Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:43 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 502219 | NSE: BORORENEW

Borosil Renewables Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹280.34Overvalued by 31.79%vs CMP ₹411.00

P/E (60.6) × ROE (8.9%) × BV (₹63.70) × DY (2.00%)

₹108.52Overvalued by 73.60%vs CMP ₹411.00
MoS: -278.7% (Negative)Confidence: 58/100 (Moderate)Models: All 5: Overvalued
ModelCategoryValueWeightSignal
PE-ROEEarnings₹171.0739%Over (-58.4%)
Net Asset ValueAssets₹63.6319%Over (-84.5%)
EV/EBITDAEnterprise₹95.5516%Over (-76.8%)
ROCE CapitalReturns₹59.4813%Over (-85.5%)
Revenue MultipleRevenue₹52.5914%Over (-87.2%)
Consensus (5 models)₹108.52100%Overvalued
Key Drivers: EPS CAGR -39.0% drags value — could be higher if earnings stabilize.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -39.0%

*Investments are subject to market risks

Investment Snapshot

52
Borosil Renewables Ltd scores 52/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health57/100 · Moderate
ROCE 4.4% WeakROE 8.9% AverageD/E 0.05 Low debtInterest Coverage 0.0x RiskyProfitable 3/5 years Mixed
Smart Money50/100 · Moderate
FII holding stable No changeDII holding up 1.37% MF buyingPromoter decreased by 3.08% Caution
Earnings Quality40/100 · Moderate
OPM contracting (15% → 4%) Declining
Quarterly Momentum70/100 · Strong
Revenue (4Q): +7% YoY GrowingOPM: 31.0% (up 34.0% YoY) Margin expansion
Industry Rank40/100 · Moderate
P/E 60.6 vs industry 40.2 Premium to peersROCE 4.4% vs industry 14.1% Below peers3Y sales CAGR: 25% 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.

Borosil Renewables Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
30/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 60.6 vs Ind 40.2 | ROCE 4.4% | ROE 8.9% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.05x | IntCov 0.0x | Current 2.88x | Borrow/Reserve 0.23x
Cash Flow Reliability
86/100
Strong
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹-87 Cr | CFO/NP N/A
Ownership Accumulation
-25
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII -0.80 pp | DII +1.79 pp | Prom -3.08 pp
Business Momentum
+76
Stable
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales +2.9% | Q NP +61.3% | Q OPM 0.0 pp
Derived FieldValueHow it is derived
Valuation Gap %-73.6%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.23xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII Change-0.80 ppLatest FII% minus previous FII%
DII Change+1.79 ppLatest DII% minus previous DII%
Promoter Change-3.08 ppLatest promoter% minus previous promoter%
Shareholder Count Change-9,431Latest shareholder count minus previous count
Quarterly Sales Change+2.9%Latest quarter sales vs previous quarter sales
Quarterly Profit Change+61.3%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change0.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:43 am

Market Cap 5,768 Cr.
Current Price 411
Intrinsic Value₹108.52
High / Low 721/374
Stock P/E60.6
Book Value 63.7
Dividend Yield0.00 %
ROCE4.41 %
ROE8.90 %
Face Value 1.00
PEG Ratio-1.55

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

View Share Price Target for Borosil Renewables Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Borosil Renewables Ltd 5,768 Cr. 411 721/37460.6 63.70.00 %4.41 %8.90 % 1.00
Borosil Ltd 2,891 Cr. 242 398/21436.8 71.20.00 %12.5 %9.32 % 1.00
La Opala RG Ltd 1,923 Cr. 173 287/16218.6 72.24.33 %15.4 %10.9 % 2.00
Empire Industries Ltd 516 Cr. 860 1,275/81113.9 5422.91 %14.4 %11.1 % 10.0
Asahi India Glass Ltd 20,973 Cr. 823 1,074/57966.9 1450.24 %12.4 %13.6 % 1.00
Industry Average6,414.20 Cr421.4040.20149.361.25%14.07%14.57%4.17

All Competitor Stocks of Borosil Renewables Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 246309354402330283371373361374347379390
Expenses 227275328369310309349344372358284260268
Operating Profit 1934263220-262229-101563118123
OPM % 8%11%7%8%6%-9%6%8%-3%4%18%31%31%
Other Income 10583745451512-216-625
Interest 2591073710510443
Depreciation 13203231353434333236302222
Profit before tax 1414-729-18-57-16-8-32-18-18787122
Tax % 57%27%71%-4%-13%-7%-9%58%-6%60%9%29%18%
Net Profit 610-1230-16-53-14-13-30-30-20362100
EPS in Rs 0.400.77-0.641.92-1.19-3.68-0.99-0.75-2.05-1.52-12.521.987.14

