Bhagyanagar India Ltd

Bhagyanagar India Ltd

₹ 100 -2.38%
23 Feb - 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

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.

  • Market Cap 321 Cr.
  • Current Price 100
  • High / Low 119 / 43.6
  • Stock P/E 6.55
  • Book Value 58.8
  • Dividend Yield 0.00 %
  • ROCE 8.68 %
  • ROE 7.10 %
  • Face Value 2.00

Pros

  • Company's median sales growth is 17.4% 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 6.10% over last 3 years.
  • Earnings include an other income of Rs.43.6 Cr.

* 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

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
227.87 295.57 326.81 347.11 377.75 521.96 414.18 338.99 430.25 663.17 346.27 339.79 334.98
223.65 289.03 319.24 338.99 371.48 513.73 408.30 333.56 421.55 648.48 339.81 331.92 326.29
Operating Profit 4.22 6.54 7.57 8.12 6.27 8.23 5.88 5.43 8.70 14.69 6.46 7.87 8.69
OPM % 1.85% 2.21% 2.32% 2.34% 1.66% 1.58% 1.42% 1.60% 2.02% 2.22% 1.87% 2.32% 2.59%
0.85 -0.18 0.01 0.25 0.24 0.27 0.04 0.15 0.11 0.63 42.68 0.24 0.09
Interest 2.12 2.94 2.78 2.78 2.42 3.84 3.54 2.90 3.34 5.44 3.41 3.35 3.73
Depreciation 1.35 1.59 1.38 1.38 1.38 1.57 1.43 1.43 1.48 1.58 1.48 1.48 1.52
Profit before tax 1.60 1.83 3.42 4.21 2.71 3.09 0.95 1.25 3.99 8.30 44.25 3.28 3.53
Tax % 16.88% 63.39% 33.63% 30.64% 22.14% 31.07% 35.79% 36.00% 26.57% 30.12% 14.10% 23.48% 21.81%
1.33 0.67 2.26 2.91 2.11 2.12 0.61 0.80 2.93 5.80 38.01 2.51 2.76
EPS in Rs 0.42 0.21 0.71 0.91 0.66 0.66 0.19 0.25 0.92 1.81 11.88 0.78 0.86
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
191 197 234 279 299 310 513 569 562 787 1,574 1,847 1,684
169 184 222 269 290 295 500 550 547 769 1,543 1,812 1,646
Operating Profit 22 13 12 10 9 14 13 19 15 19 30 35 38
OPM % 11% 7% 5% 3% 3% 5% 2% 3% 3% 2% 2% 2% 2%
16 6 7 7 7 2 12 1 1 0 1 1 44
Interest 31 7 8 8 8 6 4 8 10 8 12 15 16
Depreciation 6 8 7 6 6 5 4 4 5 6 6 6 6
Profit before tax 1 4 3 2 2 5 17 9 1 5 13 14 59
Tax % 53% 12% 2% -20% -14% -3% 24% 26% 12% 33% 17% 30%
0 3 3 3 3 5 13 6 1 3 11 10 49
EPS in Rs 0.07 0.52 0.50 0.54 0.39 1.68 3.97 1.98 0.33 1.09 3.46 3.17 15.33
Dividend Payout % 545% 77% 61% 56% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 25%
5 Years: 29%
3 Years: 49%
TTM: -1%
Compounded Profit Growth
10 Years: 10%
5 Years: 13%
3 Years: 125%
TTM: 660%
Stock Price CAGR
10 Years: 21%
5 Years: 28%
3 Years: 31%
1 Year: 106%
Return on Equity
10 Years: 3%
5 Years: 5%
3 Years: 6%
Last Year: 7%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 13 13 13 13 13 6 6 6 6 6 6 6 6
Reserves 201 198 205 207 208 97 109 116 117 120 131 141 182
93 86 110 123 102 76 46 114 66 155 179 220 148
10 11 10 8 13 14 5 6 14 21 35 56 29
Total Liabilities 317 308 338 351 336 193 166 241 203 302 351 424 365
179 176 206 206 206 72 63 77 81 81 77 80 78
CWIP 0 17 1 1 1 0 0 0 0 0 0 0 0
Investments 8 19 28 29 26 0 0 0 0 0 0 0 0
130 96 104 115 104 121 103 164 122 221 275 344 287
Total Assets 317 308 338 351 336 193 166 241 203 302 351 424 365

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
31 11 33 -17 23 -14 28 -48 49 -76 -4 -40
3 10 -24 -2 3 28 31 -17 -13 -2 -1 3
-28 -21 -6 12 -27 -13 -49 54 -35 77 14 27
Net Cash Flow 6 0 3 -7 -1 0 11 -11 1 -1 9 -9

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 50 52 53 42 38 43 25 24 31 41 23 24
Inventory Days 49 64 21 67 50 73 34 70 42 43 26 31
Days Payable 7 9 4 2 10 3 2 3 8 8 6 8
Cash Conversion Cycle 92 107 70 106 78 113 56 92 65 76 42 46
Working Capital Days 154 117 83 106 83 107 49 86 63 90 53 56
ROCE % 11% 4% 3% 3% 3% 6% 7% 8% 5% 6% 8% 9%

Shareholding Pattern

Numbers in percentages

6 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
74.01% 74.01% 73.95% 73.91% 73.91% 73.91% 73.91% 73.91% 74.66% 74.71% 74.41% 73.76%
0.85% 0.85% 0.85% 0.85% 0.82% 0.00% 0.82% 0.82% 0.77% 0.49% 0.33% 0.00%
0.28% 0.28% 0.28% 0.28% 0.28% 0.28% 0.28% 0.28% 0.28% 0.28% 0.28% 0.28%
24.86% 24.86% 24.92% 24.96% 24.99% 25.81% 24.98% 24.99% 24.29% 24.52% 24.97% 25.95%
No. of Shareholders 10,60510,88111,80111,55611,75311,72511,86211,51911,05210,75013,22013,521

* 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