Binny Ltd

About [ edit ]

Binny Ltd. is primarily engaged in the business of real estate development.

  • Market Cap 254 Cr.
  • Current Price 114
  • High / Low 157 / 48.5
  • Stock P/E
  • Book Value 147
  • Dividend Yield 0.00 %
  • ROCE 11.6 %
  • ROE -4.06 %
  • Face Value 5.00

Pros

  • Stock is trading at 0.78 times its book value
  • Company is expected to give good quarter

Cons

  • Company has a low return on equity of -2.12% for last 3 years.
  • Contingent liabilities of Rs.336.65 Cr.
  • Earnings include an other income of Rs.42.24 Cr.

Peer comparison

Sector: Realty Industry: Construction

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
43.99 0.09 0.09 0.09 0.09 0.09 0.09 0.09 40.50 1.50 6.46 6.84
1.73 0.81 2.43 0.74 0.65 1.19 1.03 1.70 2.85 0.73 1.69 1.75
Operating Profit 42.26 -0.72 -2.34 -0.65 -0.56 -1.10 -0.94 -1.61 37.65 0.77 4.77 5.09
OPM % 96.07% -800.00% -2,600.00% -722.22% -622.22% -1,222.22% -1,044.44% -1,788.89% 92.96% 51.33% 73.84% 74.42%
Other Income 4.35 10.51 10.61 10.62 10.42 10.50 10.59 10.59 10.59 10.47 9.80 11.38
Interest 6.79 11.77 10.87 10.60 13.15 10.68 12.56 9.14 6.04 9.54 9.93 13.07
Depreciation 0.02 0.05 0.05 0.05 0.05 0.06 0.06 0.06 0.01 0.05 0.05 0.05
Profit before tax 39.80 -2.03 -2.65 -0.68 -3.34 -1.34 -2.97 -0.22 42.19 1.65 4.59 3.35
Tax % 57.99% -38.92% -58.11% -250.00% -69.16% -108.96% -63.97% -554.55% 120.60% 22.42% 28.76% 116.12%
Net Profit 16.72 -2.82 -4.18 -2.38 -5.65 -2.80 -4.88 -1.44 -8.70 1.28 3.27 -0.55
EPS in Rs 7.50 -1.26 -1.87 -1.07 -2.53 -1.26 -2.19 -0.65 -3.90 0.57 1.47 -0.25

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Sep 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
6.18 0.77 12.10 8.48 7.93 9.20 7.23 0.05 455.32 45.92 0.36 40.77 55.30
19.84 15.93 7.00 5.16 3.48 7.88 2.82 5.43 31.00 4.62 4.64 6.78 7.02
Operating Profit -13.66 -15.16 5.10 3.32 4.45 1.32 4.41 -5.38 424.32 41.30 -4.28 33.99 48.28
OPM % -221.04% -1,968.83% 42.15% 39.15% 56.12% 14.35% 61.00% -10,760.00% 93.19% 89.94% -1,188.89% 83.37% 87.31%
Other Income -12.78 7.32 0.33 0.07 1.00 -39.25 1.12 1.76 12.90 15.11 42.16 42.27 42.24
Interest 0.02 0.01 0.00 0.00 0.03 22.40 2.44 4.91 22.01 22.68 46.39 38.42 38.58
Depreciation 1.04 0.14 0.25 0.25 0.25 0.24 0.65 0.18 0.20 0.20 0.19 0.19 0.16
Profit before tax -27.50 -7.99 5.18 3.14 5.17 -60.57 2.44 -8.71 415.01 33.53 -8.70 37.65 51.78
Tax % -0.15% 0.00% 20.27% 27.39% 14.89% 0.00% 19.26% 0.00% 32.72% 80.50% -72.87% 147.30%
Net Profit -27.54 -7.99 4.13 2.27 4.39 -60.57 1.96 -8.71 279.22 6.54 -15.04 -17.81 -4.70
EPS in Rs -12.35 -3.58 1.85 1.02 1.97 -27.16 0.88 -3.91 125.21 2.93 -6.74 -7.99 -2.11
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years:49%
5 Years:41%
3 Years:-55%
TTM:15261%
Compounded Profit Growth
10 Years:-17%
5 Years:%
3 Years:%
TTM:68%
Stock Price CAGR
10 Years:4%
5 Years:1%
3 Years:-19%
1 Year:119%
Return on Equity
10 Years:8%
5 Years:14%
3 Years:-2%
Last Year:-4%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Sep 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
245.60 245.60 128.38 128.38 128.38 128.38 128.38 128.38 11.16 128.38 128.38 128.38 11.16
Reserves -137.99 156.49 158.24 160.45 164.81 104.23 106.20 97.48 269.16 311.71 319.12 301.30 316.29
Borrowings 0.06 38.22 39.38 39.30 40.99 2.16 20.31 20.56 214.50 242.82 214.05 221.37 264.66
259.78 151.37 147.44 147.57 146.79 195.29 386.00 607.64 402.65 440.81 541.50 609.90 610.64
Total Liabilities 133.01 357.24 356.22 358.48 363.75 312.84 523.67 736.84 897.47 1,006.50 1,085.83 1,143.73 1,202.75
10.18 305.39 301.04 300.74 300.45 300.16 3.32 2.06 2.15 1.80 1.75 1.57 1.50
CWIP 0.00 0.00 0.00 0.00 0.00 0.27 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 28.79 28.79 28.79 28.79 28.79 0.04 0.04 0.04 1.56 0.06 0.19 0.31 0.36
94.04 23.06 26.39 28.95 34.51 12.37 520.31 734.74 893.76 1,004.64 1,083.89 1,141.85 1,200.89
Total Assets 133.01 357.24 356.22 358.48 363.75 312.84 523.67 736.84 897.47 1,006.50 1,085.83 1,143.73 1,202.75

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Sep 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-32.15 -6.10 -2.49 0.78 -3.27 57.91 -9.95 11.34 9.61 -129.02 -171.25 28.67
2.28 1.45 1.89 0.05 0.40 3.10 -0.38 -0.82 0.00 2.59 46.36 0.01
33.32 0.00 1.15 -0.08 1.65 -63.32 12.80 -12.29 -9.65 127.22 127.22 -30.53
Net Cash Flow 3.45 -4.65 0.55 0.75 -1.22 -2.31 2.47 -1.77 -0.04 0.79 2.33 -1.85

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Sep 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 2.64% 1.35% 1.01% 1.42% 0.46% 1.99% -1.52% 118.02% 9.57% 5.61% 11.59%
Debtor Days 186.63 1,493.18 135.44 57.68 64.90 46.42 21.20 3,066.00 0.26 5.64 1,115.28 15.85
Inventory Turnover 0.29 0.67 0.00 0.00 0.00 0.01 0.00

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
74.69 74.69 74.69 74.69 74.69 74.69 74.69 74.69 74.69 74.69 74.69 74.69
0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08
2.08 2.08 2.08 2.08 2.08 2.04 2.01 1.98 1.98 2.04 1.98 1.71
1.65 1.66 1.66 1.66 1.66 1.66 1.66 1.66 1.66 1.66 1.66 1.66
21.50 21.50 21.50 21.50 21.50 21.54 21.57 21.60 21.60 21.54 21.60 21.87

Documents