Bannari Amman Spinning Mills Limited (BASML) fair value: what the stock is really worth
As of Nov 9, 2026: fair value (intrinsic value) of Bannari Amman Spinning Mills Limited stock ₹32.17, price ₹22.66, upside +42.0%, quality 38 out of 100. Rating: undervalued. Calculated from audited financials with 21 of our 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year. As of Nov 10, 2026.
How to read this chart
60‑month range ₹17.27 – ₹96.07 · fair‑value band ₹26.55 – ₹40.21 · the ₹22.66 price screens below the ₹32.17 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. As of Nov 10, 2026.
Follow Bannari Amman Spinning Mills in your weekly email
Every Wednesday you see whether Bannari Amman Spinning Mills is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Bannari Amman Spinning Mills Ltd, together with its subsidiaries, engages in the textile business in India and internationally. It manufactures and markets cotton yarns, woven and knitted fabrics, home textiles, and knitted garments, as well as processes fabrics.
Show moreShow less
The company was incorporated in 1989 and is headquartered in Coimbatore, India. Bannari Amman Spinning Mills Ltd is a subsidiary of Murugan Enterprise Private Limited.
Stock analysis
Bannari Amman Spinning Mills Limited (BASML) currently trades at ₹22.66, while our model-based Fair Value estimate is ₹32.17, implying the stock looks roughly 30% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of ₹56.68 per share, and 20 of the 21 models we run sit above the ₹22.66 price.
Bear case: the Earnings-Based group reads lowest at ₹24.52, and 1 of the 21 models stay below the price. Data coverage for this calculation is low.
Scenario range: ₹26.55 (bear) to ₹40.21 (bull), the price of ₹22.66 sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 38/100 (below-average quality), in the Consumer Cyclical sector.
Weak Growth: Revenue is shrinking: the last year, the last three and the last five years are all negative.
Bannari Amman Spinning Mills Limited reported revenue of ₹8.7B in FY2026 versus ₹15.3B in FY2022, a compound −13.2%/yr. Reported net income was ₹137M in FY2026, compounding −28.4%/yr from FY2022.
Key figures
Market cap ₹1.8B (≈ $19.3M) Micro · P/E ratio 7.6 · P/S ratio 0.21 · EPS (TTM) ₹3.00 · Net margin 2.6% · Return on equity 3.4% · Return on assets (EBIT) 6.9% (5-year average) · Operating margin 5.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 25 out of 100 (low confidence).
What moves the price
The share trades about 27% below its 52-week high and 31% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at −9% fair-value upside, at 42%, BASML screens cheaper than that median.
Fair Value models
Bear₹26.55Fair Value ₹32.17Bull₹40.21
Price ₹22.66 · Upside +42.0%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above starts from their evidence-weighted blend, not from a single model. In cyclical trough or peak years, after dilution or a stock split it is adjusted afterwards, so it can sit above or below the models. Based on fiscal year 2026 figures (about 7 months old). Earnings retained since then (₹1.85 per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Coverage ⓘCoverage = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Best data coverage
FCF DCF₹30.48₹42.83₹57.3881
Growth DCF₹31.23₹42.63₹55.5480
Residual Income₹36.92₹37.77₹39.9476
All 21 models by family
DCF Models
FCF DCF₹30.48₹42.83₹57.3881
5Y Revenue Exit₹42.23₹69.66₹103.1172
5Y EBITDA Exit₹54.93₹91.83₹132.5074
5Y P/E Exit₹21.23₹32.97₹44.2771
10Y Revenue Exit₹35.14₹56.68₹82.6466
10Y EBITDA Exit₹43.70₹69.97₹101.4868
10Y P/E Exit₹24.96₹34.70₹44.9165
Earnings-Based
Graham-Dodd₹11.70₹24.52₹31.0466
PEG = 1.0₹3.66₹5.23₹6.8057
EPV₹39.17₹45.66₹51.0274
Multiples
P/E Multiple₹28.38₹37.85₹47.3163
P/S Multiple₹21.93₹29.24₹36.5658
P/B Multiple₹26.49₹35.32₹44.1555
EV/EBIT₹48.98₹81.75₹114.5164
EV/EBITDA₹47.43₹79.67₹111.9265
EV/Revenue₹16.94₹45.34₹73.7450
Asset-Based
NCAV (Graham)₹29.22₹39.15₹58.4454
Growth DCF
Growth DCF₹31.23₹42.63₹55.5480
Economic Profit
Residual Income₹36.92₹37.77₹39.9476
ROIC Compounder₹39.17₹45.66₹51.0272
Growth Earnings
Growth-Adj P/E₹20.77₹29.67₹38.5767
The fair value above starts from this blend and is adjusted for dilution from new shares.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.26/100
Revenue is shrinking: the last year, the last three and the last five years are all negative.
