Bhudevi Infra Projects Ltd

Bhudevi Infra Projects Ltd

₹ 36.4 4.99%
31 May - close price
About

Incorporated in 1992, Bhudevi Infra Projects
Ltd is engaged in the construction of premium residential ventures in Telangana. [1]

Key Points

Projects Undertaken:
a) Dundigal Project:[1]
It is a mega residential gated community encompassing 9 towers which have 700,
(2 & 3 BHK) apartments on 6 floors and
every floor has 12 to 16 flats
b) XONA:[2]
It is a luxurious 4 -bedroom Apartment
with Italian marble flooring in the drawing, living,
dining, and kitchen. The project is under construction and is located in Banjara Hills

  • Market Cap 16.7 Cr.
  • Current Price 36.4
  • High / Low 36.4 / 17.6
  • Stock P/E 18.4
  • Book Value 1.46
  • Dividend Yield 0.00 %
  • ROCE 246 %
  • ROE 423 %
  • Face Value 10.0

Pros

Cons

  • Stock is trading at 24.9 times its book value
  • Company might be capitalizing the interest cost

* 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: Realty Industry: Construction

Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00 1.62 2.00
0.02 0.01 0.01 0.05 0.00 0.01 0.09 0.08 0.15 0.12 1.21 1.29 -0.18
Operating Profit -0.02 -0.01 -0.01 -0.05 0.00 0.01 -0.09 -0.08 -0.15 -0.12 -1.21 0.33 2.18
OPM % 50.00% 20.37% 109.00%
0.00 0.00 0.00 0.28 0.00 0.59 0.00 0.01 0.00 0.00 0.00 0.01 0.05
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.02 -0.01 -0.01 0.23 0.00 0.60 -0.09 -0.07 -0.15 -0.12 -1.21 0.34 2.21
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 13.57%
-0.02 -0.01 -0.01 0.23 0.00 0.60 -0.09 -0.07 -0.15 -0.12 -1.21 0.34 1.91
EPS in Rs -0.04 -0.02 -0.02 0.50 0.00 1.31 -0.20 -0.15 -0.33 -0.26 -2.64 0.74 4.16
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0.00 0.00 0.00 0.00 0.02 0.04 0.00 0.07 0.00 0.00 0.02 3.62
0.04 0.03 0.03 0.04 0.07 0.06 0.08 0.28 0.11 0.08 0.30 2.44
Operating Profit -0.04 -0.03 -0.03 -0.04 -0.05 -0.02 -0.08 -0.21 -0.11 -0.08 -0.28 1.18
OPM % -250.00% -50.00% -300.00% -1,400.00% 32.60%
-0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.28 0.60 0.06
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax -0.11 -0.03 -0.03 -0.04 -0.05 -0.02 -0.08 -0.21 -0.11 0.20 0.32 1.22
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 24.59%
-0.11 -0.03 -0.03 -0.04 -0.05 -0.02 -0.08 -0.21 -0.11 0.20 0.32 0.91
EPS in Rs -0.20 -0.05 -0.05 -0.07 -0.11 -0.04 -0.17 -0.46 -0.24 0.44 0.70 1.98
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: %
5 Years: %
3 Years: %
TTM: 18000%
Compounded Profit Growth
10 Years: 42%
5 Years: 68%
3 Years: 117%
TTM: 184%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 118%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: 423%

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 5.04 5.04 5.04 5.04 5.04 5.04 5.04 5.04 5.04 5.04 5.04 5.04
Reserves -5.26 -5.28 -5.31 -5.34 -5.39 -5.41 -5.49 -5.70 -5.80 -5.60 -5.28 -4.37
0.02 0.02 0.02 0.05 0.09 0.12 0.20 0.38 0.48 0.00 0.00 0.58
0.46 0.49 0.52 0.52 0.52 0.53 0.54 0.55 0.55 0.56 2.66 2.97
Total Liabilities 0.26 0.27 0.27 0.27 0.26 0.28 0.29 0.27 0.27 0.00 2.42 4.22
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.03
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.26 0.27 0.27 0.27 0.26 0.28 0.29 0.27 0.27 0.00 2.42 4.19
Total Assets 0.26 0.27 0.27 0.27 0.26 0.28 0.29 0.27 0.27 0.00 2.42 4.22

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
0.00 0.00 0.00 0.00 0.02 0.01 -0.03 0.00 -0.17 2.10 2.63
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.17 -2.10 -0.49
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2.07
Net Cash Flow 0.00 0.00 0.00 0.00 0.02 0.01 -0.03 0.00 0.00 0.00 0.08

Ratios

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 1,642.50 821.25 469.29 0.00 0.00
Inventory Days
Days Payable
Cash Conversion Cycle 1,642.50 821.25 469.29 0.00 0.00
Working Capital Days -8,577.50 -4,745.00 -4,067.14 -42,887.50 -145.19
ROCE %

Shareholding Pattern

Numbers in percentages

1 Recently
Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
50.53% 50.53% 50.53% 50.53% 74.56% 74.56% 74.56% 74.56% 74.56% 74.56% 74.56% 74.56%
49.47% 49.47% 49.47% 49.47% 25.44% 25.43% 25.44% 25.44% 25.43% 25.43% 25.44% 25.44%
No. of Shareholders 325325323327296292293293279285292293

Documents