Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 3:02 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 509675 | NSE: BIRLANU

BirlaNu Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹1,389.73Fairly Valued by 2.04%vs CMP ₹1,362.00

P/E (15.0) × ROE (7.3%) × BV (₹1,563.00) × DY (2.20%)

Defaults: P/E=15

₹2,181.08Undervalued by 60.14%vs CMP ₹1,362.00
MoS: +37.6% (Strong)Confidence: 40/100 (Low)Models: 3 Under, 2 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹410.8633%Over (-69.8%)
Net Asset ValueAssets₹1,563.5820%Under (+14.8%)
EV/EBITDAEnterprise₹783.7816%Over (-42.5%)
ROCE CapitalReturns₹5,508.0116%Under (+304.4%)
Revenue MultipleRevenue₹4,794.1915%Under (+252%)
Consensus (5 models)₹2,181.08100%Undervalued
Key Drivers: EPS CAGR -70.4% drags value — could be higher if earnings stabilize. | Wide model spread (₹411–₹5,508) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: -70.4% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

49
BirlaNu Ltd scores 49/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health49/100 · Moderate
ROCE 2.6% WeakROE 7.3% AverageD/E 0.35 ModerateInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money70/100 · Strong
FII holding up 1.24% (6mo) AccumulatingPromoter holding at 40.6% Stable
Earnings Quality50/100 · Moderate
OPM contracting (9% → 3%) DecliningWorking capital: -11 days (improving) Efficient
Quarterly Momentum50/100 · Moderate
Revenue (4Q): 2% YoY FlatProfit (4Q): -595% YoY DecliningOPM: -1.0% (up 4.0% YoY) Margin expansion
Industry Rank35/100 · Weak
ROCE 2.6% vs industry 7.8% Below peers3Y sales CAGR: 1% Slow

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, 3:02 am

Market Cap 1,027 Cr.
Current Price 1,362
Intrinsic Value₹2,181.08
High / Low 2,428/1,190
Stock P/E
Book Value 1,563
Dividend Yield2.20 %
ROCE2.58 %
ROE7.25 %
Face Value 10.0
PEG Ratio0.00

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

View Share Price Target for BirlaNu Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
BirlaNu Ltd 1,027 Cr. 1,362 2,428/1,190 1,5632.20 %2.58 %7.25 % 10.0
Marvel Decor Ltd 100 Cr. 56.6 106/43.027.0 36.40.00 %8.02 %6.74 % 10.0
Omfurn India Ltd 47.1 Cr. 40.0 140/38.08.97 52.60.00 %14.6 %11.6 % 10.0
Ahlada Engineers Ltd 45.6 Cr. 35.3 81.0/31.222.0 1074.53 %6.03 %2.68 % 10.0
Industry Average563.50 Cr373.4819.32439.751.68%7.81%7.07%10.00

All Competitor Stocks of BirlaNu Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 7647678631,0167237848521,1077748059291,052810
Expenses 7527188269297217688351,0388168069061,013820
Operating Profit 125037873171769-42-12240-10
OPM % 2%6%4%9%0%2%2%6%-5%-0%2%4%-1%
Other Income 8032719111151014101914
Interest 368101781171717171715
Depreciation 26272930293031363637363738
Profit before tax -1117474-24-11-3216-51-205-49
Tax % -37%28%-19%21%-36%-33%-96%41%-135%-31%25%125%-12%
Net Profit -713558-16-7-01315-35-25-1-43
EPS in Rs -9.0116.636.1376.76-20.94-9.52-0.1516.7419.45-47.05-32.77-1.75-56.84

Last Updated: January 1, 2026, 11:46 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 24, 2026, 9:16 am

MetricMar 2016Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 1,1001,2802,1692,5553,0443,5203,4793,3753,6153,649
Expenses 9991,1321,9252,3172,6343,1293,2553,2493,5553,610
Operating Profit 1001482442384103912241256040
OPM % 9%12%11%9%13%11%6%4%2%1%
Other Income 92312326433246510855
Interest 942539281320356867
Depreciation 40476897109116111120144148
Profit before tax 6012016313433729511736-43-120
Tax % 33%33%38%21%23%29%17%2%-24%
Net Profit 40811011062602109735-33-122
EPS in Rs 53.53108.21135.72141.68346.68280.07128.8246.14-43.63-161.68
Dividend Payout % 33%21%18%14%12%23%35%82%-69%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)24.69%4.95%145.28%-19.23%-53.81%-63.92%-194.29%
Change in YoY Net Profit Growth (%)0.00%-19.74%140.33%-164.51%-34.58%-10.11%-130.37%

