BSEL Algo Ltd.

BSELALGO.BO

BSELALGO.BOBSEL Algo Ltd. IN flag

Bombay Stock Exchange

8.07

INR

+0.08

(+1.00%)

1.15EPS

7.02P/E

699.00MMarket Cap

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

ISIN

INE395A01016

Return %

Stock

S&P500

-27.36

10.59

-37.97

63.55

-37.97

94.73

Use logarithmic scale

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	TTM
Revenue per Share	0.04	0.09	0.05	0.08	0.06	0.05	0.63	- -	- -	- -	2.64	3.4	1.49	1.57
Basic EPS, GAAP	-0.06	-3.76	-0.59	-0.44	0.35	0.07	-2.44	-0.79	0.06	0.59	4.71	3.05	1.15	1.21
Free Cash Flow per Basic Share	-0.45	-6.9	-0.48	-2.61	2.24	0.62	-0.92	-3.52	0.97	-2.81	-4.18	4.16	-0.77	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	3.07	-0.68	-1.28	-1.72	-1.37	-1.3	-3.75	-4.53	-4.48	-3.89	0.83	2.43	9.99	10.48
Tangible Book Value per Share	40.12	40.69	41.44	42.92	42.49	42.66	42.42	44.61	43.58	45.29	53.28	55.48	54.24	56.92
Basic Weighted Avg Shares	83	83	83	83	83	83	83	83	83	83	83	83	87	83
Sales/Revenue/Turnover	3	7	4	6	5	4	52	- -	- -	- -	218	281	130	130
Operating Margin (%)	-356.42	-4,233.77	-277.54	-113.62	-205.42	-194.96	-318.63	-4,829.82	- -	- -	93.16	94.02	87.78	87.78
Depreciation Expense	2	2	2	2	2	1	1	- -	- -	- -	- -	1	- -	- -
Net Income, GAAP	-5	-310	-49	-36	29	5	-202	-65	5	49	389	252	100	100
Effective Tax Rate (%)	- -	- -	- -	- -	30.65	13.34	- -	- -	65.23	17.91	1.65	11.89	25.35	25.35
Profit Margin (%)	-168.75	-4,352.24	-1,306.32	-565.43	605.99	125.34	-388.17	-16,646.45	- -	- -	178.32	89.63	76.94	76.94
Working Capital	3,174	3,222	3,129	3,271	3,229	3,215	3,180	3,449	3,352	3,568	3,866	3,748	3,752	3,752
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	3,314	3,361	3,424	3,546	3,511	3,525	3,505	3,686	3,601	3,742	4,402	4,583	4,704	4,704
Return on Invested Capital (%)	- -	- -	- -	- -	-0.19	-0.21	- -	- -	-0.06	-0.24	4.91	5.18	1.83	1.83
Return on Capital (%)	- -	- -	- -	- -	-22.9	-4.92	- -	- -	-1.32	-14.06	-307.95	187.48	18.7	18.7
Return on Common Equity (%)	-1.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	187.48	18.7	18.7

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	- -	- -	-53.89%
Net Income, GAAP	-279.11%	277.69%	-60.41%
Free Cash Flow	-56.19%	-157.11%	-119.42%
Total Cash Common Dividend	- -	- -	- -
Total Equity	3.36%	5.2%	2.65%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Company Description

CEO: Santosh Sambhu Tambe
Full Time Employees: 5
Sector: Real Estate
Industry: Real Estate - Development
Address: The Commodity Exchange Navi Mumbai MH India
Website: bsel.com
Similar Companies: Jet Infraventure Limited (JETINFRA.BO)
C C Land Holdings Limited (1224.HK)
Hongkong Land Holdings Limited (H78.SI)
Radhe Developers (India) Limited (RADHEDE.BO)
Pinthong Industrial Park Public Company Limited (PIN.BK)
Prime Industries Ltd. (PRIMIND.BO)
Business: BSEL Algo Ltd. operates as a holding company, which engages in the provision of infrastructure activity, hotel, and resort business. Its projects include Dubai Project, Ajman, BSEL Buty Palace and Rewa Bhavan, Y Junction, Kevadia Project Phase I. The company was founded on November 15, 1995 and is headquartered in Mumbai, India.

