Bhagyanagar India Ltd

₹ 372 -4.69%

03 Jul - close price

bhagyanagarindia.com BSE: 512296 NSE: BHAGYANGR

About

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.

Key Points

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.

Website BSE NSE - BE

Market Cap ₹ 1,190 Cr.
Current Price ₹ 372
High / Low ₹ 438 / 77.3
Stock P/E 23.7
Book Value ₹ 80.5
Dividend Yield 0.00 %
ROCE 20.7 %
ROE 21.6 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company is expected to give good quarter
Company has delivered good profit growth of 70.5% CAGR over last 5 years
Company's median sales growth is 15.5% of last 10 years

Cons

Stock is trading at 4.61 times its book value
Though the company is reporting repeated profits, it is not paying out dividend
Company has a low return on equity of 12.0% over last 3 years.
Promoter holding has decreased over last 3 years: -9.82%

* 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

Commodities Metals & Mining Non - Ferrous Metals Copper

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	663	346	340	335	409	369	408	394	454	486	580	577	735
	648	340	332	326	401	362	400	384	443	469	555	549	698
Operating Profit	15	6	8	8	8	7	8	11	11	16	25	29	36
OPM %	2%	2%	2%	2%	2%	2%	2%	3%	2%	3%	4%	5%	5%
	1	43	0	0	1	1	3	1	2	3	1	1	1
Interest	5	3	3	4	3	3	4	5	5	7	9	10	10
Depreciation	2	1	1	2	2	2	2	2	2	2	2	2	2
Profit before tax	8	44	3	4	5	2	5	5	6	10	15	18	24
Tax %	30%	14%	23%	22%	49%	27%	23%	26%	24%	25%	26%	28%	25%
	6	38	3	3	2	2	4	4	5	8	11	13	18
EPS in Rs	1.81	11.88	0.78	0.86	0.76	0.54	1.17	1.25	1.43	2.37	3.52	4.01	5.78
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	279	299	310	513	569	562	787	1,574	1,847	1,429	1,626	2,378
	269	290	295	500	550	547	769	1,543	1,812	1,399	1,589	2,272
Operating Profit	10	9	14	13	19	15	19	30	35	30	37	106
OPM %	3%	3%	5%	2%	3%	3%	2%	2%	2%	2%	2%	4%
	7	7	2	12	1	1	0	1	1	45	6	5
Interest	8	8	6	4	8	10	8	12	15	13	17	36
Depreciation	6	6	5	4	4	5	6	6	6	7	7	7
Profit before tax	2	2	5	17	9	1	5	13	14	56	19	68
Tax %	-20%	-14%	-3%	24%	26%	12%	33%	17%	30%	18%	25%	26%
	3	3	5	13	6	1	3	11	10	46	14	50
EPS in Rs	0.54	0.39	1.68	3.97	1.98	0.33	1.09	3.46	3.17	14.29	4.38	15.68
Dividend Payout %	56%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	23%
5 Years:	25%
3 Years:	9%
TTM:	46%

Compounded Profit Growth
10 Years:	37%
5 Years:	71%
3 Years:	71%
TTM:	339%

Stock Price CAGR
10 Years:	33%
5 Years:	50%
3 Years:	88%
1 Year:	370%

Return on Equity
10 Years:	8%
5 Years:	11%
3 Years:	12%
Last Year:	22%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	13	13	6	6	6	6	6	6	6	6	6	6
Reserves	207	208	97	109	116	117	120	131	141	187	201	251
	123	102	76	46	114	66	155	179	220	101	275	259
	8	13	14	5	6	14	21	35	56	39	38	118
Total Liabilities	351	336	193	166	241	203	302	351	424	334	521	635
	206	206	72	63	77	81	81	77	80	77	80	84
CWIP	1	1	0	0	0	0	0	0	0	0	0	0
Investments	29	26	0	0	0	0	0	0	0	0	0	0
	115	104	121	103	164	122	221	275	344	256	440	551
Total Assets	351	336	193	166	241	203	302	351	424	334	521	635

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	-17	23	-14	28	-48	49	-76	-4	-40	96	-144	59
	-2	3	28	31	-17	-13	-2	-1	3	39	-10	-5
	12	-27	-13	-49	54	-35	77	14	27	-133	155	-59
Net Cash Flow	-7	-1	0	11	-11	1	-1	9	-9	3	2	-5
Free Cash Flow	-21	20	-15	34	-66	34	-81	-5	-49	135	-150	50
CFO/OP	-181%	276%	-95%	242%	-240%	328%	-399%	2%	-102%	345%	-380%	70%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	42	38	43	25	24	31	41	23	24	25	33	31
Inventory Days	67	50	73	34	70	42	43	26	31			39
Days Payable	2	10	3	2	3	8	8	6	8			5
Cash Conversion Cycle	106	78	113	56	92	65	76	42	46	25	33	65
Working Capital Days	53	47	59	36	31	37	34	22	24	44	47	34
ROCE %	3%	3%	6%	7%	8%	5%	6%	8%	9%	8%	8%	21%

Insights

In beta

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Export Revenue Share
% of revenue

	x.xx	x.xx	x.xx	x.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx
xx,xxx		xx,xxx	xx,xxx	xx,xxx	xx,xxx	xx,xxx		xx,xxx	xx,xxx
			xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx	xx,xxx.xx
							xx.xx	xx.xx	xx.xx
								xxx	xxx
									x
									xx

Please log in to see hidden values.

Operational Capacity
MT

Copper Sales Volume
MT

Value-Added Products Share
% of revenue

Number of Customers
count

Number of Manufacturing Plants
count

Number of Sourcing Countries
count

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	74.71%	74.41%	73.76%	72.33%	71.65%	70.62%	70.53%	70.54%	70.44%	70.57%	65.12%	64.84%
	0.00%	0.00%	0.00%	0.21%	0.15%	0.00%	0.15%	0.00%	0.00%	0.00%	0.44%	0.41%
	0.49%	0.33%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.00%	0.00%
	24.52%	24.97%	25.95%	27.17%	27.92%	29.10%	29.05%	29.19%	29.26%	29.17%	34.44%	34.74%
No. of Shareholders	10,750	13,220	13,521	15,003	18,238	22,353	23,650	23,746	23,996	23,706	28,250	31,754

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	74.99%	72.96%	73.32%	73.88%	74.01%	73.91%	74.66%	72.33%	70.54%	64.84%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.21%	0.00%	0.41%
	2.35%	0.85%	0.85%	0.86%	0.85%	0.82%	0.77%	0.00%	0.00%	0.00%
	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.00%
	22.38%	25.91%	25.55%	24.98%	24.86%	24.99%	24.29%	27.17%	29.19%	34.74%
No. of Shareholders	10,764	12,265	11,294	10,253	10,605	11,753	11,052	15,003	23,746	31,754

* 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.

Bhagyanagar India Ltd

Bhagyanagar India Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Insights

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings

Concalls