BGR Energy Systems Ltd

BGR Energy Sys. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

BGR Energy Systems Ltd

₹ 39.2 -2.00%
19 Apr - close price
bgrcorp.com BSE: 532930 NSE - BE : BGRENERGY
About

Incorporated in 1985, BGR Energy Systems
Ltd in the business of Supply of systems and Equipment and Turnkey Engineering project contracting[1]

Key Points

Business Overview:[1][2][3]
BESL is a part of BGR family. It is a manufacturer of capital equipment for Power Plants, Petrochemical Industries, Refineries, Process Industries and undertakes turnkey
Balance of Plant and Engineering. Majority of the company's projects are in the BTG (Boiler, Turbine & Generator) and BOP segments
for the power sector. BESL does design at offices, manufacturing at factories and project sites, civil and mechanical construction, erection and commissioning of equipment’s /
packages.

Website BSE NSE - BE
  • Market Cap ₹ 284 Cr.
  • Current Price ₹ 39.2
  • High / Low ₹ 120 / 33.1
  • Stock P/E
  • Book Value ₹ 28.6
  • Dividend Yield 0.00 %
  • ROCE -9.40 %
  • ROE -74.4 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of -24.6% over past five years.
  • Company has a low return on equity of -35.5% over last 3 years.
  • Contingent liabilities of Rs.1,095 Cr.
  • Promoters have pledged 40.0% of their holding.
  • Company has high debtors of 306 days.
  • Company's cost of borrowing seems high

* 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: Engineering - Turnkey Services

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
358 381 254 509 250 207 273 181 246 107 145 235 462
390 379 259 405 247 200 288 249 232 312 165 263 907
Operating Profit -33 2 -5 104 4 7 -16 -68 14 -205 -20 -27 -445
OPM % -9% 1% -2% 20% 2% 3% -6% -38% 6% -192% -14% -12% -96%
4 2 0 0 2 5 7 6 16 26 1 1 10
Interest 67 70 65 92 77 93 102 97 101 99 100 102 117
Depreciation 7 7 6 6 6 9 4 4 4 5 4 3 3
Profit before tax -103 -74 -75 5 -77 -89 -115 -163 -75 -282 -122 -132 -555
Tax % 25% 25% 27% 23% 24% 24% 24% 25% 23% 25% 26% 20% -24%
-77 -55 -55 4 -59 -68 -88 -121 -58 -211 -91 -106 -688
EPS in Rs -10.71 -7.65 -7.67 0.58 -8.13 -9.46 -12.19 -16.83 -8.07 -29.23 -12.60 -14.74 -95.31
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
3,447 3,107 3,296 3,365 3,238 3,438 3,298 3,229 2,692 1,140 1,221 806 949
2,931 2,670 2,899 3,052 2,880 3,103 2,923 2,891 2,461 1,290 1,084 1,076 1,646
Operating Profit 516 438 396 313 358 335 375 339 231 -151 137 -270 -697
OPM % 15% 14% 12% 9% 11% 10% 11% 10% 9% -13% 11% -33% -73%
5 5 0 1 6 20 2 1 41 6 12 51 39
Interest 179 179 185 211 291 264 288 270 302 300 359 399 418
Depreciation 16 19 20 25 23 24 25 28 35 30 27 17 15
Profit before tax 327 246 192 79 50 68 64 41 -64 -475 -236 -635 -1,092
Tax % 32% 33% 43% 46% 46% 35% 49% 29% 121% 25% 25% 25%
224 164 110 42 27 44 32 29 14 -355 -178 -479 -1,096
EPS in Rs 30.97 22.68 15.24 5.84 3.77 6.12 4.49 4.03 1.87 -49.25 -24.68 -66.32 -151.88
Dividend Payout % 23% 31% 20% -0% -0% -0% -0% -0% -0% -0% -0% -0%
Compounded Sales Growth
10 Years: -13%
5 Years: -25%
3 Years: -33%
TTM: 5%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -226%
Stock Price CAGR
10 Years: -12%
5 Years: -8%
3 Years: -2%
1 Year: -25%
Return on Equity
10 Years: -6%
5 Years: -18%
3 Years: -36%
Last Year: -74%

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 72 72 72 72 72 72 72 72 72 72 72 72 72
Reserves 1,042 1,147 1,232 1,272 1,261 1,305 1,333 1,334 1,345 991 810 331 134
1,768 2,622 2,019 2,117 2,303 2,001 2,228 2,259 2,143 1,943 1,878 1,845 1,997
2,970 2,638 2,995 2,734 2,704 2,808 2,830 2,840 2,555 2,291 2,520 2,634 2,788
Total Liabilities 5,852 6,479 6,318 6,196 6,340 6,187 6,463 6,505 6,116 5,296 5,281 4,881 4,991
194 203 194 178 179 172 178 177 163 130 96 84 78
CWIP 5 7 4 5 0 -0 -0 -0 -0 -0 -0 -0 -0
Investments 236 364 364 364 364 364 364 364 359 360 360 360 361
5,418 5,905 5,756 5,650 5,797 5,650 5,921 5,964 5,593 4,807 4,825 4,437 4,552
Total Assets 5,852 6,479 6,318 6,196 6,340 6,187 6,463 6,505 6,116 5,296 5,281 4,881 4,991

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
-145 80 153 151 -82 591 26 257 369 467 334 305
-138 -158 -7 -11 -19 -17 -31 -26 42 -1 8 -2
202 222 -432 -130 -106 -534 -91 -232 -413 -459 -370 -306
Net Cash Flow -81 144 -286 10 -207 40 -96 -1 -2 8 -28 -4

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 277 336 305 262 296 230 332 327 119 259 218 306
Inventory Days 5 6 9 7 4 12 9 7 10 25 18 28
Days Payable 220 228 171 167 220 242 212 223 263 581 484 621
Cash Conversion Cycle 62 115 143 102 81 -1 128 111 -134 -297 -248 -287
Working Capital Days 209 302 336 253 272 179 203 202 243 572 488 608
ROCE % 20% 13% 11% 9% 10% 9% 11% 9% 5% -5% 4% -9%

Shareholding Pattern

Numbers in percentages

77 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00%
0.00% 0.00% 0.00% 0.12% 0.85% 0.80% 0.25% 0.01% 0.00% 0.03% 0.02% 0.01%
0.26% 0.26% 0.26% 0.25% 0.25% 0.26% 0.26% 0.26% 0.26% 0.26% 0.26% 0.26%
24.74% 24.74% 24.74% 24.63% 23.90% 23.94% 24.50% 24.75% 24.74% 24.72% 24.73% 24.74%
No. of Shareholders 78,01775,96875,14273,77980,69779,75678,20179,85279,00977,84177,34476,821

* 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

DRHP

Credit ratings