Bansal Roofing Products Limited (BRPL.BO) 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

-182.2%

-₹146.38

vs ₹178.00 price

Levered DCF

-₹17.86

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

—

Rating

C+

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	14.86×	23.93×	32.04×	19.6×	18.88×	7.95×	5.29×	6.94×
P/B	3.71×	4×	4.12×	3.39×	3.74×	1.1×	0.83×	1.14×
P/S	1.02×	1.37×	1.08×	0.88×	1.03×	0.43×	0.29×	0.32×
EV / EBITDA	9.99×	14.96×	17.85×	12.38×	13.82×	5.6×	3.35×	3.99×
Gross margin	18.8%	21.2%	16.1%	17.7%	15.8%	17.6%	19.7%	15.6%
Operating margin	9.2%	7.8%	5.1%	6.4%	7.3%	7.0%	7.1%	6.3%
Net margin	6.8%	5.7%	3.4%	4.5%	5.4%	5.4%	5.5%	4.6%
Current ratio	1.57×	1.24×	1.16×	1.57×	1.55×	3.26×	9.25×	6.91×
Debt / equity	0.07×	0.15×	0.16×	0.27×	0.37×	0.13×	0×	0.05×
Interest coverage	69.71×	18.91×	9.17×	10.68×	35.76×	31.68×	37.91×	37.67×
Dividend yield	0.8%	0.0%	0.0%	0.0%	0.4%	1.8%	3.3%	1.4%
Payout ratio	12.5%	0.0%	0.0%	0.0%	8.4%	14.7%	17.7%	9.7%

Key metrics by fiscal year

Metric	FY2026	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019
Return on equity	25.0%	16.7%	12.8%	17.3%	19.8%	13.8%	15.6%	16.4%
Return on invested capital	22.7%	14.3%	12.0%	14.3%	14.2%	11.7%	14.6%	14.8%
Return on assets	17.0%	10.3%	8.9%	11.2%	11.1%	10.5%	14.2%	14.2%
Free cash flow yield	2.1%	-0.4%	2.1%	2.3%	-6.8%	-7.3%	-5.0%	11.1%
Earnings yield	6.7%	4.2%	3.1%	5.1%	5.3%	12.6%	18.9%	14.4%
Enterprise value	₹1.6B	₹1.4B	₹1.2B	₹873.5M	₹814.8M	₹194.6M	₹117.2M	₹130.1M
Net debt / EBITDA	0.18×	0.52×	0.65×	0.81×	1.2×	0.45×	-0.04×	-0.36×
Cash conversion cycle (days)	48	60	20	35	65	79	99	63