BirlaNu 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:7%
3 Years:1%
TTM:3%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-439%
Stock Price CAGR
10 Years:12%
5 Years:3%
3 Years:-19%
1 Year:-31%
Return on Equity
10 Years:%
5 Years:9%
3 Years:1%
Last Year:-7%

Last Updated: September 5, 2025, 6:05 am

Balance Sheet

Last Updated: December 4, 2025, 1:21 am

MonthMar 2016Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 7788888888
Reserves 4545596307359881,1591,2361,2451,2041,171
Borrowings 159676697414103134327769591,041
Other Liabilities 290386669671708744689714749745
Total Liabilities 9101,0191,9752,1542,1132,2232,3642,7432,9202,965
Fixed Assets 5084921,0811,1201,1561,1311,2181,4101,6841,786
CWIP 11493235142633475712
Investments 7121118333210400
Other Assets 3833578619829111,0621,1121,1821,1781,167
Total Assets 9101,0191,9752,1542,1132,2232,3642,7432,9202,965

Reserves and Borrowings Chart

Cash Flow

MonthMar 2016Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 3918713513046616613217382
Cash from Investing Activity + -52-165-347-116-35-52-174-162-50
Cash from Financing Activity + 12-202668-390-1794262-90
Net Cash Flow -22532241-65-073-58
Free Cash Flow -26117651936085-09735
CFO/OP 53%151%85%73%136%66%67%169%163%

Free Cash Flow

MonthMar 2016Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-59.0081.00-425.00-503.000.0078.00-208.00-651.00-899.00

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 2016Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 342823171211131720
Inventory Days 130107165159113134121136118
Days Payable 74113112907469607574
Cash Conversion Cycle 902276865076757864
Working Capital Days 12-71344202213-11
ROCE %21%11%22%21%9%2%-3%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 40.58%40.58%40.58%40.57%40.57%40.57%40.57%40.57%40.57%40.57%40.57%40.57%
FIIs 2.80%2.54%2.47%2.47%2.21%1.54%1.35%1.29%1.40%2.05%2.23%2.64%
DIIs 3.38%3.45%3.31%3.33%3.27%3.27%3.57%2.48%0.10%0.12%0.15%0.14%
Government 4.05%4.05%4.05%4.05%4.05%4.05%4.05%4.05%4.05%4.05%4.05%4.05%
Public 49.17%49.36%49.58%49.57%49.91%50.57%50.45%51.61%53.88%53.20%53.00%52.60%
No. of Shareholders 40,53140,03739,70438,39236,97236,33934,95435,24833,95031,14730,60930,529

