BSEL Infrastructure Realty Ltd: Intrinsic Value & Share Price Analysis

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

BSEL Infrastructure Realty Ltd is trading at 3.57 as of 09 April 2026, with a FY2026-2027 high of 8.88 and low of 3.17. The stock is currently near its 52-week low. Market cap stands at 30.9 Cr..

Q: Is BSEL Infrastructure Realty Ltd financially healthy?

Key indicators: ROCE of 2.88 % is on the lower side. Dividend yield is 0.00 %.

Q: Is BSEL Infrastructure Realty Ltd profitable and how is the profit trend?

BSEL Infrastructure Realty Ltd reported a net profit of 10 Cr in Mar 2025 on revenue of 15 Cr. Compared to 5 Cr in Mar 2022, the net profit shows an improving trend.

Fair Value

₹31.04Undervalued by 769.47%vs CMP ₹3.57

P/E (31.2) × ROE (2.2%) × BV (₹56.70) × DY (2.00%)

₹16.91Undervalued by 373.67%vs CMP ₹3.57

MoS: +78.9% (Strong)Confidence: 48/100 (Moderate)Models: 5 Under, 3 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹22.57	25%	Under (+532.2%)
Graham Number	Earnings	₹12.37	18%	Under (+246.5%)
Earnings Power	Earnings	₹24.02	12%	Under (+572.8%)
DCF	Cash Flow	₹1.13	15%	Over (-68.3%)
Net Asset Value	Assets	₹56.73	8%	Under (+1489.1%)
EV/EBITDA	Enterprise	₹15.39	10%	Under (+331.1%)
Earnings Yield	Earnings	₹1.20	8%	Over (-66.4%)
Revenue Multiple	Revenue	₹2.56	6%	Over (-28.3%)
Consensus (8 models)		₹16.91	100%	Undervalued

Key Drivers: EPS CAGR -27.3% drags value — could be higher if earnings stabilize. | ROE 2.2% is below cost of equity.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -27.3%

*Investments are subject to market risks

Investment Snapshot

BSEL Infrastructure Realty Ltd scores 47/100 (Average)

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

Stock Health62/100 · Moderate

ROCE 2.9% WeakROE 2.2% WeakD/E 0.00 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent

Smart Money50/100 · Moderate

FII holding stable No changePromoter holding at 20.4% Stable

Earnings Quality55/100 · Moderate

OPM expanding (48% → 92%) ImprovingWorking capital: 9,238 days Capital intensive

Quarterly Momentum15/100 · Weak

Revenue (4Q): -158% YoY DecliningProfit (4Q): -154% YoY DecliningOPM: 0.0% (down 95.4% YoY) Margin pressure

Industry Rank45/100 · Moderate

P/E 31.2 vs industry 153.0 Cheaper than peersROCE 2.9% vs industry 11.7% Below peersROE 2.2% vs industry 22.9% Below peers

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 2, 2026, 2:44 am

Market Cap	30.9 Cr.
Current Price	3.57
Intrinsic Value	₹16.91
High / Low	8.88/3.17
Stock P/E	31.2
Book Value	56.7
Dividend Yield	0.00 %
ROCE	2.88 %
ROE	2.15 %
Face Value	10.0
PEG Ratio	-1.14

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for BSEL Infrastructure Realty Ltd

Competitors

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
BSEL Infrastructure Realty Ltd	30.9 Cr.	3.57	8.88/3.17	31.2	56.7	0.00 %	2.88 %	2.15 %	10.0
Aayush Food And Herbs Ltd	141 Cr.	29.1	267/26.9	31.4	2.19	0.09 %	51.0 %	51.1 %	1.00
Uniphos Enterprises Ltd	655 Cr.	94.2	173/87.4	33.0	409	0.53 %	0.06 %	0.01 %	2.00
Subros Ltd	4,451 Cr.	682	1,214/518	26.5	178	0.38 %	20.0 %	14.5 %	2.00
United Polyfab Gujarat Ltd	549 Cr.	23.9	51.2/14.5	24.6	5.30	0.00 %	15.1 %	20.0 %	1.00
Industry Average	7,439.67 Cr	186.66		153.03	219.10	0.31%	11.73%	22.92%	9.00