Last Updated: February 6, 2026, 10:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 23, 2026, 4:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2023Mar 2024Mar 2025TTM
Sales 1563254155576337628911,3711,4761,489
Expenses 1462963684955416537481,3131,4181,170
Operating Profit 9304662921091435858320
OPM % 6%9%11%11%14%14%16%4%4%21%
Other Income 3656141352834195034-185
Interest 0248768293220
Depreciation 4182132374554132135110
Profit before tax 4165361567692101-53-744
Tax % 11%23%18%12%35%35%30%-5%17%
Net Profit 395129137496071-50-87-71
EPS in Rs 3.274.122.6813.934.895.905.34-3.59-5.25-4.92
Dividend Payout % 15%15%23%5%13%11%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192023-20242024-2025
YoY Net Profit Growth (%)30.77%-43.14%372.41%-64.23%22.45%-170.42%-74.00%
Change in YoY Net Profit Growth (%)0.00%-73.91%415.55%-436.65%86.68%-192.87%96.42%

Borosil Renewables Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:16%
5 Years:%
3 Years:%
TTM:8%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-8%
Stock Price CAGR
10 Years:43%
5 Years:49%
3 Years:0%
1 Year:10%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:-9%

Last Updated: September 5, 2025, 1:15 am

Balance Sheet

Last Updated: December 4, 2025, 1:04 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 33222913131313
Reserves 656695615763814839906860984880
Borrowings 1341006750114421576252203
Other Liabilities 3385114156199227292235205165
Total Liabilities 6938178329891,0651,1891,6321,6841,4541,262
Fixed Assets 173264334308383377977928777664
CWIP 68843161377012613548
Investments 381341226264350230111250136
Other Assets 134203264374317444574618493414
Total Assets 6938178329891,0651,1891,6321,6841,4541,262

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 1243243103-25-669100
Cash from Investing Activity + 8-316220-67-26-116-215-142
Cash from Financing Activity + -8-22-193-64-3140238168-53
Net Cash Flow 1-12-16-1011521-95
Free Cash Flow -7158115487-212-353-148-8
CFO/OP 65%108%88%98%135%1%5%152%186%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2023Mar 2024Mar 2025
Free Cash Flow8.00-4.00-54.00-5.0042.00-5.00-278.00-518.00-194.00

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 2023Mar 2024Mar 2025
Debtor Days 685968617155383332
Inventory Days 123153169168137265617247203
Days Payable 2352576596762088461
Cash Conversion Cycle 168160180165111245447196174
Working Capital Days 1368058896269422834
ROCE %6%8%8%9%10%-4%-4%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 61.62%61.60%61.60%61.60%61.60%61.60%61.59%61.58%62.20%61.93%61.85%58.77%
FIIs 6.18%6.29%4.40%4.48%4.37%4.31%4.18%5.35%4.54%4.62%4.81%4.01%
DIIs 0.10%0.07%0.46%0.74%0.26%0.24%0.23%1.02%1.20%0.72%0.78%2.57%
Public 32.09%32.02%33.53%33.18%33.78%33.84%34.00%32.05%32.07%32.74%32.57%34.67%
No. of Shareholders 2,68,9472,63,1162,82,0842,77,7473,20,5023,22,7313,06,5322,83,9552,77,7952,66,4352,51,0062,41,575

