Shri Bholanath Carpets Ltd

₹ 18.7 None%
Apr 18 - close price
About

Shri Bholanath Carpets is engaged in the business of Carpets Manufacture.

  • Market Cap 8.98 Cr.
  • Current Price 18.7
  • High / Low 19.6 / 7.14
  • Stock P/E 52.8
  • Book Value 26.8
  • Dividend Yield 0.00 %
  • ROCE 6.65 %
  • ROE 0.39 %
  • Face Value 10.0

Pros

  • Stock is trading at 0.70 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -9.45% over past five years.
  • Company has a low return on equity of 0.79% for last 3 years.
  • Company has high debtors of 224.34 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

Sector: Textiles Industry: Textiles - Products

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021
9.35 4.52 2.63 6.00 7.24 2.26 4.16 3.96 7.53 3.41 4.33 4.51
9.04 4.19 2.35 5.79 6.67 2.04 3.92 3.83 6.86 3.15 3.92 4.12
Operating Profit 0.31 0.33 0.28 0.21 0.57 0.22 0.24 0.13 0.67 0.26 0.41 0.39
OPM % 3.32% 7.30% 10.65% 3.50% 7.87% 9.73% 5.77% 3.28% 8.90% 7.62% 9.47% 8.65%
0.15 0.00 0.00 0.16 0.00 0.00 0.04 0.12 0.23 0.03 0.00 0.08
Interest 0.40 0.27 0.29 0.24 0.23 0.19 0.22 0.22 0.84 0.26 0.37 0.30
Depreciation 0.00 0.04 0.04 0.04 0.03 0.04 0.04 0.03 0.00 0.03 0.03 0.03
Profit before tax 0.06 0.02 -0.05 0.09 0.31 -0.01 0.02 0.00 0.06 0.00 0.01 0.14
Tax % 50.00% 0.00% 0.00% 0.00% 19.35% 0.00% 0.00% 33.33% 0.00% 0.00%
Net Profit 0.03 0.02 -0.05 0.08 0.25 -0.01 0.02 0.00 0.03 0.00 0.01 0.14
EPS in Rs 0.06 0.04 -0.10 0.17 0.52 -0.02 0.04 0.00 0.06 0.00 0.02 0.29

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 TTM
27.50 29.14 31.85 32.83 30.50 32.17 29.66 30.13 27.24 27.24 20.16 18.06 19.78
27.40 29.04 30.51 31.52 28.49 31.72 29.29 29.97 26.72 26.72 19.00 16.63 18.05
Operating Profit 0.10 0.10 1.34 1.31 2.01 0.45 0.37 0.16 0.52 0.52 1.16 1.43 1.73
OPM % 0.36% 0.34% 4.21% 3.99% 6.59% 1.40% 1.25% 0.53% 1.91% 1.91% 5.75% 7.92% 8.75%
0.82 1.15 0.01 0.15 1.71 0.50 0.26 0.54 0.27 0.27 0.23 0.23 0.34
Interest 0.48 0.77 0.85 0.93 3.29 0.63 0.34 0.40 0.44 0.44 1.04 1.47 1.77
Depreciation 0.36 0.39 0.39 0.39 0.40 0.28 0.21 0.21 0.22 0.22 0.15 0.11 0.09
Profit before tax 0.08 0.09 0.11 0.14 0.03 0.04 0.08 0.09 0.13 0.13 0.20 0.08 0.21
Tax % -75.00% -111.11% -72.73% 42.86% -33.33% 50.00% 37.50% 55.56% 30.77% 30.77% 30.00% 25.00%
Net Profit 0.14 0.19 0.19 0.08 0.04 0.03 0.05 0.03 0.10 0.10 0.15 0.05 0.18
EPS in Rs 0.29 0.40 0.40 0.17 0.08 0.06 0.10 0.06 0.21 0.21 0.31 0.10 0.37
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%
5 Years: -9%
3 Years: -13%
TTM: 12%
Compounded Profit Growth
10 Years: -13%
5 Years: 0%
3 Years: -21%
TTM: -35%
Stock Price CAGR
10 Years: %
5 Years: 20%
3 Years: %
1 Year: %
Return on Equity
10 Years: 1%
5 Years: 1%
3 Years: 1%
Last Year: 0%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Sep 2021
4.80 4.80 4.80 4.80 4.80 4.80 4.80 4.80 4.80 4.80 4.80 4.80 4.80
Reserves 7.41 7.60 7.79 7.87 7.91 7.96 7.56 7.59 7.69 7.69 7.98 8.03 8.05
Borrowings 10.15 8.88 11.76 11.73 12.39 8.08 9.60 9.26 10.12 10.12 10.50 10.52 11.69
12.74 11.78 11.02 9.23 9.01 7.68 4.16 5.59 9.20 9.20 6.12 8.81 8.03
Total Liabilities 35.10 33.06 35.37 33.63 34.11 28.52 26.12 27.24 31.81 31.81 29.40 32.16 32.57
4.18 3.86 3.55 3.19 2.88 2.68 2.48 2.33 2.19 2.19 2.02 1.92 1.88
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 0.00
Investments 2.15 2.15 2.15 2.15 2.15 2.15 2.15 2.15 2.15 2.15 2.14 2.14 2.14
28.77 27.05 29.67 28.29 29.08 23.69 21.49 22.76 27.47 27.47 25.24 28.10 28.55
Total Assets 35.10 33.06 35.37 33.63 34.11 28.52 26.12 27.24 31.81 31.81 29.40 32.16 32.57

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
2.72 3.23 -4.24 0.41 2.92 -1.03 0.00 -0.02 0.00 -2.60 -0.03 -0.29
-0.13 -0.14 -0.06 -0.09 0.00 -0.07 0.00 -0.45 0.00 -2.29 0.26 -0.03
-2.15 -1.35 2.97 -0.04 -2.46 -0.53 0.00 0.00 0.00 1.45 -0.19 0.69
Net Cash Flow 0.44 1.74 -1.33 0.28 0.46 -1.63 0.00 -0.47 0.00 -3.44 0.04 0.37

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021
Debtor Days 161.40 103.09 134.31 126.52 158.57 124.81 119.25 132.65 141.50 141.50 166.57 224.34
Inventory Days 136.91 136.98 133.75 119.92 163.17 137.43 140.40 140.35 147.26 147.26 238.29 280.44
Days Payable 157.47 151.20 130.49 91.22 102.24 70.11 37.05 52.46 81.25 81.25 100.39 139.84
Cash Conversion Cycle 140.84 88.86 137.57 155.22 219.49 192.13 222.59 220.54 207.51 207.51 304.46 364.94
Working Capital Days 213.16 166.97 206.85 201.23 221.99 182.10 208.71 209.45 241.19 241.19 349.43 411.48
ROCE % 2.40% 3.94% 4.21% 4.39% 13.41% 2.92% 1.96% 2.25% 2.58% 2.52% 5.40% 6.65%

Shareholding Pattern

Numbers in percentages

Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022
50.68 50.68 50.68 50.68 50.68 50.68 50.76 50.76 50.76 50.76 50.76 50.76
2.16 2.16 2.16 2.16 2.16 2.16 2.16 2.16 2.16 2.16 2.16 2.16
47.16 47.16 47.16 47.16 47.16 47.16 47.08 47.08 47.08 47.08 47.08 47.08

Documents