Bhagyanagar India Ltd
Incorporated in 1985, Bhagyanagar India Ltd. is engaged in manufacturing of copper and other copper products and alloys. The company is also in the business of wind power generation.
- Market Cap ₹ 303 Cr.
- Current Price ₹ 94.9
- High / Low ₹ 118 / 63.0
- Stock P/E 15.2
- Book Value ₹ 64.8
- Dividend Yield 0.00 %
- ROCE 9.17 %
- ROE 7.00 %
- Face Value ₹ 2.00
Pros
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 6.81% over last 3 years.
- Contingent liabilities of Rs.155 Cr.
- Promoter holding has decreased over last 3 years: -3.46%
* 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
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
234 | 279 | 299 | 310 | 513 | 569 | 562 | 787 | 1,574 | 1,847 | 1,431 | 1,626 | 1,742 | |
222 | 269 | 290 | 295 | 500 | 550 | 547 | 769 | 1,543 | 1,812 | 1,399 | 1,589 | 1,696 | |
Operating Profit | 12 | 10 | 9 | 14 | 13 | 19 | 15 | 19 | 30 | 35 | 32 | 37 | 46 |
OPM % | 5% | 3% | 3% | 5% | 2% | 3% | 3% | 2% | 2% | 2% | 2% | 2% | 3% |
7 | 7 | 7 | 2 | 12 | 1 | 1 | 0 | 1 | 1 | 44 | 6 | 8 | |
Interest | 8 | 8 | 8 | 6 | 4 | 8 | 10 | 8 | 12 | 15 | 13 | 17 | 21 |
Depreciation | 7 | 6 | 6 | 5 | 4 | 4 | 5 | 6 | 6 | 6 | 7 | 7 | 7 |
Profit before tax | 3 | 2 | 2 | 5 | 17 | 9 | 1 | 5 | 13 | 14 | 56 | 19 | 26 |
Tax % | 2% | -20% | -14% | -3% | 24% | 26% | 12% | 33% | 17% | 30% | 18% | 25% | |
3 | 3 | 3 | 5 | 13 | 6 | 1 | 3 | 11 | 10 | 46 | 14 | 20 | |
EPS in Rs | 0.50 | 0.54 | 0.39 | 1.68 | 3.97 | 1.98 | 0.33 | 1.09 | 3.46 | 3.17 | 14.29 | 4.38 | 6.22 |
Dividend Payout % | 61% | 56% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 19% |
5 Years: | 24% |
3 Years: | 1% |
TTM: | 20% |
Compounded Profit Growth | |
---|---|
10 Years: | 15% |
5 Years: | 74% |
3 Years: | 9% |
TTM: | 110% |
Stock Price CAGR | |
---|---|
10 Years: | 18% |
5 Years: | 40% |
3 Years: | 23% |
1 Year: | -6% |
Return on Equity | |
---|---|
10 Years: | 5% |
5 Years: | 6% |
3 Years: | 7% |
Last Year: | 7% |
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 | 13 | 13 | 13 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves | 205 | 207 | 208 | 97 | 109 | 116 | 117 | 120 | 131 | 141 | 187 | 201 |
110 | 123 | 102 | 76 | 46 | 114 | 66 | 155 | 179 | 220 | 101 | 275 | |
10 | 8 | 13 | 14 | 5 | 6 | 14 | 21 | 35 | 56 | 39 | 38 | |
Total Liabilities | 338 | 351 | 336 | 193 | 166 | 241 | 203 | 302 | 351 | 424 | 334 | 521 |
206 | 206 | 206 | 72 | 63 | 77 | 81 | 81 | 77 | 80 | 77 | 80 | |
CWIP | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 28 | 29 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
104 | 115 | 104 | 121 | 103 | 164 | 122 | 221 | 275 | 344 | 256 | 440 | |
Total Assets | 338 | 351 | 336 | 193 | 166 | 241 | 203 | 302 | 351 | 424 | 334 | 521 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
33 | -17 | 23 | -14 | 28 | -48 | 49 | -76 | -4 | -40 | 96 | -144 | |
-24 | -2 | 3 | 28 | 31 | -17 | -13 | -2 | -1 | 3 | 39 | -10 | |
-6 | 12 | -27 | -13 | -49 | 54 | -35 | 77 | 14 | 27 | -133 | 155 | |
Net Cash Flow | 3 | -7 | -1 | 0 | 11 | -11 | 1 | -1 | 9 | -9 | 3 | 2 |
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 | 53 | 42 | 38 | 43 | 25 | 24 | 31 | 41 | 23 | 24 | 25 | 33 |
Inventory Days | 21 | 67 | 50 | 73 | 34 | 70 | 42 | 43 | 26 | 31 | 23 | 38 |
Days Payable | 4 | 2 | 10 | 3 | 2 | 3 | 8 | 8 | 6 | 8 | 6 | 4 |
Cash Conversion Cycle | 70 | 106 | 78 | 113 | 56 | 92 | 65 | 76 | 42 | 46 | 42 | 67 |
Working Capital Days | 59 | 53 | 47 | 59 | 36 | 31 | 37 | 34 | 22 | 24 | 44 | 47 |
ROCE % | 3% | 3% | 3% | 6% | 7% | 8% | 5% | 6% | 8% | 9% | 8% | 9% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
9 Sep - Submission of Copies of Newspaper Advertisement for information regarding 40th Annual General Meeting to be held through Video Conferencing or Other Audio Visual Means
- Reg. 34 (1) Annual Report. 8 Sep
- Submission Of Notice Of 40Th Annual General Meeting And Annual Report For The Financial Year 2024-25 Under Regulation 30 And 34(1) Of SEBI (LODR) Regulations, 2015. 8 Sep
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
8 Sep - Submission of copies of Newspaper Advertisement for information regarding the 40th Annual General Meeting to be held through Video Conferencing or other Audio Visual Means.
- The Register Of Members And Share Transfer Books Of The Company Will Remain Closed From 24Th September 2025, To 30Th September, 2025 (Both Days Inclusive) For The Purpose Of Annual General Meeting To Be Held On Tuesday, 30Th September 2025. 4 Sep
Annual reports
-
Financial Year 2025
from bse
-
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 nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
Business Overview:[1]
Company deals in Copper products and has been a partner to its clients who are primarily Original Equipment Manufacturer (OEM). Company has diversified into Telecom products, Solar products and Real Estate and has forayed into the non conventional energy sector with a wind power project.