Shri Bajrang Alliance Ltd
Incorproated in 1990, Shri Bajrang Alliance Ltd manufactures Structural Steel and also Ready
To Eat frozen food products and extraction of
Oils & Oleoresin essential oils[1]
- Market Cap ₹ 198 Cr.
- Current Price ₹ 220
- High / Low ₹ 303 / 133
- Stock P/E 6.07
- Book Value ₹ 373
- Dividend Yield 0.00 %
- ROCE 0.95 %
- ROE 10.2 %
- Face Value ₹ 10.0
Pros
- Stock is trading at 0.59 times its book value
- Debtor days have improved from 31.2 to 19.6 days.
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 12.8% over last 3 years.
- Contingent liabilities of Rs.221 Cr.
- Earnings include an other income of Rs.2.86 Cr.
- Working capital days have increased from 53.3 days to 83.1 days
* 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
Industrials Capital Goods Industrial Products Iron & Steel Products
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 107 | 71 | 68 | 75 | 101 | 157 | 175 | 214 | 171 | 524 | 570 | 398 | |
| 100 | 67 | 67 | 70 | 96 | 152 | 171 | 205 | 162 | 513 | 565 | 394 | |
| Operating Profit | 7 | 5 | 1 | 4 | 4 | 5 | 3 | 9 | 9 | 11 | 5 | 4 |
| OPM % | 6% | 6% | 1% | 6% | 4% | 3% | 2% | 4% | 5% | 2% | 1% | 1% |
| 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 3 | 1 | 4 | 3 | |
| Interest | 4 | 3 | 2 | 3 | 2 | 3 | 2 | 4 | 3 | 2 | 1 | 1 |
| Depreciation | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 2 | 3 | 3 | 3 | 3 |
| Profit before tax | 2 | 2 | -1 | 1 | 2 | 1 | 1 | 3 | 7 | 7 | 5 | 3 |
| Tax % | 33% | 20% | 0% | 22% | 28% | -1% | 33% | 24% | 45% | 20% | 36% | 20% |
| 1 | 2 | -1 | 1 | 9 | 20 | 14 | 31 | 72 | 34 | 41 | 33 | |
| EPS in Rs | 1.36 | 2.11 | -1.40 | 1.06 | 10.08 | 21.72 | 15.53 | 34.21 | 80.08 | 37.97 | 45.40 | 36.22 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | 19% |
| 5 Years: | 18% |
| 3 Years: | 33% |
| TTM: | -30% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 52% |
| 5 Years: | 18% |
| 3 Years: | -23% |
| TTM: | -20% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 26% |
| 5 Years: | 63% |
| 3 Years: | 7% |
| 1 Year: | -15% |
| Return on Equity | |
|---|---|
| 10 Years: | 16% |
| 5 Years: | 18% |
| 3 Years: | 13% |
| Last Year: | 10% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 | 9 |
| Reserves | 34 | 36 | 35 | 36 | 78 | 94 | 108 | 144 | 216 | 250 | 292 | 327 |
| 62 | 57 | 49 | 41 | 26 | 20 | 47 | 58 | 41 | 54 | 59 | 98 | |
| 3 | 4 | 3 | 3 | 10 | 12 | 51 | 14 | 10 | 63 | 56 | 36 | |
| Total Liabilities | 108 | 106 | 96 | 89 | 123 | 135 | 215 | 226 | 277 | 377 | 416 | 469 |
| 4 | 4 | 4 | 4 | 7 | 8 | 8 | 42 | 42 | 38 | 42 | 42 | |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 |
| Investments | 19 | 21 | 20 | 20 | 57 | 72 | 86 | 115 | 187 | 228 | 259 | 303 |
| 85 | 81 | 72 | 66 | 59 | 55 | 92 | 68 | 48 | 110 | 115 | 124 | |
| Total Assets | 108 | 106 | 96 | 89 | 123 | 135 | 215 | 226 | 277 | 377 | 416 | 469 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 | 6 | 2 | 5 | 13 | -8 | 8 | 2 | 21 | -3 | 0 | -24 | |
| -0 | -1 | 1 | -0 | -1 | -1 | -30 | -7 | -5 | -5 | -7 | -15 | |
| -7 | -5 | -3 | -6 | -12 | 10 | 23 | 5 | -16 | 7 | 8 | 37 | |
| Net Cash Flow | -3 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 1 | -1 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 87 | 82 | 161 | 81 | 63 | 29 | 109 | 42 | 40 | 42 | 32 | 20 |
| Inventory Days | 105 | 101 | 74 | 105 | 94 | 100 | 67 | 66 | 74 | 36 | 37 | 91 |
| Days Payable | 2 | 5 | 7 | 1 | 11 | 25 | 108 | 23 | 5 | 16 | 2 | 31 |
| Cash Conversion Cycle | 190 | 178 | 228 | 185 | 146 | 104 | 68 | 85 | 110 | 62 | 67 | 80 |
| Working Capital Days | 211 | 270 | 217 | 185 | 108 | 100 | 80 | 92 | 86 | 38 | 39 | 83 |
| ROCE % | 6% | 4% | 0% | 4% | 4% | 4% | 2% | 4% | 4% | 3% | 2% | 1% |
Documents
Announcements
-
Board Meeting Outcome for Outcome Of Board Meeting Dated 11/06/2025
2d - Appointed Ms. Shalini Shukla as Additional Independent Director, subject to shareholder approval.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
2 Jun - Newspaper Publication of Audited Financial Results (Standalone & Consolidated) for the Quarter and Financial Year Ended March 31, 2025.
-
Announcement under Regulation 30 (LODR)-Investor Presentation
2 Jun - Clarification on Investor Presentation for the Quarter and Financial Year ended March 31, 2025.
-
Announcement under Regulation 30 (LODR)-Investor Presentation
30 May - Investor Presentation for Quarter and Finacial Year ended March 31, 2025.
-
Board Meeting Outcome for Outcome Of Board Meeting Dated 30.05.2025
30 May - Re-appointment of PSA Jain & Co. as internal auditors for FY 2025-26.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Concalls
-
Jun 2025TranscriptNotesPPT
-
May 2025TranscriptNotesPPT
-
Feb 2025TranscriptNotesPPT
-
Nov 2024TranscriptNotesPPT
-
Aug 2024TranscriptNotesPPT
-
May 2024TranscriptNotesPPT
-
Feb 2024TranscriptNotesPPT
-
Nov 2023TranscriptNotesPPT
-
Aug 2023TranscriptNotesPPT
-
May 2023TranscriptNotesPPT
-
Feb 2023TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
May 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
Business Overview:[1]
SBAL is a part of Goel family group which
has diversified business interests from the steel business to Media, Digital Marketing, Hydro Power, and Food Agro Processing. Company
has operational linkages with Shri Bajrang
Power and Ispat Ltd (SBPIL), the flagship company of Goel Group, for sourcing of
raw materials.