EN DE

Bharat Rasayan Limited (BHARATRAS) Fair Value & Analysis

Basic Materials · IN · Market cap ₹22.7B

BR Bharat Rasayan Limited BHARATRAS · NSE
Price₹1,360
Fair Value₹1,062
Upside-21.9%
Quality44/100
Watch Bharat Rasayan Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 11.7% net margin
Low debt · generates free cash flow
Mixed vs. peers (7/14)
Moderate moat 61/100
Evidence: High Range ₹566.66 – ₹1,557 Share as image

Fair value as of: Aug 2, 2026

From 26 valuation models · updated 11 days ago

Share price −1.2% over the past month.

Below-average quality, and screening another 22% overvalued on our models.

What matters now

  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide (₹566.66 to ₹1,557). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹330,799 ₹1,210 Fair Value ₹1,062 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 2, 2026.

How to read this chart

60‑month range ₹1,210 – ₹330,799 · fair‑value band ₹566.66 – ₹1,557 · the ₹1,360 price screens above the ₹1,062 fair value. Dashed = 300-day average. As of Aug 2, 2026.

Full chart & analysis →

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

Analysis

Bharat Rasayan Limited (BHARATRAS) currently trades at ₹1,360, while our model-based Fair Value estimate is ₹1,062, implying the stock looks roughly 21.9% overvalued today. The Quality Score stands at 44/100 (below-average quality), in the Basic Materials 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: high).

Over the trailing twelve months, Bharat Rasayan Limited generated revenue of ₹12.4B at a net margin of 11.7%. Revenue grew 0.5% year over year. It earns a return on equity of 12.1%. The balance sheet holds a net cash position of ₹218M. Fundamentals as of Aug 2, 2026

Our scenario range runs from ₹566.66 (bear case) to ₹1,557 (bull case); at ₹1,360, the current price sits within 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. For context, the median of 10 Basic Materials peers we cover trades at -13% fair-value upside, at -22%, BHARATRAS 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.

Model 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. Evidence
Highest evidence
Growth DCF ₹447.36 ₹800.22 ₹1,416 80
Residual Income ₹697.14 ₹821.73 ₹1,841 76
Rev-Margin DCF ₹690.82 ₹1,297 ₹2,105 74
All 26 models by family
DCF Models
FCF DCF ₹453.99 ₹848.82 ₹1,563 38
Owner Earnings ₹809.63 ₹1,524 ₹2,815 31
5Y Revenue Exit ₹690.82 ₹1,325 ₹2,219 39
5Y EBITDA Exit ₹728.02 ₹1,404 ₹2,281 41
5Y P/E Exit ₹868.79 ₹1,703 ₹2,692 38
10Y Revenue Exit ₹581.78 ₹1,165 ₹2,121 36
10Y EBITDA Exit ₹634.60 ₹1,223 ₹2,174 37
10Y P/E Exit ₹729.08 ₹1,446 ₹2,528 35
Earnings-Based
Graham-Dodd ₹596.17 ₹3,048 ₹4,212 54
Lynch FV ₹830.34 ₹1,186 ₹1,542 50
PEG = 1.0 ₹830.34 ₹1,186 ₹1,542 46
EPV ₹730.72 ₹850.20 ₹954.75 59
Dividend Discount
Gordon GGM ₹3.44 ₹7.16 ₹11.36 70
DDM Multi-Stage ₹3.44 ₹6.04 ₹7.51 61
Multiples
P/E Multiple ₹1,118 ₹1,490 ₹1,863 63
P/S Multiple ₹840.54 ₹1,121 ₹1,401 58
P/B Multiple ₹1,118 ₹1,490 ₹1,863 55
EV/EBIT ₹1,105 ₹1,469 ₹1,833 53
EV/EBITDA ₹912.35 ₹1,212 ₹1,511 54
EV/Revenue ₹798.35 ₹1,135 ₹1,471 43
Asset-Based
NCAV (Graham) ₹383.47 ₹513.85 ₹766.94 50
Growth DCF
Growth DCF ₹447.36 ₹800.22 ₹1,416 80
Rev-Margin DCF ₹690.82 ₹1,297 ₹2,105 74
Economic Profit
Residual Income ₹697.14 ₹821.73 ₹1,841 76
ROIC Compounder ₹730.72 ₹960.09 ₹1,225 72
Growth Earnings
Growth-Adj P/E ₹1,128 ₹1,612 ₹2,095 68

Widest divergence: Growth Earnings (₹1,612) versus Dividend Discount (₹6.04). Highest evidence: Growth DCF (80).

Notify me when BHARATRAS reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹12.4B
Revenue growth (YoY) +0.5%
Net margin 11.7%
Return on equity 12.1%
Free cash flow ₹545M FY2026
P/E ratio 3.9
More key figures
Operating margin 14.1%
EPS (TTM) ₹350.75
Dividend yield 0.0%
EPS growth (YoY) +51.8%
Net cash ₹218M FY2026

Figures from reported company fundamentals · as of Aug 2, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 44/100

Of which business quality 45 · Market factors (momentum, volatility) 22

Profitability 54
Margins and returns on capital today
Quality Growth 39
Are margins and returns improving?
Cashflow 28
Earnings quality: real cash, not paper profit
Fin. Strength 81
Balance sheet, leverage, solvency risk
Investment 55
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Bharat Rasayan Limited engages in the manufacture and sale of technical grade pesticides and intermediates in India. It offers insecticides, herbicides, fungicides, and intermediates. The company also exports its products through multinational agrochemical companies and other traders.