	Sep'25	Dec'25	Mar'25
ST Debt	- -	- -	- -
LT Borrowings	- -	- -	- -
LT Finance Leases	- -	- -	- -
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	87	- -	87
Market Capitalization	1,191	1,027	607

	Sep'25	Dec'25	Mar'25
Total Current Assets	8,974	- -	8,633
Accounts Receivable, Net	4,874	- -	4,537
Cash, Cash Equivalents & STI	64	- -	6
Inventories	4,006	- -	4,088
Total Current Liabilities	4,892	- -	4,881
Payables & Accruals	- -	- -	- -
ST Debt	- -	- -	- -
Deferred Revenue	- -	- -	- -

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y	TTM
Revenue per Share	0.04	0.09	0.05	0.08	0.06	0.05	0.63	- -	- -	- -	2.64	3.4	1.49	1.57
Basic EPS, GAAP	-0.06	-3.76	-0.59	-0.44	0.35	0.07	-2.44	-0.79	0.06	0.59	4.71	3.05	1.15	1.21
Free Cash Flow per Basic Share	-0.45	-6.9	-0.48	-2.61	2.24	0.62	-0.92	-3.52	0.97	-2.81	-4.18	4.16	-0.77	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Book Value per Share	3.07	-0.68	-1.28	-1.72	-1.37	-1.3	-3.75	-4.53	-4.48	-3.89	0.83	2.43	9.99	10.48
Tangible Book Value per Share	40.12	40.69	41.44	42.92	42.49	42.66	42.42	44.61	43.58	45.29	53.28	55.48	54.24	56.92
Basic Weighted Avg Shares	83	83	83	83	83	83	83	83	83	83	83	83	87	83
Sales/Revenue/Turnover	3	7	4	6	5	4	52	- -	- -	- -	218	281	130	130
Operating Margin (%)	-356.42	-4,233.77	-277.54	-113.62	-205.42	-194.96	-318.63	-4,829.82	- -	- -	93.16	94.02	87.78	87.78
Depreciation Expense	2	2	2	2	2	1	1	- -	- -	- -	- -	1	- -	- -
Net Income, GAAP	-5	-310	-49	-36	29	5	-202	-65	5	49	389	252	100	100
Effective Tax Rate (%)	- -	- -	- -	- -	30.65	13.34	- -	- -	65.23	17.91	1.65	11.89	25.35	25.35
Profit Margin (%)	-168.75	-4,352.24	-1,306.32	-565.43	605.99	125.34	-388.17	-16,646.45	- -	- -	178.32	89.63	76.94	76.94
Working Capital	3,174	3,222	3,129	3,271	3,229	3,215	3,180	3,449	3,352	3,568	3,866	3,748	3,752	3,752
LT Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	3,314	3,361	3,424	3,546	3,511	3,525	3,505	3,686	3,601	3,742	4,402	4,583	4,704	4,704
Return on Invested Capital (%)	- -	- -	- -	- -	-0.19	-0.21	- -	- -	-0.06	-0.24	4.91	5.18	1.83	1.83
Return on Capital (%)	- -	- -	- -	- -	-22.9	-4.92	- -	- -	-1.32	-14.06	-307.95	187.48	18.7	18.7
Return on Common Equity (%)	-1.96	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	187.48	18.7	18.7

Year	Q1	Q2	Q3	Q4	FY
2023	93	-1	218	- -	218
2024	165	110	-76	-196	281
2025	228	96	-120	-73	130

Year	Q1	Q2	Q3	Q4	FY
2023	0.96	0.13	2.02	- -	4.71
2024	1.55	1.05	-0.71	- -	3.05
2025	2.23	0.87	-1.1	- -	1.15

BSEL Algo Ltd.

Growth Rates

(avg. rate of change)

Company Description

Capital Structure

Working Capital

Growth Rates

(avg. rate of change)

Quarterly Dividends Per Share

Year

Quarterly Revenue

Year

Quarterly Earnings Per Share

Year