B&B Triplewall Containers Limited (BBTCL.NS) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-747.2%

-₹1,372.05

vs ₹212.00 price

Levered DCF

-₹1,854.34

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

B-

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
P/E	15.88×	-50.19×	31.8×	24.51×	20.97×	10.21×	15.16×	16.15×
P/B	2.48×	2.49×	4.56×	4.2×	5.8×	2.49×	1.4×	1.82×
P/S	0.53×	0.57×	1.45×	1.31×	1.64×	0.69×	0.36×	0.43×
EV / EBITDA	6.37×	12.68×	17.48×	14.67×	12.61×	6.26×	5.69×	7.24×
Gross margin	25.9%	17.3%	20.4%	14.2%	25.0%	25.8%	22.0%	20.7%
Operating margin	7.8%	1.8%	7.8%	8.9%	11.8%	10.4%	5.4%	2.3%
Net margin	3.3%	-1.1%	4.6%	5.3%	7.8%	6.8%	2.4%	2.7%
Current ratio	1.16×	1.01×	1.14×	1.52×	1.66×	1.49×	1.45×	1.39×
Debt / equity	1.9×	2.17×	1.6×	1.25×	0.66×	0.75×	0.98×	1.19×
Interest coverage	2.11×	0.5×	4.29×	4.97×	8.2×	5.38×	2×	0.93×
Dividend yield	0.0%	0.7%	0.4%	0.5%	0.2%	0.0%	0.0%	0.1%
Payout ratio	0.0%	-37.1%	11.9%	11.4%	4.2%	0.0%	0.2%	1.3%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	15.6%	-5.0%	14.3%	17.1%	27.6%	24.4%	9.2%	11.4%
Return on invested capital	9.3%	2.0%	6.9%	9.4%	18.7%	16.1%	7.7%	3.4%
Return on assets	4.7%	-1.3%	4.7%	6.5%	13.6%	11.0%	4.0%	4.3%
Free cash flow yield	0.5%	-11.8%	-9.4%	-16.5%	-0.9%	-0.2%	14.1%	-20.7%
Earnings yield	6.3%	-2.0%	3.1%	4.1%	4.8%	9.8%	6.6%	6.3%
Enterprise value	₹5.8B	₹5.2B	₹7.4B	₹5.7B	₹5.7B	₹2.1B	₹1.2B	₹1.4B
Net debt / EBITDA	2.75×	5.89×	4.53×	3.33×	1.28×	1.45×	2.35×	2.83×
Cash conversion cycle (days)	102	84	92	100	98	97	80	21