Shareholding Pattern Chart

No. of Shareholders

BirlaNu 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
Motilal Oswal Nifty Microcap 250 Index Fund 4,110 0.25 1.154,1102025-04-22 15:56:570%
Groww Nifty Total Market Index Fund 9 0.01 092025-04-22 17:25:330%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -43.6346.15129.09280.54346.89
Diluted EPS (Rs.) -43.6346.15129.06278.72345.72
Cash EPS (Rs.) 148.32205.31276.37430.38488.81
Book Value[Excl.RevalReserv]/Share (Rs.) 1600.731655.421644.001546.761323.55
Book Value[Incl.RevalReserv]/Share (Rs.) 1600.731655.421644.001546.761323.55
Revenue From Operations / Share (Rs.) 4776.934459.464598.884668.064047.47
PBDIT / Share (Rs.) 116.34203.86328.18559.39568.25
PBIT / Share (Rs.) -74.0445.28181.75405.17423.35
PBT / Share (Rs.) -56.0047.73155.88388.45386.32
Net Profit / Share (Rs.) -42.0546.73129.94276.16343.91
NP After MI And SOA / Share (Rs.) -43.4845.96128.36279.06345.43
PBDIT Margin (%) 2.434.577.1311.9814.03
PBIT Margin (%) -1.541.013.958.6710.45
PBT Margin (%) -1.171.073.388.329.54
Net Profit Margin (%) -0.881.042.825.918.49
NP After MI And SOA Margin (%) -0.911.032.795.978.53
Return on Networth / Equity (%) -2.712.777.8018.0426.09
Return on Capital Employeed (%) -3.131.828.6220.6222.45
Return On Assets (%) -1.121.264.109.4612.29
Long Term Debt / Equity (X) 0.210.250.160.140.26
Total Debt / Equity (X) 0.580.430.320.240.35
Asset Turnover Ratio (%) 1.281.321.111.080.88
Current Ratio (X) 0.971.411.361.361.28
Quick Ratio (X) 0.370.580.460.390.57
Inventory Turnover Ratio (X) 5.172.532.222.592.01
Dividend Payout Ratio (NP) (%) -51.5686.6850.3416.047.20
Dividend Payout Ratio (CP) (%) 15.2619.4823.5110.335.07
Earning Retention Ratio (%) 151.5613.3249.6683.9692.80
Cash Earning Retention Ratio (%) 84.7480.5276.4989.6794.93
Interest Coverage Ratio (X) 1.294.3612.6933.4615.35
Interest Coverage Ratio (Post Tax) (X) -0.660.946.0217.528.65
Enterprise Value (Cr.) 1994.282382.292160.703216.692509.24
EV / Net Operating Revenue (X) 0.550.700.620.910.82
EV / EBITDA (X) 22.6515.448.707.635.87
MarketCap / Net Operating Revenue (X) 0.370.580.520.850.75
Retention Ratios (%) 151.5613.3149.6583.9592.79
Price / BV (X) 1.131.571.462.572.30
Price / Net Operating Revenue (X) 0.370.580.520.850.75
EarningsYield -0.020.010.050.070.11

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

BirlaNu Ltd. is a Public Limited Listed company incorporated on 23/06/1955 and has its registered office in the State of Telangana, India. Company's Corporate Identification Number(CIN) is L74999TG1955PLC000656 and registration number is 000656. Currently Company is involved in the business activities of Manufacture of asbestos sheets. Company's Total Operating Revenue is Rs. 2310.04 Cr. and Equity Capital is Rs. 7.57 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Furniture, Furnishing & FlooringOffice No. 1 & 2, 7th Floor, Hyderabad Telangana 500032Contact not found
Management
NamePosition Held
Mr. C K BirlaChairman
Mr. Akshat SethManaging Director & CEO
Mr. Desh Deepak KhetrapalNon Executive Director
Dr. Arvind SahayIndependent Director
Mr. Amita BirlaNon Executive Director
Mr. Sunil BhumralkarIndependent Director
Mr. Janat ShahIndependent Director
Mr. Nidhi KillawalaIndependent Director

FAQ

What is the intrinsic value of BirlaNu Ltd and is it undervalued?

As of 13 April 2026, BirlaNu Ltd's intrinsic value is ₹2181.08, which is 60.14% higher than the current market price of ₹1,362.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (7.25 %), book value (₹1,563), dividend yield (2.20 %), and 5-year EPS CAGR.

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

BirlaNu Ltd is trading at ₹1,362.00 as of 13 April 2026, with a FY2026-2027 high of ₹2,428 and low of ₹1,190. The stock is currently near its 52-week low. Market cap stands at ₹1,027 Cr..

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

BirlaNu Ltd has a P/E ratio of , which is below the industry average of 19.32. This is broadly in line with or below the industry average.

Is BirlaNu Ltd financially healthy?

Key indicators for BirlaNu Ltd: ROCE of 2.58 % is on the lower side compared to the industry average of 7.81%; ROE of 7.25 % is below ideal levels (industry average: 7.07%). Dividend yield is 2.20 %.

Is BirlaNu Ltd profitable and how is the profit trend?

BirlaNu Ltd reported a net profit of ₹-33 Cr in Mar 2025 on revenue of ₹3,615 Cr. Compared to ₹210 Cr in Mar 2022, the net profit shows a declining trend.

Does BirlaNu Ltd pay dividends?

BirlaNu Ltd has a dividend yield of 2.20 % at the current price of ₹1,362.00. This is a relatively attractive yield for income-seeking investors.

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 BirlaNu 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