Shareholding Pattern Chart

No. of Shareholders

Borosil Renewables 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
UTI Innovation Fund 122,484 0.8 6.05215,6662026-02-22 10:30:36-43.21%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 19Mar 18
FaceValue 1.001.001.001.0010.00
Basic EPS (Rs.) -5.32-3.595.346.49212.69
Diluted EPS (Rs.) -5.32-3.595.346.49212.69
Cash EPS (Rs.) 3.686.179.5511.17366.20
Book Value[Excl.RevalReserv]/Share (Rs.) 75.3066.8872.23100.213790.00
Book Value[Incl.RevalReserv]/Share (Rs.) 75.3066.8872.23100.213790.00
Revenue From Operations / Share (Rs.) 111.68104.9068.5182.432738.80
PBDIT / Share (Rs.) 7.015.7312.4815.27519.93
PBIT / Share (Rs.) -3.21-4.368.3410.38360.39
PBT / Share (Rs.) -5.60-4.117.749.72322.40
Net Profit / Share (Rs.) -6.55-3.925.416.28206.66
NP After MI And SOA / Share (Rs.) -5.25-3.595.345.90195.63
PBDIT Margin (%) 6.275.4618.2118.5218.98
PBIT Margin (%) -2.87-4.1512.1712.5913.15
PBT Margin (%) -5.01-3.9111.3011.7911.77
Net Profit Margin (%) -5.86-3.737.907.617.54
NP After MI And SOA Margin (%) -4.70-3.427.787.157.14
Return on Networth / Equity (%) -6.97-5.377.576.425.53
Return on Capital Employeed (%) -3.57-4.188.319.849.14
Return On Assets (%) -4.78-2.784.264.544.20
Long Term Debt / Equity (X) 0.160.480.340.030.01
Total Debt / Equity (X) 0.250.650.450.120.05
Asset Turnover Ratio (%) 0.940.820.000.340.31
Current Ratio (X) 1.861.851.732.142.88
Quick Ratio (X) 0.951.090.901.292.34
Inventory Turnover Ratio (X) 6.125.370.000.000.00
Dividend Payout Ratio (NP) (%) 0.000.000.0010.5912.77
Dividend Payout Ratio (CP) (%) 0.000.000.005.797.03
Earning Retention Ratio (%) 0.000.000.0089.4187.23
Cash Earning Retention Ratio (%) 0.000.000.0094.2192.97
Interest Coverage Ratio (X) 2.942.5620.9023.1917.61
Interest Coverage Ratio (Post Tax) (X) -1.75-1.8610.0710.548.28
Enterprise Value (Cr.) 6524.346927.235683.432123.89278.01
EV / Net Operating Revenue (X) 4.415.066.362.790.43
EV / EBITDA (X) 70.2892.5534.9015.052.31
MarketCap / Net Operating Revenue (X) 4.294.756.012.560.30
Retention Ratios (%) 0.000.000.0089.4087.22
Price / BV (X) 6.367.455.852.300.23
Price / Net Operating Revenue (X) 4.294.756.012.560.30
EarningsYield -0.01-0.010.010.020.23

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Borosil Renewables Ltd. is a Public Limited Listed company incorporated on 14/12/1962 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L26100MH1962PLC012538 and registration number is 012538. Currently Company is involved in the business activities of Manufacture of glass in primary or semi-manufactured forms (such as sheets & plate glass) including mirror sheets and wired, coloured, tinted, toughened or laminated glass. Company's Total Operating Revenue is Rs. 1109.94 Cr. and Equity Capital is Rs. 13.25 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Glass & Glass Products1101, Crescenzo, G-Block, Opp. MCA Club, Mumbai Maharashtra 400051Contact not found
Management
NamePosition Held
Mr. Pradeep Kumar KherukaExecutive Chairman
Mr. Shreevar KherukaVice Chairman & Non Exe.Dire
Mr. Sunil RoongtaWholeTime Director & CFO
Mr. Ashok JainNon Executive Director
Mr. Raj Kumar JainIndependent Director
Mr. Akshaykumar ChudasamaIndependent Director
Mr. Shailendra ShuklaIndependent Director
Ms. Vanaja N SarnaIndependent Director

FAQ

What is the intrinsic value of Borosil Renewables Ltd and is it undervalued?

As of 05 April 2026, Borosil Renewables Ltd's intrinsic value is ₹108.52, which is 73.60% lower than the current market price of ₹411.00, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (8.90 %), book value (₹63.7), dividend yield (0.00 %), and 5-year EPS CAGR.

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

Borosil Renewables Ltd is trading at ₹411.00 as of 05 April 2026, with a FY2026-2027 high of ₹721 and low of ₹374. The stock is currently near its 52-week low. Market cap stands at ₹5,768 Cr..

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

Borosil Renewables Ltd has a P/E ratio of 60.6, which is above the industry average of 40.20. The premium over industry average may reflect growth expectations or speculative interest.

Is Borosil Renewables Ltd financially healthy?

Key indicators for Borosil Renewables Ltd: ROCE of 4.41 % is on the lower side compared to the industry average of 14.07%. Dividend yield is 0.00 %.

Is Borosil Renewables Ltd profitable and how is the profit trend?

Borosil Renewables Ltd reported a net profit of ₹-87 Cr in Mar 2025 on revenue of ₹1,476 Cr. Compared to ₹60 Cr in Mar 2019, the net profit shows a declining trend.

Does Borosil Renewables Ltd pay dividends?

Borosil Renewables Ltd has a dividend yield of 0.00 % at the current price of ₹411.00. The company is currently not paying meaningful dividends.

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 Renewables 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