Brahmaputra Infrastructure Ltd

Brahmaputra Inf. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Brahmaputra Infrastructure Ltd

₹ 81.0 -1.82%
06 May 11:40 a.m.
brahmaputragroup.com BSE: 535693
About

Incorporated in 1998, Brahmaputra Infrastructure Ltd is into EPC & Real Estate Development Business and handling various projects like Construction of Bridges, Flyovers, Highways, Airport, Building Construction,
Tunnel projects, Mining projects[1]

Key Points

Business Overview:[1]
BIL is a construction company with significant presence in sectors like Highways & Roads, Buildings, Bridges / Flyovers, Airports, Tunnels, and other Civil Construction works. It has developed and managed the largest shopping mall in Northeast India and has executed large -scale infrastructure projects

Website BSE
  • Market Cap ₹ 235 Cr.
  • Current Price ₹ 81.0
  • High / Low ₹ 95.6 / 29.5
  • Stock P/E 15.7
  • Book Value ₹ 56.1
  • Dividend Yield 0.00 %
  • ROCE 7.35 %
  • ROE 7.30 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company has delivered good profit growth of 106% CAGR over last 5 years

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 -6.23% over past five years.
  • Tax rate seems low
  • Company has a low return on equity of 3.98% over last 3 years.
  • Contingent liabilities of Rs.80.1 Cr.
  • Promoters have pledged 100% of their holding.

* 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: Infrastructure Developers & Operators Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

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
27.68 92.89 28.09 31.45 52.30 50.77 41.61 38.88 55.81 42.75 53.61 60.61 52.89
25.45 91.66 23.23 24.11 40.75 43.25 35.61 30.36 41.94 34.30 44.94 49.89 38.34
Operating Profit 2.23 1.23 4.86 7.34 11.55 7.52 6.00 8.52 13.87 8.45 8.67 10.72 14.55
OPM % 8.06% 1.32% 17.30% 23.34% 22.08% 14.81% 14.42% 21.91% 24.85% 19.77% 16.17% 17.69% 27.51%
12.03 -11.23 0.06 -3.41 3.25 1.02 -0.10 -0.04 -0.05 0.11 0.00 0.00 0.00
Interest 9.68 -12.84 2.98 2.84 9.98 3.95 2.95 3.82 10.15 6.14 4.06 6.15 8.58
Depreciation 0.80 0.73 0.64 0.57 0.51 1.35 0.61 0.56 0.53 0.52 0.46 0.45 0.43
Profit before tax 3.78 2.11 1.30 0.52 4.31 3.24 2.34 4.10 3.14 1.90 4.15 4.12 5.54
Tax % -16.40% -11.85% 0.00% -15.38% 3.48% 122.53% -14.53% 38.29% -4.14% -25.79% 13.98% 7.04% 4.69%
4.40 2.36 1.30 0.59 4.16 -0.73 2.68 2.53 3.27 2.39 3.57 3.83 5.28
EPS in Rs 1.52 0.81 0.45 0.20 1.43 -0.25 0.92 0.87 1.13 0.82 1.23 1.32 1.82
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
292 308 257 276 223 213 246 237 150 142 160 179 210
225 242 217 241 178 169 209 210 129 137 131 142 167
Operating Profit 67 66 40 35 44 44 38 28 21 4 29 36 42
OPM % 23% 21% 16% 13% 20% 20% 15% 12% 14% 3% 18% 20% 20%
1 4 1 -6 11 7 7 16 19 18 3 0 0
Interest 32 41 45 45 41 37 34 37 35 17 20 23 25
Depreciation 26 27 24 17 14 12 9 6 5 4 3 2 2
Profit before tax 10 2 -28 -32 0 2 1 0 1 1 9 11 16
Tax % 30% 24% 26% 21% -45% 22% -11% -289% -120% 67% 43% 5%
7 1 -21 -25 1 1 2 0 2 0 5 11 15
EPS in Rs 4.59 0.44 -7.13 -8.61 0.19 0.42 0.57 0.12 0.53 0.10 1.83 3.75 5.19
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -5%
5 Years: -6%
3 Years: 6%
TTM: 12%
Compounded Profit Growth
10 Years: 24%
5 Years: 106%
3 Years: 82%
TTM: 84%
Stock Price CAGR
10 Years: 12%
5 Years: 28%
3 Years: 73%
1 Year: 175%
Return on Equity
10 Years: -3%
5 Years: 0%
3 Years: 4%
Last Year: 7%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

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 29 29 29 29 29 29 29 29 29 29 29 29
Reserves 124 144 123 97 97 134 136 136 110 110 116 126 134
Preference Capital 0 0 0 14 14 0 0 0 0 0 0 0
241 274 338 369 387 330 333 327 342 314 314 329 185
153 304 280 230 199 196 179 199 259 148 117 116 344
Total Liabilities 533 751 771 725 712 689 676 690 740 601 575 600 692
112 119 96 81 59 47 37 31 85 82 79 76 76
CWIP 0 0 3 0 0 0 0 0 0 0 0 0 0
Investments 33 29 26 33 31 27 31 34 33 13 13 22 13
387 603 647 610 622 615 608 626 623 505 483 502 603
Total Assets 533 751 771 725 712 689 676 690 740 601 575 600 692

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
37 -112 2 46 55 67 77 16 16 29 -9 -4
-11 -4 -1 -9 10 4 -4 -3 11 21 10 2
-30 124 -3 -42 -63 -75 -75 -14 -27 -50 1 11
Net Cash Flow -4 8 -2 -5 2 -3 -2 -1 0 -0 3 8

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 122 159 187 129 129 173 117 107 113 73 67 89
Inventory Days 2,655 2,480 1,843 2,407 2,435 2,892 5,758 2,648 1,277 1,376
Days Payable 868 780 550 512 496 553 722 161 121 109
Cash Conversion Cycle 1,910 1,859 1,479 2,024 2,068 2,512 5,153 107 113 2,560 1,223 1,356
Working Capital Days 270 347 478 429 518 536 423 359 699 538 473 400
ROCE % 10% 4% 4% 6% 7% 6% 5% 6% 5% 6% 7%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
74.05% 74.05% 74.05% 74.05% 74.05% 74.05% 74.05% 74.05% 74.05% 74.05% 74.05% 74.05%
0.00% 0.42% 0.42% 0.42% 0.42% 0.42% 0.42% 0.42% 0.42% 0.42% 0.42% 0.42%
25.95% 25.53% 25.53% 25.53% 25.53% 25.53% 25.53% 25.53% 25.53% 25.54% 25.52% 25.52%
No. of Shareholders 1,7301,8152,2572,3332,2842,4782,4012,3532,3302,5664,3725,119

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls

  • Feb 2024
    Transcript
    Notes
    PPT
  • Dec 2023
    Transcript
    Notes
    PPT
  • Aug 2023
    Transcript
    Notes
    PPT
  • May 2023
    Transcript
    Notes
    PPT
  • Feb 2023
    Transcript
    Notes
    PPT
  • Nov 2022
    Transcript
    Notes
    PPT
  • Feb 2022
    Transcript
    Notes
    PPT
  • Sep 2021
    Transcript
    Notes
    PPT
  • Sep 2021
    Transcript
    Notes
    PPT