EN DE

Borosil Limited (BOROLTD) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹28.2B

BL Borosil Limited BOROLTD · NSE
Price₹241.57
Fair Value₹111.16
Upside-54.0%
Quality44/100
Watch Borosil Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 6.2% net margin
Low debt · negative free cash flow
Trails peers (4/12)
Narrow moat 38/100
Evidence: High Range ₹80.34 – ₹141.97 Share as image

Fair value as of: Aug 2, 2026

From 17 valuation models · updated 11 days ago

Share price −6.0% over the past month.

Below-average quality, and screening another 54% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹141.97). The favourable scenario is already priced in.
  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹500.50 ₹177.02 Fair Value ₹111.16 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 ₹177.02 – ₹500.50 · fair‑value band ₹80.34 – ₹141.97 · the ₹241.57 price screens above the ₹111.16 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

Borosil Limited (BOROLTD) currently trades at ₹241.57, while our model-based Fair Value estimate is ₹111.16, implying the stock looks roughly 54.0% overvalued today. The Quality Score stands at 44/100 (below-average quality), in the Consumer Cyclical 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, Borosil Limited generated revenue of ₹12.0B at a net margin of 6.2%. Revenue grew 5.2% year over year. It earns a return on equity of 8.8%. Net debt stands at ₹1.4B. Fundamentals as of Aug 2, 2026

Our scenario range runs from ₹80.34 (bear case) to ₹141.97 (bull case); at ₹241.57, 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 39% below its 52-week high and 13% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 16% fair-value upside, at -54%, BOROLTD 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
Residual Income ₹62.30 ₹67.28 ₹84.91 76
ROIC Compounder ₹35.93 ₹43.32 ₹49.78 72
Gordon GGM ₹8.76 ₹18.22 ₹28.90 70
All 17 models by family
DCF Models
Owner Earnings ₹23.01 ₹63.04 ₹147.07 31
Earnings-Based
Graham-Dodd ₹42.46 ₹296.08 ₹415.51 54
Lynch FV ₹94.01 ₹134.30 ₹174.59 50
PEG = 1.0 ₹94.01 ₹134.30 ₹174.59 46
EPV ₹35.93 ₹43.32 ₹49.78 59
Dividend Discount
Gordon GGM ₹8.76 ₹18.22 ₹28.90 70
DDM Multi-Stage ₹8.76 ₹15.36 ₹19.12 61
Multiples
P/E Multiple ₹103.02 ₹137.36 ₹171.70 63
P/S Multiple ₹79.60 ₹106.14 ₹132.67 58
P/B Multiple ₹79.60 ₹106.14 ₹132.67 55
EV/EBIT ₹84.09 ₹114.90 ₹145.72 53
EV/EBITDA ₹118.61 ₹160.94 ₹203.26 54
EV/Revenue ₹53.95 ₹80.66 ₹107.37 43
Asset-Based
NCAV (Graham) ₹37.08 ₹49.69 ₹74.17 50
Economic Profit
Residual Income ₹62.30 ₹67.28 ₹84.91 76
ROIC Compounder ₹35.93 ₹43.32 ₹49.78 72
Growth Earnings
Growth-Adj P/E ₹128.33 ₹183.33 ₹238.33 68

Widest divergence: Growth Earnings (₹183.33) versus Dividend Discount (₹15.36). Highest evidence: Residual Income (76).

Notify me when BOROLTD reaches fair value

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

Key figures & financial health

Revenue (TTM) ₹12.0B
Revenue growth (YoY) +5.2%
Net margin 6.2%
Return on equity 8.8%
Free cash flow −₹249M FY2026
P/E ratio 37.8
More key figures
Operating margin 3.2%
EPS (TTM) ₹6.24
EPS growth (YoY) -5.4%
Net debt ₹1.4B 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 47 · Market factors (momentum, volatility) 36

Profitability 52
Margins and returns on capital today
Quality Growth 30
Are margins and returns improving?
Cashflow 30
Earnings quality: real cash, not paper profit
Fin. Strength 71
Balance sheet, leverage, solvency risk
Investment 25
Disciplined investing over empire-building
Low Volatility 76
Calm price path (market factor)
Momentum 25
Price trend over the last 3–12 months (market factor)
52W Momentum 9
Distance to the 52-week high (market factor)
Net Issuance 68
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

Borosil Limited manufactures, sells, and trades in consumer ware products in India. The company offers Scientific and Industrial Products, including laboratory glassware, instruments, disposable plastics, liquid handling systems, explosion proof lighting glassware, glass ampoules, tabular glass vials, and pharmaceutical packaging.

