Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 12 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 543212 | NSE: BOROLTD

Borosil Ltd: Share Price Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 11, 2024, 9:44 pm

Market Cap 5,519 Cr.
Current Price 462
High / Low516/284
Stock P/E78.9
Book Value 63.5
Dividend Yield0.00 %
ROCE14.3 %
ROE12.1 %
Face Value 1.00
PEG Ratio7.00

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

View Share Price Target for Borosil Ltd

Competitors of Borosil Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Empire Industries Ltd 654 Cr. 1,0891,228/80015.4 5102.30 %15.4 %12.6 % 10.0
Borosil Ltd 5,519 Cr. 462516/28478.9 63.50.00 %14.3 %12.1 % 1.00
Agarwal Fortune India Ltd 7.73 Cr. 22.044.6/15.496.6 1.510.00 %18.7 %24.1 % 10.0
La Opala RG Ltd 3,961 Cr. 356406/29034.3 73.61.40 %18.7 %15.3 % 2.00
Borosil Renewables Ltd 7,683 Cr. 590669/403 65.30.00 %3.94 %8.59 % 1.00
Industry Average7,328.80 Cr548.6757.30135.990.66%14.34%14.57%4.17

All Competitor Stocks of Borosil Ltd

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales116.15199.18237.24197.86197.82257.18207.17176.54225.64234.87302.45228.88216.81
Expenses103.16156.45201.67162.01171.89219.26198.30165.31195.06197.65245.75209.80187.85
Operating Profit12.9942.7335.5735.8525.9337.928.8711.2330.5837.2256.7019.0828.96
OPM %11.18%21.45%14.99%18.12%13.11%14.74%4.28%6.36%13.55%15.85%18.75%8.34%13.36%
Other Income1.773.527.86-0.696.573.6617.334.515.542.097.726.737.72
Interest0.120.090.130.460.120.260.351.881.362.032.243.174.38
Depreciation6.866.977.076.246.216.245.1811.6313.3712.4113.0415.9819.37
Profit before tax7.7839.1936.2328.4626.1735.0820.672.2321.3924.8749.146.6612.93
Tax %152.57%36.00%33.70%-14.02%24.46%23.77%22.98%-41.26%28.56%25.49%24.11%23.72%28.07%
Net Profit-4.0825.0924.0232.4519.7726.7415.933.1515.2818.5437.305.089.29
EPS in Rs-0.362.202.102.841.732.341.390.281.341.623.250.440.78

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

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 23, 2024, 2:50 pm

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales101342585520739728928983
Expenses90289499445609662795841
Operating Profit1153857513067133142
OPM %11%16%15%14%18%9%14%14%
Other Income-41221610291824
Interest795213912
Depreciation824333027285461
Profit before tax-8325060112668894
Tax %-12%26%18%32%31%21%25%
Net Profit-724414177526670
EPS in Rs-2.630.923.613.576.784.535.756.09
Dividend Payout %0%0%0%28%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)442.86%70.83%0.00%87.80%-32.47%26.92%
Change in YoY Net Profit Growth (%)0.00%-372.02%-70.83%87.80%-120.27%59.39%

Borosil Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 6 years from 2018-2019 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:22%
3 Years:21%
TTM:21%
Compounded Profit Growth
10 Years:%
5 Years:21%
3 Years:19%
TTM:41%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:20%
1 Year:37%
Return on Equity
10 Years:%
5 Years:8%
3 Years:10%
Last Year:12%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 5:39 pm

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital260.00111111111112
Reserves-42602643688756499569746
Borrowings1526143119516596
Other Liabilities25120113124153245335328
Total Liabilities1627838118259228501,0801,181
Fixed Assets89290267283209353548570
CWIP1015451222412637
Investments01751853122791468575
Other Assets63303313219412309421498
Total Assets1627838118259228501,0801,181

Reserves and Borrowings Chart

Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +124450180686948
Cash from Investing Activity +-57-20-32-133-36-174-106
Cash from Financing Activity +45-17-22-44-169155
Net Cash Flow-07-5317-14-3

Free Cash Flow

MonthMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-141.00-8.0042.0074.00129.00-28.00-32.00

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 2024
Debtor Days62864838302636
Inventory Days384646298210222154243
Days Payable1831446062634485
Cash Conversion Cycle263588286185189136194
Working Capital Days2318011963991227
ROCE %11%9%8%17%6%14%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters70.46%70.44%70.44%70.40%70.33%70.30%70.28%70.27%70.20%70.18%70.18%67.41%
FIIs1.84%2.83%2.71%2.12%1.78%2.07%2.14%2.15%0.71%0.78%0.85%1.87%
DIIs0.30%0.08%0.06%0.13%0.16%0.19%0.19%0.19%1.32%1.39%1.45%3.81%
Public27.39%26.65%26.80%27.35%27.74%27.45%27.39%27.40%27.77%27.65%27.51%26.91%
No. of Shareholders64,25874,13072,90776,30178,10875,18374,37171,48775,35579,79281,12086,237