Full company description

Bharat Rasayan Limited engages in the manufacture and sale of technical grade pesticides and intermediates in India. It offers insecticides, herbicides, fungicides, and intermediates. The company also exports its products through multinational agrochemical companies and other traders. Bharat Rasayan Limited was incorporated in 1989 and is based in New Delhi, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Bharat Rasayan Limited reported revenue of ₹12.4B in FY2026 versus ₹13.0B in FY2022, a compound −1.0%/yr. Reported net income was ₹1.5B in FY2026, compounding −4.6%/yr from FY2022.

Growth Quality 60/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹12.4B
Latest YoY
+5.9%
Avg. growth/yr (3Y) 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.
+0.2%
Avg. growth/yr (5Y) 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.
+2.8%
Avg. growth/yr (20Y) 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.
+17.9%
Revenue −1.0%/yr
FY22 ₹13.0B
FY23 ₹12.3B
FY24 ₹10.4B
FY25 ₹11.7B
FY26 ₹12.4B
Net income −4.6%/yr
FY22 ₹1.8B
FY23 ₹1.2B
FY24 ₹955M
FY25 ₹1.4B
FY26 ₹1.5B
Character of growth · EPS growth decomposed (2015-2026) +10.4 % p.a.
Revenue per share +6.5 pp

of which total revenue +9.7 pp · buybacks/dilution −3.2 pp

EBIT margin −0.2 pp
Tax rate +1.7 pp
Residual (interest, one-offs) +2.5 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

BHARATRAS screens 22% overvalued. Compare with Corteva, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

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.

Cite: Fair Value Calculator (2026). "Bharat Rasayan Limited Fair Value". https://www.fairvalue-calculator.com/stock/BHARATRAS

Peer Group

Agricultural Inputs · 178 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.

Quality Score 44 · Below median
Fair Value upside −22% · Below median
Return on equity (TTM) 12% · Above median
Return on assets 8% · Top 25%
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 14% · Top 25%
Revenue growth 1% · Below median
Dividend yield (TTM) 0.0% · Bottom 25%

Valuation Multiples vs Agricultural Inputs median · lower = cheaper

P/E (TTM) 3.9× · Cheaper than 75% of peers
P/B 1.78× · Pricier than median
P/S (TTM) 1.83× · Pricier than 75% of peers
P/FCF 0.4× · Cheaper than median
EV/EBITDA 11.3× · Pricier than 75% of peers

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 4 · sector 23
FUTURE 3 · sector 39
PAST 48 · sector 24
HEALTH 100 · sector 97
DIVIDEND 1 · sector 33

Values & ESG

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

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Agricultural Inputs stocks, each showing price versus our Fair Value estimate (as of Aug 2, 2026).

Stock Price Fair Value vs Fair Value
Corteva, Inc CTVA $86.07 $27.81 -68%
Nutrien Ltd NTR C$94.23 C$81.69 -13%
Qinghai Salt Lake Industry Co 000792 ¥24.93 ¥21.26 -15%
CF Industries Holdings CF $119.19 $161.00 +35%
SABIC Agri-Nutrients Company 2020 122.90 SAR 127.31 SAR +4%
Yara International ASA YAR kr 451.30 kr 67.25 -85%
Yunnan Yuntianhua Co 600096 ¥30.17 ¥42.12 +40%
Asia-potash International Investment (Guangzhou)Co.,Ltd., 000893 ¥42.59 ¥38.01 -11%
Coromandel International Limited COROMANDEL ₹2,034 ₹1,129 -44%
UPL Limited UPL ₹594.75 ₹387.06 -35%

Compare Bharat Rasayan Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Bharat Rasayan Limited (BHARATRAS) overvalued or undervalued?
As of Aug 2, 2026, our model estimates a fair value of ₹1,062 versus a price of ₹1,360, about −22% (overvalued).
What is the fair value of BHARATRAS?
Our model-based fair value for Bharat Rasayan Limited is ₹1,062 (as of Aug 2, 2026), built from audited fundamentals. The current price is ₹1,360.
What is the quality score of BHARATRAS?
Bharat Rasayan Limited has a Quality Score of 44/100. 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 revenue of Bharat Rasayan Limited (BHARATRAS)?
Bharat Rasayan Limited reported trailing-twelve-month revenue of about ₹12.4B (latest available figure, as of Aug 2, 2026).
What is the net profit margin of BHARATRAS?
The net profit margin of Bharat Rasayan Limited is about 11.7%, meaning it keeps roughly 11.7% of revenue as net income. Based on the latest reported figures.
Does Bharat Rasayan Limited pay a dividend?
Bharat Rasayan Limited currently shows a dividend yield of about 0.04% relative to its recent price (as of Aug 2, 2026).

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.

14 days Pro free · no card

Track Bharat Rasayan Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.