Full company description

Borosil Limited manufactures, sells, and trades in consumer ware products in India. The company offers Scientific and Industrial Products, including laboratory glassware, instruments, disposable plastics, liquid handling systems, explosion proof lighting glassware, glass ampoules, tabular glass vials, and pharmaceutical packaging. It also provides consumer products, such as glass serve wear products, microwavable and flameproof kitchenware, glass tumblers, hydra bottles, tableware and dinnerware, storage products, kitchen appliances, glass lunch boxes, stainless steel cookware, and steel vacuum insulated flasks and bottles, as well as solar glass. The companoffers its products under the Larah, Klass Pack, LabQuest, and Borosil brand names. The company distributes through mom-and-pop crockery stores, large retail formats, e-commerce platforms, and website. It also exports its products. The company was formerly known as Hopewell Tableware Limited. The company was founded in 1962 and is based in Mumbai, India.

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

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Borosil Limited reported revenue of ₹12.0B in FY2026 versus ₹8.4B in FY2022, a compound +9.2%/yr. Reported net income was ₹747M in FY2026, compounding −2.8%/yr from FY2022.

Growth Quality 50/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2026)
₹12.0B
Latest YoY
+8.0%
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.
+17.3%
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.
+15.4%
Avg. growth/yr (13Y) 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.
+18.3%
Revenue +9.2%/yr
FY22 ₹8.4B
FY23 ₹7.4B
FY24 ₹9.5B
FY25 ₹11.1B
FY26 ₹12.0B
Net income −2.8%/yr
FY22 ₹837M
FY23 ₹519M
FY24 ₹659M
FY25 ₹742M
FY26 ₹747M

BOROLTD screens 54% overvalued. Compare with Midea Group →

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). "Borosil Limited Fair Value". https://www.fairvalue-calculator.com/stock/BOROLTD

Peer Group

Furnishings, Fixtures & Appliances · 317 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 −54% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 4% · Above median
Net margin (TTM) 6% · Above median
Operating margin (TTM) 3% · Below median
Revenue growth 5% · Above median
Debt / equity 0.12× · Higher than median

Valuation Multiples vs Furnishings, Fixtures & Appliances median · lower = cheaper

P/E (TTM) 37.8× · Pricier than 75% of peers
P/B 3.18× · Pricier than 75% of peers
P/S (TTM) 2.36× · Pricier than 75% of peers
EV/EBITDA 17.3× · 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 0 · sector 19
FUTURE 26 · sector 0
PAST 35 · sector 18
HEALTH 94 · sector 97
DIVIDEND 0 · sector 49

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.

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 Furnishings, Fixtures & Appliances stocks, each showing price versus our Fair Value estimate (as of Aug 2, 2026).

Stock Price Fair Value vs Fair Value
Midea Group 000333 ¥82.71 ¥107.22 +30%
Gree Electric Appliances, Inc 000651 ¥38.25 ¥88.02 +130%
Haier Smart Home Co 600690 ¥21.46 ¥36.04 +68%
King Slide Works Co 2059 8,655 TWD 1,917 TWD -78%
Guangdong Songfa Ceramics Co 603268 ¥155.59 ¥38.95 -75%
SharkNinja, Inc SN $154.53 $89.07 -42%
Hisense Home Appliances Group 000921 ¥27.25 ¥50.62 +86%
Ecovacs Robotics Co 603486 ¥58.97 ¥54.14 -8%
Zhejiang Supor Co 002032 ¥41.68 ¥44.84 +8%
COWAY Co 021240 96,700 KRW 112,530 KRW +16%

Compare Borosil Limited with another stock

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

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical 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 Borosil Limited (BOROLTD) overvalued or undervalued?
As of Aug 2, 2026, our model estimates a fair value of ₹111.16 versus a price of ₹241.57, about −54% (overvalued).
What is the fair value of BOROLTD?
Our model-based fair value for Borosil Limited is ₹111.16 (as of Aug 2, 2026), built from audited fundamentals. The current price is ₹241.57.
What is the quality score of BOROLTD?
Borosil 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 Borosil Limited (BOROLTD)?
Borosil Limited reported trailing-twelve-month revenue of about ₹12.0B (latest available figure, as of Aug 2, 2026).
What is the net profit margin of BOROLTD?
The net profit margin of Borosil Limited is about 6.2%, meaning it keeps roughly 6.2% of revenue as net income. Based on the latest reported figures.

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 Borosil 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.