All Competitor Stocks of BSEL Infrastructure Realty Ltd

Quarterly Result

Metric	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
Sales	0.00	21.79	8.66	16.48	10.98	-7.59	8.24	22.75	9.56	-12.03	-7.32	0.54	-0.28
Expenses	0.33	0.44	0.43	0.32	0.42	0.40	0.49	0.27	0.44	0.55	0.28	0.24	0.33
Operating Profit	-0.33	21.35	8.23	16.16	10.56	-7.99	7.75	22.48	9.12	-12.58	-7.60	0.30	-0.61
OPM %		97.98%	95.03%	98.06%	96.17%		94.05%	98.81%	95.40%			55.56%
Other Income	0.16	0.50	0.40	0.35	0.33	0.50	0.98	0.51	0.50	0.30	0.68	0.48	0.49
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	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Profit before tax	-0.18	21.84	8.62	16.50	10.88	-7.50	8.72	22.98	9.61	-12.29	-6.93	0.77	-0.13
Tax %	694.44%	23.44%	-53.48%	22.36%	19.94%	-22.13%	-9.17%	19.76%	25.29%	-25.87%	-5.77%	80.52%	200.00%
Net Profit	-1.43	16.72	13.23	12.80	8.71	-5.84	9.52	18.44	7.18	-9.11	-6.53	0.15	-0.39
EPS in Rs	-0.17	2.02	1.60	1.55	1.05	-0.71	1.15	2.23	0.83	-1.05	-0.75	0.02	-0.05

Last Updated: January 2, 2026, 4:29 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 25, 2026, 3:30 am

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	0.71	0.36	0.64	0.44	0.39	5.16	-0.01	-0.04	-0.05	39.57	30.27	14.80	3.10
Expenses	55.03	6.64	1.20	1.27	1.63	21.59	2.14	0.58	1.00	1.40	1.63	1.53	1.21
Operating Profit	-54.32	-6.28	-0.56	-0.83	-1.24	-16.43	-2.15	-0.62	-1.05	38.17	28.64	13.27	1.89
OPM %	-7,650.70%	-1,744.44%	-87.50%	-188.64%	-317.95%	-318.41%	-5,375.00%			96.46%	94.62%	89.66%	60.97%
Other Income	24.38	2.12	-2.53	5.20	2.01	-3.60	-4.32	2.06	7.00	1.47	0.00	0.14	2.21
Interest	0.00	0.00	0.03	0.01	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Depreciation	0.24	0.16	0.16	0.15	0.15	0.14	0.03	0.03	0.03	0.04	0.05	0.05	0.04
Profit before tax	-30.18	-4.32	-3.28	4.21	0.62	-20.17	-6.50	1.41	5.92	39.60	28.59	13.36	4.06
Tax %	2.82%	13.89%	10.06%	30.64%	14.52%	0.15%	0.31%	65.25%	17.91%	1.64%	11.89%	25.37%
Net Profit	-31.03	-4.91	-3.61	2.92	0.54	-20.20	-6.52	0.49	4.86	38.94	25.20	9.97	0.99
EPS in Rs	-3.76	-0.59	-0.44	0.35	0.07	-2.45	-0.79	0.06	0.59	4.71	3.05	1.15	0.12
Dividend Payout %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
YoY Net Profit Growth (%)	84.18%	26.48%	180.89%	-81.51%	-3840.74%	67.72%	107.52%	891.84%	701.23%	-35.29%	-60.44%
Change in YoY Net Profit Growth (%)	0.00%	-57.70%	154.41%	-262.39%	-3759.23%	3908.46%	39.79%	784.32%	-190.60%	-736.52%	-25.15%

BSEL Infrastructure Realty Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:	43%
5 Years:	%
3 Years:	%
TTM:	-127%

Compounded Profit Growth
10 Years:	14%
5 Years:	27%
3 Years:	31%
TTM:	-127%

Stock Price CAGR
10 Years:	13%
5 Years:	45%
3 Years:	20%
1 Year:	-61%

Return on Equity
10 Years:	1%
5 Years:	4%
3 Years:	6%
Last Year:	2%

Last Updated: September 5, 2025, 1:25 am

Balance Sheet

Last Updated: December 10, 2025, 2:29 am

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	Sep 2025
Equity Capital	83	83	83	83	83	83	83	83	83	83	83	87	87
Reserves	254	260	272	268	270	268	286	277	292	358	376	384	404
Borrowings	3	1	0	0	0	0	0	0	0	0	0	0	0
Other Liabilities	341	356	379	370	372	397	431	418	432	469	483	488	507
Total Liabilities	679	700	733	721	724	747	799	778	806	909	941	959	998
Fixed Assets	2	2	2	2	2	2	1	1	1	1	1	1	1
CWIP	0	0	0	0	0	0	0	0	0	0	0	0	0
Investments	7	7	3	15	24	29	20	22	14	50	79	72	83
Other Assets	670	691	728	704	698	717	777	755	791	857	861	885	914
Total Assets	679	700	733	721	724	747	799	778	806	909	941	959	998