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
DSP Small Cap Fund1,582,2680.4460.161,582,2682024-12-110%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)5.757.867.343.693.14
Diluted EPS (Rs.)5.757.867.343.693.14
Cash EPS (Rs.)10.4511.3110.436.826.45
Book Value[Excl.RevalReserv]/Share (Rs.)50.6276.9168.6162.0157.91
Book Value[Incl.RevalReserv]/Share (Rs.)50.6276.9168.6162.0157.91
Revenue From Operations / Share (Rs.)82.2389.7773.5751.2455.75
PBDIT / Share (Rs.)13.1413.2114.738.697.66
PBIT / Share (Rs.)8.439.7811.775.584.31
PBT / Share (Rs.)7.6710.3910.695.373.82
Net Profit / Share (Rs.)5.757.887.473.713.10
NP After MI And SOA / Share (Rs.)5.757.857.333.693.14
PBDIT Margin (%)15.9714.7120.0216.9513.74
PBIT Margin (%)10.2510.8915.9910.887.72
PBT Margin (%)9.3211.5714.5210.476.85
Net Profit Margin (%)6.998.7810.147.245.55
NP After MI And SOA Margin (%)6.998.749.967.205.62
Return on Networth / Equity (%)11.3510.4010.916.065.52
Return on Capital Employeed (%)13.9011.5916.628.727.20
Return On Assets (%)6.107.408.754.884.20
Long Term Debt / Equity (X)0.160.060.000.000.00
Total Debt / Equity (X)0.260.110.000.010.07
Asset Turnover Ratio (%)0.820.900.840.620.72
Current Ratio (X)1.182.263.753.272.24
Quick Ratio (X)0.521.282.452.171.15
Inventory Turnover Ratio (X)0.240.590.490.320.34
Dividend Payout Ratio (NP) (%)0.000.0013.620.000.00
Dividend Payout Ratio (CP) (%)0.000.009.700.000.00
Earning Retention Ratio (%)0.000.0086.380.000.00
Cash Earning Retention Ratio (%)0.000.0090.300.000.00
Interest Coverage Ratio (X)17.1763.10150.6541.0215.73
Interest Coverage Ratio (Post Tax) (X)8.5134.7787.3918.527.36
Enterprise Value (Cr.)4238.733848.093770.171939.340.00
EV / Net Operating Revenue (X)4.503.754.493.320.00
EV / EBITDA (X)28.1625.4622.4219.560.00
MarketCap / Net Operating Revenue (X)4.343.654.503.300.00
Retention Ratios (%)0.000.0086.370.000.00
Price / BV (X)7.054.344.932.770.00
Price / Net Operating Revenue (X)4.343.654.503.300.00
EarningsYield0.010.020.020.020.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Borosil Ltd as of December 12, 2024 is: 618.35

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 December 12, 2024, Borosil Ltd is Undervalued by 33.84% compared to the current share price 462.00

Intrinsic Value of Borosil Ltd as of December 12, 2024 is: 688.06

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 December 12, 2024, Borosil Ltd is Undervalued by 48.93% compared to the current share price 462.00

Last 5 Year EPS CAGR: 11.27%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (557.63 cr) compared to borrowings (76.75 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (615.75 cr) and profit (61.75 cr) over the years.
  1. The stock has a low average ROCE of 9.29%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 74.71, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 263.00, 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: 6.99%
      • 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: 13.9% (Industry Average ROCE: 14.34%)
      • 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%: 11.35% (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): 8.51
      • 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: 0.52
      • 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: 78.9 (Industry average Stock P/E: 57.3)
      • 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: 0.26
      • 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

No data availabale for About the Company
INDUSTRYADDRESSCONTACT
Industry not foundAddress not foundContact not found
Management Data not Available

FAQ

What is the latest intrinsic value of Borosil Ltd?

The latest intrinsic value of Borosil Ltd as on 12 December 2024 is ₹618.35, which is 33.84% higher than the current market price of ₹462.00. The stock has a market capitalization of 5,519 Cr. and recorded a high/low of ₹516/284 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹746 Cr and total liabilities of ₹1,181 Cr.

What is the Market Cap of Borosil Ltd?

The Market Cap of Borosil Ltd is 5,519 Cr..

What is the current Stock Price of Borosil Ltd as on 12 December 2024?

The current stock price of Borosil Ltd as on 12 December 2024 is 462.

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

In FY 2024-2025, the High / Low of Borosil Ltd stocks is 516/284.

What is the Stock P/E of Borosil Ltd?

The Stock P/E of Borosil Ltd is 78.9.

What is the Book Value of Borosil Ltd?

The Book Value of Borosil Ltd is 63.5.

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 14.3 %.

What is the ROE of Borosil Ltd?

The ROE of Borosil Ltd is 12.1 %.

What is the Face Value of Borosil Ltd?

The Face Value of Borosil Ltd is 1.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

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