Bhagyanagar India Ltd

About [ edit ]

Bhagyanagar India is engaged in the business of Manufacture of Copper and other copper products and alloys.

  • Market Cap 167 Cr.
  • Current Price 52.3
  • High / Low 59.2 / 14.0
  • Stock P/E 98.4
  • Book Value 38.9
  • Dividend Yield 0.00 %
  • ROCE 4.95 %
  • ROE 0.73 %
  • Face Value 2.00

Pros

  • Company is expected to give good quarter

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 3.59% for last 3 years.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
128.98 143.94 145.80 150.53 127.48 108.76 159.19 166.94 83.48 180.44 227.87
125.09 139.22 140.42 145.29 123.04 103.94 154.54 165.89 80.46 175.91 223.65
Operating Profit 3.89 4.72 5.38 5.24 4.44 4.82 4.65 1.05 3.02 4.53 4.22
OPM % 3.02% 3.28% 3.69% 3.48% 3.48% 4.43% 2.92% 0.63% 3.62% 2.51% 1.85%
Other Income 0.22 0.05 0.28 0.42 0.36 0.03 0.22 0.31 0.16 -0.07 0.85
Interest 1.00 1.47 2.74 2.45 2.39 2.73 2.69 1.74 1.63 1.63 2.12
Depreciation 0.87 0.93 0.92 1.22 1.25 1.23 1.39 1.29 1.29 1.30 1.35
Profit before tax 2.24 2.37 2.00 1.99 1.16 0.89 0.79 -1.67 0.26 1.53 1.60
Tax % 20.98% 19.83% 20.00% 45.73% 26.72% 8.99% 6.33% 17.96% 7.69% 1.31% 16.88%
Net Profit 1.77 1.89 1.60 1.08 0.85 0.81 0.74 -1.36 0.23 1.50 1.33
EPS in Rs 0.55 0.59 0.50 0.34 0.27 0.25 0.23 -0.43 0.07 0.47 0.42

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
184 168 179 191 197 234 279 299 310 513 569 562 659
170 156 164 169 184 222 269 293 298 500 550 547 646
Operating Profit 14 12 15 22 13 12 10 7 12 13 19 15 13
OPM % 7% 7% 8% 11% 7% 5% 3% 2% 4% 2% 3% 3% 2%
Other Income 12 10 6 16 6 7 7 10 4 12 1 1 1
Interest 5 2 2 31 7 8 8 8 6 4 8 10 7
Depreciation 5 5 6 6 8 7 6 6 5 4 4 5 5
Profit before tax 16 15 14 1 4 3 2 2 5 17 9 1 2
Tax % 28% 8% 25% 53% 12% 2% -20% -14% -3% 24% 26% 12%
Net Profit 11 13 11 0 3 3 3 2 5 13 6 1 2
EPS in Rs 1.46 1.77 1.56 0.07 0.52 0.50 0.54 0.39 1.68 3.97 1.98 0.33 0.53
Dividend Payout % 27% 21% 26% 545% 77% 61% 56% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years:13%
5 Years:15%
3 Years:22%
TTM:21%
Compounded Profit Growth
10 Years:-24%
5 Years:-24%
3 Years:-51%
TTM:-51%
Stock Price CAGR
10 Years:9%
5 Years:22%
3 Years:7%
1 Year:251%
Return on Equity
10 Years:2%
5 Years:3%
3 Years:4%
Last Year:1%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
15 14 14 13 13 13 13 13 6 6 6 6 6
Reserves 206 211 217 201 198 205 207 208 97 109 116 117 118
Borrowings 92 75 57 93 86 110 123 102 76 46 114 66 91
32 16 28 10 11 10 8 13 14 5 6 14 19
Total Liabilities 344 315 315 317 308 338 351 336 193 166 241 203 234
162 177 174 179 176 206 206 206 72 63 77 81 81
CWIP 8 2 2 0 17 1 1 1 0 0 0 0 0
Investments 17 18 17 8 19 28 29 26 0 0 0 0 0
158 119 122 130 96 104 115 104 121 103 164 122 153
Total Assets 344 315 315 317 308 338 351 336 193 166 241 203 234

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
25 43 6 31 11 33 -17 23 -14 28 -48 49
22 -17 14 3 10 -24 -2 3 28 31 -17 -13
-57 -26 -19 -28 -21 -6 12 -27 -13 -49 54 -35
Net Cash Flow -10 0 0 6 0 3 -7 -1 0 11 -11 1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 6% 5% 5% 11% 4% 3% 3% 3% 6% 7% 8% 5%
Debtor Days 50 38 51 50 52 53 42 38 43 25 24 31
Inventory Turnover 8.50 11.77 7.58 6.27 6.97 10.20 8.87 6.74 6.23 9.41 7.76 6.69

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
73.04 73.04 73.09 73.32 73.44 73.56 73.67 73.88 73.90 74.20 74.01 74.01
0.90 0.86 0.85 0.85 0.85 0.85 0.90 0.86 0.85 0.85 0.85 0.85
0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28 0.28
25.78 25.82 25.78 25.55 25.43 25.31 25.15 24.98 24.97 24.67 24.86 24.86

Documents