Baroda Extrusion Ltd

Baroda Extrusion Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Baroda Extrusion Ltd

₹ 3.90 0.00%
26 Apr - close price
barodaextrusion.com BSE: 513502
About

Incorporated in 1993, Baroda Extrusion Limited is into manufacturing of copper finished goods, extrusion products, its job work and trading in ferrous and non ferrous metals.

Key Points

Products and Applications:[1]
a) Copper Flats / Bus Bar:[2]
Used in Transformers, Control Panel, Rectifier, Furnace, Heavy Electrical, Engineering, etc.
b) Copper Rods:
Used in Transformers, Control Panel, Rectifier, Furnace, Heavy Electrical, Engineering, etc.
c) Copper Tubes:
Used in Refrigeration, Air Conditioner, Heat Exchangers, Electrical Applications, Hospital, Gas Pipe Line and Metro Projects.
d) Copper Coils:
Used in Refrigeration, Air Conditioner, Solar - Technology, Heat Exchangers and Condensers
e) Copper Section and Profiles:
Used in Heavy Electrical Engineering, Power Generation and Atomic Energy
f) Copper Billets / Mother Tubes
g) LWC Jumbo Coil Copper Tubes & Pipes

Website BSE
  • Market Cap ₹ 58.1 Cr.
  • Current Price ₹ 3.90
  • High / Low ₹ 5.87 / 2.01
  • Stock P/E 64.6
  • Book Value ₹ -2.55
  • Dividend Yield 0.00 %
  • ROCE -22.7 %
  • ROE %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Debtor days have improved from 47.1 to 37.1 days.
  • Company's working capital requirements have reduced from 26.9 days to 20.3 days

Cons

  • Promoter holding has decreased over last quarter: -1.57%
  • Earnings include an other income of Rs.0.53 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Mining & Mineral products Industry: Mining / Minerals / Metals

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
15.04 19.51 20.09 29.07 29.04 29.92 34.01 33.14 30.64 32.35 32.54 32.18 28.97
14.74 19.95 19.26 29.02 28.69 29.63 33.98 34.49 33.32 32.10 32.57 31.85 29.00
Operating Profit 0.30 -0.44 0.83 0.05 0.35 0.29 0.03 -1.35 -2.68 0.25 -0.03 0.33 -0.03
OPM % 1.99% -2.26% 4.13% 0.17% 1.21% 0.97% 0.09% -4.07% -8.75% 0.77% -0.09% 1.03% -0.10%
0.01 0.06 0.00 0.00 0.02 0.00 0.01 0.01 0.01 0.40 0.01 0.10 0.02
Interest 0.01 0.00 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.01 0.01 0.01
Depreciation 0.02 0.02 0.02 0.02 0.03 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03
Profit before tax 0.28 -0.40 0.80 0.02 0.33 0.26 0.00 -1.38 -2.70 0.62 -0.06 0.39 -0.05
Tax % 0.00% 0.00% 20.00% 0.00% 3.03% -57.69% 1.45% 0.00% 0.00% 0.00% 0.00% 0.00%
0.28 -0.39 0.63 0.01 0.33 0.41 0.01 -1.35 -2.70 0.62 -0.06 0.39 -0.05
EPS in Rs 0.02 -0.03 0.04 0.00 0.02 0.03 0.00 -0.09 -0.18 0.04 -0.00 0.03 -0.00
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
145 54 48 24 25 14 30 51 52 52 108 130 126
143 62 54 26 29 16 32 53 73 52 107 134 126
Operating Profit 2 -7 -6 -2 -4 -2 -1 -2 -21 -0 1 -4 1
OPM % 1% -14% -13% -8% -14% -15% -4% -3% -40% -0% 1% -3% 0%
0 1 0 0 0 0 0 0 0 0 0 0 1
Interest 5 6 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax -3 -14 -6 -2 -4 -2 -1 -2 -21 -0 1 -3 1
Tax % 1% -0% 1% -30% 1% 0% -2% 0% 25% 0% 1% 1%
-3 -14 -6 -2 -3 -2 -1 -2 -16 -0 1 -3 1
EPS in Rs -0.19 -0.91 -0.41 -0.16 -0.23 -0.14 -0.08 -0.11 -1.05 -0.01 0.09 -0.23 0.07
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 9%
5 Years: 34%
3 Years: 36%
TTM: -1%
Compounded Profit Growth
10 Years: 6%
5 Years: %
3 Years: 21%
TTM: 125%
Stock Price CAGR
10 Years: 24%
5 Years: 72%
3 Years: 68%
1 Year: 84%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 15 15 15 15 15 15 15 15 15 15 15 15 15
Reserves -5 -19 -25 -27 -31 -33 -34 -36 -51 -51 -50 -53 -53
42 48 48 48 48 48 47 47 50 50 50 53 53
32 8 11 6 3 5 6 9 10 10 16 17 21
Total Liabilities 84 51 49 42 35 35 34 35 24 23 31 32 36
2 2 2 2 2 2 2 2 2 2 2 2 2
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
81 49 47 40 34 33 32 34 23 22 30 30 35
Total Assets 84 51 49 42 35 35 34 35 24 23 31 32 36

Cash Flows

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-18 -6 -1 1 -0 0 -0 0 -3 0 -0 -2
-0 -0 -0 -0 0 0 0 0 0 -0 -0 -0
16 6 1 -1 -0 0 0 -0 3 -0 0 3
Net Cash Flow -2 -1 -0 -0 0 0 0 0 0 -0 0 0

Ratios

Figures in Rs. Crores

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 174 263 82 182 58 134 44 52 63 63 41 37
Inventory Days 19 8 16 31 22 10 18 13 11 27 28 24
Days Payable 81 39 65 95 43 124 72 62 72 67 55 47
Cash Conversion Cycle 112 232 32 118 37 21 -9 3 2 23 14 15
Working Capital Days 122 279 81 177 114 156 30 21 41 37 24 20
ROCE % 4% -15% -15% -5% -11% -7% -4% -6% -102% -1% 10% -23%

Shareholding Pattern

Numbers in percentages

16 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
57.24% 57.24% 57.24% 57.24% 57.24% 57.23% 57.23% 57.23% 57.00% 57.00% 56.94% 55.39%
42.76% 42.76% 42.76% 42.76% 42.76% 42.76% 42.76% 42.76% 43.00% 42.99% 43.06% 44.61%
No. of Shareholders 9,2299,98515,07117,70817,79619,48919,48919,24918,97818,79219,15721,165

Documents

Announcements

Annual reports