BNR Udyog Limited (530809) Fair Value & Analysis

Other · IN · Market cap ₹43.7M

A solid business, but screening 86% overvalued on our models.

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

What matters now

• The price sits above even our optimistic bull case (₹7.03). The favourable scenario is already priced in.
• The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
• Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
• A fairly wide model range (₹3.63 to ₹7.03) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹9.00 – ₹112.18 · fair‑value band ₹3.63 – ₹7.03 · the ₹38.10 price screens above the ₹5.33 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

BNR Udyog Limited (530809) currently trades at ₹38.10, while our model-based Fair Value estimate is ₹5.33, implying the stock looks roughly 86.0% overvalued today. The Quality Score stands at 53/100 (solid quality), in the Other sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: low).

Over the trailing twelve months, BNR Udyog Limited generated revenue of ₹12.5M at a net margin of 13.9%. Revenue grew 120.5% year over year. It earns a return on equity of 4.6%. Net debt stands at ₹1.0M. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹3.63 (bear case) to ₹7.03 (bull case); at ₹38.10, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 58% below its 52-week high and 36% above its 52-week low, currently above its 200-day average. For context, the median of 10 Other peers we cover trades at -24% fair-value upside, at -86%, 530809 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Widest divergence: Growth DCF (₹29.06) versus Multiples (₹11.83). Highest evidence: Growth DCF (80).

Key figures & financial health

Quality Score breakdown

About the company

BNR Udyog Limited provides business support services and medical transcription/information technology (IT)/information technology enabled services (ITES) in India.

Full company description

BNR Udyog Limited provides business support services and medical transcription/information technology (IT)/information technology enabled services (ITES) in India. It offers e-governance services; health care services; IT and ITES services, such as call centers, electronic publishing, medical transcription, data centers, GIS mapping, portals, ERP, and knowledge management and archiving; and software development and system integration services. The company also provides document scanning and indexing services for forms/old and fragile documents, books scanning, drawings and maps scanning, etc.; document conversion services; database management services, such as design, development, deployment, and management of data-driven applications; and data processing services. In addition, it is involved in the construction activities. The company was formerly known as Rathi Stock & Share Brokers Limited. BNR Udyog Limited was founded in 1994 and is based in Hyderabad, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

BNR Udyog Limited reported revenue of ₹11.3M in FY2026 versus ₹20.4M in FY2022, a compound −13.7%/yr. Reported net income was −₹5.3M in FY2026.

530809 screens 86% overvalued. Compare with Federal Home Loan Mortgage Corporation →

Peer Group

Other · 318 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Valuation Multiples vs Other median · lower = cheaper

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Similar stocks

10 more Other stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Explore undervalued stocks

Discover undervalued stocks

Pick a strategy and jump into the live analysis with that exact screen applied.

Discover tools

Frequently asked questions

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.