Bharat Rasayan Ltd

About

Bharat Rasayan is engaged in a backward integration project to manufacture Technical Grade Pesticides and Intermediates confirming to International Standards.(Source : 201903 Annual Report Page No: 102)

  • Market Cap 3,770 Cr.
  • Current Price 8,884
  • High / Low 11,700 / 4,500
  • Stock P/E 23.3
  • Book Value 1,328
  • Dividend Yield 0.02 %
  • ROCE 34.2 %
  • ROE 32.9 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company has delivered good profit growth of 38.20% CAGR over last 5 years
  • Company has a good return on equity (ROE) track record: 3 Years ROE 33.95%

Cons

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
244 189 193 245 285 190 272 354 366 224 271 282
199 144 155 204 226 150 224 284 299 181 223 216
Operating Profit 45 45 38 41 59 39 48 71 67 43 48 65
OPM % 19% 24% 20% 17% 21% 21% 18% 20% 18% 19% 18% 23%
Other Income -0 -3 7 2 1 -0 -1 1 3 2 8 4
Interest 3 3 2 3 4 4 5 5 4 4 3 2
Depreciation 4 4 4 4 4 4 4 4 4 7 7 6
Profit before tax 38 35 38 36 51 31 38 63 61 35 46 61
Tax % 37% 35% 7% 30% 30% 31% 22% 34% 11% 28% 22% 24%
Net Profit 24 23 36 25 36 21 29 42 55 25 36 47
EPS in Rs 56.68 54.35 83.60 58.79 84.24 50.25 69.22 98.22 128.58 59.01 85.25 109.92
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

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
103 99 94 142 185 360 438 451 618 792 989 1,213 1,142
97 93 87 125 159 296 355 370 508 639 802 983 919
Operating Profit 6 6 7 17 26 64 82 81 111 153 188 230 223
OPM % 6% 6% 7% 12% 14% 18% 19% 18% 18% 19% 19% 19% 20%
Other Income 4 4 4 -0 0 1 1 1 2 10 1 14 17
Interest 1 0 0 1 5 17 18 13 12 12 16 16 12
Depreciation 1 1 2 2 7 18 18 17 16 16 17 22 24
Profit before tax 9 9 8 14 14 30 48 52 84 135 155 205 204
Tax % 41% 33% 27% 28% 32% 33% 34% 34% 35% 27% 28% 23%
Net Profit 5 6 6 10 10 20 32 34 55 98 112 158 163
EPS in Rs 11.84 13.36 13.67 22.94 22.56 47.25 74.43 79.73 128.35 231.40 262.49 371.04 382.76
Dividend Payout % 8% 13% 9% 5% 0% 2% 2% 2% 1% 1% 1% 0%
Compounded Sales Growth
10 Years:28%
5 Years:23%
3 Years:25%
TTM:4%
Compounded Profit Growth
10 Years:39%
5 Years:38%
3 Years:43%
TTM:25%
Stock Price CAGR
10 Years:58%
5 Years:58%
3 Years:44%
1 Year:47%
Return on Equity
10 Years:31%
5 Years:33%
3 Years:34%
Last Year:33%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
4 4 4 4 4 4 4 4 4 4 4 4
Reserves 34 39 39 49 58 78 109 142 196 294 405 560
Borrowings 13 4 8 39 131 143 140 111 115 128 247 94
13 14 13 34 53 82 82 69 54 77 100 94
Total Liabilities 64 60 65 126 246 307 335 326 369 504 756 752
5 6 20 16 135 142 137 136 131 148 150 203
CWIP 0 0 3 48 0 1 2 1 1 7 35 18
Investments 4 11 1 1 0 0 30 20 0 0 0 9
54 43 41 60 111 164 167 169 237 349 570 522
Total Assets 64 60 65 126 246 307 335 326 369 504 756 752

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-2 19 10 13 -8 29 60 47 16 29 -52 263
-4 -8 -7 -42 -77 -25 -41 -5 8 -31 -46 -53
5 -10 -5 30 87 -3 -19 -43 -24 2 102 -169
Net Cash Flow -1 1 -2 1 3 1 -0 -1 -0 0 4 40

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 % 21% 19% 10% 21% 14% 22% 27% 25% 34% 39% 32% 34%
Debtor Days 79 62 62 77 89 61 66 71 71 102 103 75
Inventory Turnover 6.48 5.80 5.23 6.79 4.86 4.68 4.77 5.34 6.04 6.07 4.62 4.67

Shareholding Pattern

Numbers in percentages

Shareholding pattern is currently not available for this company.

Documents