SURATWWALA BUS GROUP LTD
SBGLP · General/Diversified · NSE
₹26
Current Market Price
Fair Value (DCF)
₹31
Discount to FV
+20.3%
Updated just now
YieldIQ Score
64/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
24%
ROE
15.7%
Debt/Equity
1.04
WACC
11.1%
Market Cap
₹447.93 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
10.2%
Return on capital employed
EV / EBITDA
12.6×
Enterprise multiple
Debt / EBITDA
2.0×
Leverage vs earnings
Interest Coverage
—
EBIT covers interest
Current Ratio
3.08×
Short-term liquidity
Asset Turnover
0.86×
Revenue per ₹ of assets
Revenue CAGR (3Y)
31.9%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹25.83
Bear case
Margin of Safety -78.0%
Implied upside -43.8%
Base case
Margin of Safety +14.5%
Implied upside +16.9%
Bull case
Margin of Safety +26.7%
Implied upside +36.3%
Ratio Trends
SBGLP · last 4 annual periods
ROE
15.7%
ROCE
10.2%
Operating Margin
—
Debt / Equity
1.04×
PE
—
EV / EBITDA
107.4×
Historical Financials
SBGLP · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 yfinance | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹0.8 Cr | ₹62.3 Cr | ₹72.0 Cr | ₹35.9 Cr | ₹143 Cr | +266.4% |
| EBITDA | ₹-3.3 Cr | ₹30.1 Cr | ₹38.3 Cr | ₹15.9 Cr | ₹53.6 Cr | — |
| EBIT | — | ₹29.5 Cr | ₹38.8 Cr | — | — | +7.1% |
| PAT | ₹-10.8 Cr | ₹21.2 Cr | ₹27.8 Cr | ₹11.0 Cr | ₹37.9 Cr | — |
| EPS (diluted) | — | ₹12.21 | ₹0.00 | — | — | — |
| CFO | ₹-15.3 Cr | ₹-10.4 Cr | ₹0.3 Cr | ₹-4.7 Cr | ₹-6.2 Cr | — |
| CapEx | ₹-0.2 Cr | ₹-0.2 Cr | ₹-0.9 Cr | ₹-26.3 Cr | ₹-8.8 Cr | — |
| FCF | ₹-15.5 Cr | ₹-10.6 Cr | ₹-0.6 Cr | ₹-31.1 Cr | ₹-15.0 Cr | — |
| Total Assets | ₹112 Cr | ₹120 Cr | ₹127 Cr | ₹185 Cr | ₹263 Cr | +23.9% |
| Total Debt | ₹43.5 Cr | ₹31.6 Cr | ₹37.8 Cr | ₹72.7 Cr | ₹83.0 Cr | +17.5% |
| Shareholders' Equity | ₹-10.1 Cr | ₹11.1 Cr | ₹57.9 Cr | ₹68.7 Cr | ₹104 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
SBGLP vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
NILASPACES NILASPACES | — | — | Pending | 16.7% | — |
PANSARI PANSARI | — | — | Pending | 5.6% | — |
MODIS MODIS | — | — | Pending | 18.6% | — |
GEECEE GEECEE | — | — | Pending | 5.0% | 11.0× |
 OSWALAGRO OSWALAGRO | — | — | Pending | 11.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
1 ex-dividend event on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹0.10/sh
Last payout
2025-09-12
₹0.10
Peak payout
₹0.10
Trailing yield
0.39%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. SURATWWALA BUS GROUP LTD (SBGLP.NS) trades at 25.83 vs a model fair value of 31.08, a gap of 20.3%. Piotroski F-score: 5/9. Moat label: N...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of SBGLP →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for SBGLP →
Compare
Head-to-head with peers
Compare SBGLP side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse SBGLPNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.