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 +	-57.04	-3.94	-21.53	18.52	5.12	-7.57	-29.07	8.05	-23.17	-34.55	34.40	-6.68
Cash from Investing Activity +	34.60	13.17	21.13	-17.54	-6.22	9.76	28.90	-8.22	23.76	32.02	-33.56	6.07
Cash from Financing Activity +	24.38	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Cash Flow	1.94	9.23	-0.39	0.97	-1.10	2.19	-0.17	-0.17	0.59	-2.53	0.84	-0.61
Free Cash Flow	-57.00	-3.95	-21.54	18.48	5.14	-7.58	-28.76	8.05	-23.18	-34.61	34.39	-6.68
CFO/OP	105%	63%	3,845%	-2,231%	-413%	46%	1,352%	-1,298%	2,207%	-91%	120%	-50%

Free 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
Free Cash Flow	-57.32	-7.28	-0.56	-0.83	-1.24	-16.43	-2.15	-0.62	-1.05	38.17	28.64	13.27

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 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	172,423.94	347,469.86	206,584.30	294,447.16	332,851.92	26,575.68	-14,933,975.00	-3,627,278.75	-3,080,454.00	4,227.99	5,478.38	11,189.96
Inventory Days	1,038,358.64	2,964,986.25	2,082,994.17	2,447,763.00	3,068,190.00	6,009.00	-13,258,990.00	-3,224,045.00	-2,654,061.00
Days Payable	63,476.82	182,317.50	129,149.17	151,256.00	189,617.50	397.01
Cash Conversion Cycle	1,147,305.76	3,130,138.61	2,160,429.30	2,590,954.16	3,211,424.42	32,187.67	-28,192,965.00	-6,851,323.75	-5,734,515.00	4,227.99	5,478.38	11,189.96
Working Capital Days	160,224.72	316,302.92	186,212.73	266,607.61	300,488.59	22,310.27	12,500,155.00	3,037,621.25	2,583,835.00	3,562.37	4,504.68	9,238.20
ROCE %	-8.96%	-1.44%	0.22%	1.20%	0.07%	-6.21%	-2.05%	0.01%	1.47%	9.72%	6.36%	2.88%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025
Promoters	16.45%	16.45%	16.45%	16.45%	16.45%	16.45%	16.45%	16.45%	20.31%	20.31%	20.31%	20.41%
FIIs	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.12%	0.12%	0.12%	0.12%	0.12%	0.12%
Public	83.53%	83.55%	83.55%	83.55%	83.55%	83.54%	83.43%	83.43%	79.58%	79.57%	79.58%	79.46%
No. of Shareholders	52,244	53,184	51,952	54,971	60,259	58,726	58,123	61,783	63,137	63,973	64,274	63,525