Revenue growth 1 year
−1.2%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−14.6%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
−2.8%
Start year 2021 (pandemic). Over 10 years: +0.5% a year
Revenue growth 20 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+12.2%
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
’26
What shareholders gained per year (last 5 years), in INR ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in INR: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
−16.7%
Earnings growth per share plus dividend.
Earnings per share, growth per year−16.7%
Dividend (yield on the price)0.0%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−16.7% vs −8.1%, slowing
Profit margin 2021 to 2026 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.5% → 7%
Pace: the 5-year rate starts in 2021 (pandemic)
Growth Forecast
A lot of optimism in the price
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
more than +80 %
Yearly growth needed for the next five years to justify today's price.
Compare Bannari Amman Spinning Mills Limited with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Textile Manufacturing · 348 stocks
Beats the industry median on 5/13 measures
Overall it trails its industry peers.
Valuation
Quality Score38 · Bottom 25%
Fair Value upside+42.0% · Top 25%
Profitability
Return on equity (12 months)3.4% · Below median
Return on assets1.4% · Below median
Net margin (12 months)2.6% · Below median
Operating margin (12 months)5.2% · Below median
Growth and dividend
Revenue growth (quarter YoY)−0.4% · Below median
Balance sheet
Debt / equity0.18× · Above median
Valuation Multiplesvs Textile Manufacturing median · lower = cheaper
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Bannari Amman Spinning Mills Limited (BASML) overvalued or undervalued?
As of Nov 10, 2026, our model estimates a fair value of ₹32.17 versus a price of ₹22.66, about +42% upside (undervalued).
What is the fair value of BASML?
Our model-based fair value for Bannari Amman Spinning Mills Limited is ₹32.17 (as of Nov 10, 2026), built from audited fundamentals. The current price: ₹22.66.
What is the quality score of BASML?
Bannari Amman Spinning Mills Limited has a Quality Score of 38/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Bannari Amman Spinning Mills Limited (BASML)?
Our model-based price target is the fair value of ₹32.17 (as of Nov 10, 2026) from 21 valuation models. Cautious scenario ₹26.55, optimistic scenario ₹40.21. It is a calculation from audited fundamentals, not an analyst target.
What is the Bannari Amman Spinning Mills Limited stock forecast for 2026?
Our models put fair value at ₹32.17, about +42% upside versus a price of ₹22.66 (undervalued). Cautious scenario ₹26.55, optimistic scenario ₹40.21. The calculation is refreshed regularly with new filings.
What is the revenue of Bannari Amman Spinning Mills Limited (BASML)?
Bannari Amman Spinning Mills Limited reported trailing-twelve-month revenue of about ₹8.7B (latest available figure, as of Nov 10, 2026).
What growth is priced into Bannari Amman Spinning Mills Limited (BASML)?
For today's price to be fair in a discounted-cash-flow model, Bannari Amman Spinning Mills Limited would have to grow free cash flow by more than 80 % per year for five years (discount rate 11.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -2.8 % per year. As of Nov 10, 2026.
What discount rate (WACC) does the fair value of BASML use?
Our models discount Bannari Amman Spinning Mills Limited at 11.5 %: a base by market capitalisation (nano), damped by beta 0.71, country premium for India. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Bannari Amman Spinning Mills Limited that is more than 80 % per year for five years, then slowing evenly to 2 % by year ten, using the same discount rate (11.5 %) and the same formula as our fair value.
How much growth has Bannari Amman Spinning Mills Limited (BASML) delivered so far?
Over the past 5 years revenue at Bannari Amman Spinning Mills Limited grew -2.8 % a year. The price currently implies free-cash-flow growth of more than 80 % per year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Bannari Amman Spinning Mills Limited (BASML) growing?
The median revenue growth in the sector is +4.4 % a year. That is the yardstick for the growth priced into Bannari Amman Spinning Mills Limited (more than 80 % per year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Bannari Amman Spinning Mills Limited (BASML)?
The free-cash-flow yield on the price is 0.64 %: that much free cash flow Bannari Amman Spinning Mills Limited produces per unit of market value. When it exceeds the discount rate of our models (11.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Bannari Amman Spinning Mills Limited (BASML)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Bannari Amman Spinning Mills Limited it is ₹32.17 per share (as of Nov 10, 2026), against a price of ₹22.66. It is the blended result of 21 valuation models in 7 families (DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings).
Is Bannari Amman Spinning Mills Limited stock overvalued or undervalued in 2026?
As of Nov 10, 2026, BASML trades below its calculated fair value: price ₹22.66, fair value ₹32.17, a gap of about +42% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of BASML?
No. The price is what the market pays today (₹22.66); the fair value is what the company's own numbers justify (₹32.17). For Bannari Amman Spinning Mills Limited the two are ₹9.51 per share apart. That gap is exactly why we show both numbers side by side.
