp. MCA Club, Bandra Kurla Complex, Mumbai Maharashtra 400051Contact not found
Management
NamePosition Held
Mr. P K KherukaChairman & Non-Exe.Director
Mr. Shreevar KherukaVC & Mng.Director & CEO
Mr. Rajesh Kumar ChaudharyWhole Time Director
Mr. Adarsh MenonIndependent Director
Ms. Anupa Rajiv SahneyIndependent Director
Mr. Kewal Kundanlal HandaIndependent Director
Mr. Kanwar Bir Singh AnandIndependent Director

FAQ

What is the intrinsic value of Borosil Ltd?

Borosil Ltd's intrinsic value (as of 27 February 2026) is ₹192.75 which is 18.67% lower the current market price of ₹237.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's ₹2,840 Cr. market cap, FY2025-2026 high/low of ₹398/234, reserves of ₹839 Cr, and liabilities of ₹1,179 Cr.

What is the Market Cap of Borosil Ltd?

The Market Cap of Borosil Ltd is 2,840 Cr..

What is the current Stock Price of Borosil Ltd as on 27 February 2026?

The current stock price of Borosil Ltd as on 27 February 2026 is ₹237.

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

In FY 2025-2026, the High / Low of Borosil Ltd stocks is ₹398/234.

What is the Stock P/E of Borosil Ltd?

The Stock P/E of Borosil Ltd is 36.1.

What is the Book Value of Borosil Ltd?

The Book Value of Borosil Ltd is 71.2.

What is the Dividend Yield of Borosil Ltd?

The Dividend Yield of Borosil Ltd is 0.00 %.

What is the ROCE of Borosil Ltd?

The ROCE of Borosil Ltd is 12.5 %.

What is the ROE of Borosil Ltd?

The ROE of Borosil Ltd is 9.32 %.

What is the Face Value of Borosil Ltd?

The Face Value of Borosil Ltd is 1.00.

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 Borosil 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