Shareholding Pattern Chart

No. of Shareholders

BSEL Infrastructure Realty 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 23	Mar 22	Mar 21	Mar 20	Mar 19
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	4.71	0.59	0.06	-0.79	-2.44
Diluted EPS (Rs.)	4.71	0.59	0.06	-0.79	-2.44
Cash EPS (Rs.)	4.72	0.59	0.06	-0.78	-2.43
Book Value[Excl.RevalReserv]/Share (Rs.)	53.28	45.29	43.58	44.61	42.42
Book Value[Incl.RevalReserv]/Share (Rs.)	53.28	45.29	43.58	44.61	42.42
Revenue From Operations / Share (Rs.)	0.00	0.00	0.00	0.00	0.62
PBDIT / Share (Rs.)	4.80	0.72	0.17	-0.78	-2.42
PBIT / Share (Rs.)	4.79	0.71	0.17	-0.78	-2.44
PBT / Share (Rs.)	4.79	0.71	0.17	-0.78	-2.44
Net Profit / Share (Rs.)	4.71	0.58	0.05	-0.78	-2.44
NP After MI And SOA / Share (Rs.)	4.71	0.58	0.05	-0.78	-2.44
PBDIT Margin (%)	0.00	0.00	0.00	-16521.49	-384.97
PBIT Margin (%)	0.00	0.00	0.00	-16606.65	-387.74
PBT Margin (%)	0.00	0.00	0.00	-16606.65	-387.74
Net Profit Margin (%)	0.00	0.00	0.00	-16646.44	-388.17
NP After MI And SOA Margin (%)	0.00	0.00	0.00	-16646.44	-388.17
Return on Networth / Equity (%)	8.84	1.29	0.13	-1.76	-5.76
Return on Capital Employeed (%)	8.99	1.58	0.39	-1.76	-5.75
Return On Assets (%)	4.28	0.60	0.06	-0.81	-2.70
Asset Turnover Ratio (%)	0.00	0.00	0.00	0.00	0.01
Current Ratio (X)	1.82	1.83	1.80	1.80	1.80
Quick Ratio (X)	0.98	0.98	0.95	0.95	0.95
Inventory Turnover Ratio (X)	0.00	0.00	0.00	0.00	0.11
Enterprise Value (Cr.)	41.20	26.11	5.05	3.15	13.14
EV / Net Operating Revenue (X)	0.00	0.00	0.00	80.37	2.53
EV / EBITDA (X)	1.04	4.39	3.50	-0.48	-0.65
MarketCap / Net Operating Revenue (X)	0.00	0.00	0.00	143.42	3.03
Price / BV (X)	0.09	0.07	0.02	0.01	0.04
Price / Net Operating Revenue (X)	0.00	0.00	0.00	170.00	3.04
EarningsYield	0.93	0.16	0.06	-1.16	-1.28

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

BSEL Algo Ltd. is a Public Limited Listed company incorporated on 15/11/1995 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L99999MH1995PLC094498 and registration number is 094498. Currently Company is involved in the business activities of Hotels and motels, inns, resorts providing short term lodging facilities; includes accommodation in house boats. Company's Total Operating Revenue is Rs. 12.96 Cr. and Equity Capital is Rs. 86.62 Cr. for the Year ended 31/03/2025.

INDUSTRY	ADDRESS	CONTACT
Finance & Investments	737, 7th Floor, The Bombay Oil Seeds & Oil Exchange Premises Coop Soc. Ltd., New Mumbai Maharashtra 400705	Contact not found

Management
Name	Position Held
Mr. Mohit Kishor Jain	Chairman & Managing Director
Mr. Anamika Jeevan Kamble	Executive Director
Mr. Ashish Vidyasagar Dube	Non Exe.Non Ind.Director
Ms. Reena Vimal Shah	Ind. Non-Executive Director
Ms. Deepa Jani	Ind. Non-Executive Director
Ms. Archana Dinesh Warade	Ind. Non-Executive Director

FAQ

What is the intrinsic value of BSEL Infrastructure Realty Ltd and is it undervalued?

As of 09 April 2026, BSEL Infrastructure Realty Ltd's intrinsic value is ₹16.91, which is 373.67% higher than the current market price of ₹3.57, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (2.15 %), book value (₹56.7), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of BSEL Infrastructure Realty Ltd?

BSEL Infrastructure Realty Ltd is trading at ₹3.57 as of 09 April 2026, with a FY2026-2027 high of ₹8.88 and low of ₹3.17. The stock is currently near its 52-week low. Market cap stands at ₹30.9 Cr..

How does BSEL Infrastructure Realty Ltd's P/E ratio compare to its industry?

BSEL Infrastructure Realty Ltd has a P/E ratio of 31.2, which is below the industry average of 153.03. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is BSEL Infrastructure Realty Ltd financially healthy?

Key indicators for BSEL Infrastructure Realty Ltd: ROCE of 2.88 % is on the lower side compared to the industry average of 11.73%; ROE of 2.15 % is below ideal levels (industry average: 22.92%). Dividend yield is 0.00 %.

Is BSEL Infrastructure Realty Ltd profitable and how is the profit trend?

BSEL Infrastructure Realty Ltd reported a net profit of ₹10 Cr in Mar 2025 on revenue of ₹15 Cr. Compared to ₹5 Cr in Mar 2022, the net profit shows an improving trend.

Does BSEL Infrastructure Realty Ltd pay dividends?

BSEL Infrastructure Realty Ltd has a dividend yield of 0.00 % at the current price of ₹3.57. The company is currently not paying meaningful dividends.