How much is Bannari Amman Spinning Mills Limited worth?
The market values Bannari Amman Spinning Mills Limited at about ₹1.8B (market capitalisation, as of Nov 10, 2026). Per share that is ₹22.66; our models calculate a fair value of ₹32.17 per share.
What do the bullish and bearish scenarios say about BASML?
Our models span a range for Bannari Amman Spinning Mills Limited: cautious scenario ₹26.55, base ₹32.17, optimistic ₹40.21 per share (as of Nov 10, 2026, price ₹22.66). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BASML?
Bannari Amman Spinning Mills Limited trades at a price-to-earnings ratio of 7.6 (as of Nov 10, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of ₹32.17 is built from several models across several years. Other multiples: P/B 0.4, P/S 0.2, EV/EBITDA 3.3.
How solid is the balance sheet of Bannari Amman Spinning Mills Limited (BASML)?
Balance-sheet figures for Bannari Amman Spinning Mills Limited (as of Nov 10, 2026): return on equity 3.4%, debt of 0.18 per unit of equity. They feed the Quality Score of 38/100, which measures business quality independently of the share price.
How far is BASML from its 52-week high?
Bannari Amman Spinning Mills Limited trades at ₹22.66, about 27% below its 52-week high of ₹31.25 and 31% above the low of ₹17.27 (as of Nov 9, 2026). Distance from the high says nothing about value: that is what the fair value of ₹32.17 is for.
Which stocks are comparable to Bannari Amman Spinning Mills Limited?
From the same area (Consumer Cyclical) we also value Tongkun Group, Shenzhou International Group, Inner Mongolia ERDOS Resources Co, Far Eastern New Century Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Bannari Amman Spinning Mills Limited stock attractive at the current price?
The data as of Nov 10, 2026: price ₹22.66, calculated fair value ₹32.17 (+42%), Quality Score 38/100, from 21 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of BASML calculated?
We run Bannari Amman Spinning Mills Limited through 21 models from 7 families: DCF Models, Earnings-Based, Multiples, Asset-Based, Growth DCF, Economic Profit, Growth Earnings. Every model gets the same audited fundamentals; the fair value of ₹32.17 builds on their evidence-weighted average, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.1% above its aggregate fair value. Bannari Amman Spinning Mills Limited currently trades 30% below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Bannari Amman Spinning Mills Limited (BASML)?
The closing price on Nov 9, 2026 was ₹22.66. Our model-based fair value is ₹32.17, about +42% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Bannari Amman Spinning Mills Limited right now?
The large discount to fair value meets weak quality (38/100). That raises the risk this is a value trap rather than a bargain. The price is below even our cautious bear case (₹26.55). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
Where does the earnings growth of Bannari Amman Spinning Mills Limited (BASML) come from?
Earnings per share at Bannari Amman Spinning Mills Limited grew −9.1 % a year from 2015 to 2026. Broken into its drivers: revenue per share −3.3 %, EBIT margin +16.3 %, tax rate +1.3 %, residual (interest, one-offs) −20.2 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of Bannari Amman Spinning Mills Limited
How large is the market capitalisation of Bannari Amman Spinning Mills Limited (BASML)?
The market capitalisation of Bannari Amman Spinning Mills Limited is ₹1.8B (≈ $19.3M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Bannari Amman Spinning Mills Limited (BASML)?
The price-to-sales ratio of Bannari Amman Spinning Mills Limited is 0.21 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Bannari Amman Spinning Mills Limited (BASML)?
Earnings per share at Bannari Amman Spinning Mills Limited are ₹3.00 (price ÷ EPS = P/E 7.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the net margin of Bannari Amman Spinning Mills Limited (BASML)?
The net margin of Bannari Amman Spinning Mills Limited is 2.6% (last twelve months). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Bannari Amman Spinning Mills Limited (BASML)?
The return on equity (ROE) of Bannari Amman Spinning Mills Limited is 3.4% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Bannari Amman Spinning Mills Limited (BASML)?
On an EBIT basis the return on assets of Bannari Amman Spinning Mills Limited is 6.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Bannari Amman Spinning Mills Limited (BASML)?
The operating margin of Bannari Amman Spinning Mills Limited is 5.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Bannari Amman Spinning Mills Limited (BASML)?
Revenue at Bannari Amman Spinning Mills Limited is growing −0.4% versus a year earlier (3y avg −14.6%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Bannari Amman Spinning Mills Limited (BASML)?
Earnings per share at Bannari Amman Spinning Mills Limited are growing +171% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Bannari Amman Spinning Mills Limited (BASML) carry?
The net debt of Bannari Amman Spinning Mills Limited is ₹3.9B (fiscal year 2026). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch Bannari Amman Spinning Mills Limited in the live analysis
One click puts Bannari Amman Spinning Mills Limited on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 27,000+ stock screener.
Thin data
Nov 10, 2026