Bhagyanagar India Ltd
₹ 67.1
4.93%
23 Oct
- close price
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
- Market Cap ₹ 225 Cr.
- Current Price ₹ 67.1
- High / Low ₹ 67.1 / 11.1
- Stock P/E 3.58
- Book Value ₹ 80.5
- Dividend Yield 0.00 %
- ROCE 20.2 %
- ROE 20.2 %
- Face Value ₹ 2.00
Pros
- Stock is trading at 0.83 times its book value
- Company is expected to give good quarter
- Company has delivered good profit growth of 68.3% CAGR over last 5 years
- Promoter holding has increased by 1.02% over last quarter.
- Company's median sales growth is 15.5% of last 10 years
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Company has a low return on equity of 11.2% over last 3 years.
- Contingent liabilities of Rs.108 Cr.
- Promoter holding has decreased over last 3 years: -8.48%
* 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.
Loading peers table ...
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 279 | 299 | 310 | 513 | 569 | 562 | 787 | 1,574 | 1,847 | 1,429 | 1,626 | 2,378 | 2,597 | |
| 269 | 290 | 295 | 500 | 550 | 547 | 769 | 1,543 | 1,812 | 1,399 | 1,589 | 2,272 | 2,469 | |
| Operating Profit | 10 | 9 | 14 | 13 | 19 | 15 | 19 | 30 | 35 | 30 | 37 | 106 | 128 |
| OPM % | 3.5% | 3.0% | 4.7% | 2.5% | 3.4% | 2.7% | 2.4% | 1.9% | 1.9% | 2.1% | 2.3% | 4.5% | 4.9% |
| 7 | 7 | 2 | 12 | 1 | 1 | 0 | 1 | 1 | 45 | 6 | 5 | 3 | |
| Interest | 8 | 8 | 6 | 4 | 8 | 10 | 8 | 12 | 15 | 13 | 17 | 36 | 39 |
| Depreciation | 6 | 6 | 5 | 4 | 4 | 5 | 6 | 6 | 6 | 7 | 7 | 7 | 8 |
| Profit before tax | 2 | 2 | 5 | 17 | 9 | 1 | 5 | 13 | 14 | 56 | 19 | 68 | 84 |
| 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 | 63 | |
| EPS in Rs | 0.54 | 0.39 | 1.68 | 3.97 | 1.98 | 0.32 | 1.09 | 3.46 | 3.17 | 14.29 | 4.38 | 15.68 | 19.64 |
| 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: | 49% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 36% |
| 5 Years: | 68% |
| 3 Years: | 67% |
| TTM: | 216% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 41% |
| 5 Years: | 70% |
| 3 Years: | 116% |
| 1 Year: | 599% |
| Return on Equity | |
|---|---|
| 10 Years: | 7% |
| 5 Years: | 10% |
| 3 Years: | 11% |
| Last Year: | 20% |
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/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit | -181% | 276% | -95% | 242% | -240% | 328% | -399% | 2% | -102% | 345% | -380% | 70% |
Ratios
Consolidated / 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 | |||
| Days Payable | 2 | 10 | 3 | 2 | 3 | 8 | 8 | 6 | 8 | |||
| Cash Conversion Cycle | 106 | 78 | 113 | 56 | 92 | 65 | 76 | 42 | 46 | 25 | 33 | 31 |
| 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% | 20% |
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 |
|
|||||||||
| Operational Capacity MT |
||||||||||
| Copper Sales Volume MT |
||||||||||
| Value-Added Products Share % of revenue |
||||||||||
| Number of Customers count |
||||||||||
| Capacity Utilisation % |
||||||||||
| Number of Manufacturing Plants count |
||||||||||
| Number of Sourcing Countries count |
||||||||||
Requires Premium
Requires Premium
Extracted by Screener AI
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
- Newspaper Advertisement regarding Special Window for Transfer and Dematerialisation of Physical Securities
-
General Updates
- Tieramet Limited approved draft memorandum for Rule 19(2)(b) relaxation application on 14 October 2026.
-
Board Meeting Outcome for Outcome Of The Board Meeting: Execution Of Memorandum Of Understanding With M/S. Om Sree Builders And Developers LLP For The Sale Of The Company''s Land At IDA Uppal, Hyderabad
- Board approved MOU with Om Sree Builders: 7,260 sq. yds sold for Rs.60 crore; remaining land under joint development.
-
Update - Allotment Of Equity Shares By Tieramet Limited (The 'Resulting Company') To The Shareholders Of Bhagyanagar India Limited (The 'Company') Pursuant To The Composite Scheme Of Arrangement.
- Tieramet allotted 3,34,96,434 shares to Bhagyanagar shareholders after NCLT-approved copper business demerger.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
- Submitted Regulation 74(5) certificates for quarter ended 30 September 2026.
Annual reports
-
Annual Report 2026
from bse
-
Annual Report 2025
from bse
-
Annual Report 2024
from bse
-
Annual Report 2023
from bse
-
Annual Report 2022
from bse
-
Annual Report 2021
from bse
-
Annual Report 2020
from bse
-
Annual Report 2019
from bse
-
Annual Report 2018
from bse
-
Annual Report 2017
from bse
-
Annual Report 2016
from bse
-
Annual Report 2015
from bse
-
Annual Report 2014
from bse
-
Annual Report 2013
from nse
-
Annual Report 2013
from bse
Concalls
-
Jul 2026Transcript PPT
-
Jun 2026Transcript PPT REC
-
Apr 2026PPT
-
Feb 2026Transcript PPT
-
Nov 2025Transcript REC
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.