Bharat Wire Ropes Ltd

Bharat Wire Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Bharat Wire Ropes Ltd

₹ 177 0.42%
09 Jun 2:13 p.m.
bharatwireropes.com BSE: 539799 NSE : BHARATWIRE
About

Bharat Wire Ropes Limited is engaged in the business of manufacturing Steel Wire, Wire Ropes, Strands and Slings.
[1]

Key Points

Products
The Company has a diverse product mix which includes General Purpose Ropes, Fishing Ropes, Crane Ropes, Structural Ropes, Elevator Ropes, Mining Ropes, Oil & Gas Ropes, Shipping Ropes, Mechanically Spliced Slings, Hand Spliced Slings, Earth Wires, Stay Wires, Guy Wires and Spiral Strands. [1]

Website BSE NSE
  • Market Cap ₹ 1,205 Cr.
  • Current Price ₹ 177
  • High / Low ₹ 193 / 52.2
  • Stock P/E 19.4
  • Book Value ₹ 82.5
  • Dividend Yield 0.00 %
  • ROCE 16.2 %
  • ROE 12.3 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Company is expected to give good quarter
  • Company has delivered good profit growth of 153% CAGR over last 5 years
  • Debtor days have improved from 39.3 to 29.5 days.
  • Promoter holding has increased by 3.11% over last quarter.

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has a low return on equity of 5.00% over last 3 years.
  • Promoters have pledged 44.6% of their holding.

* 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

Sector: Steel Industry: Steel - Medium / Small

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
75 47 70 64 69 78 94 104 134 133 150 144 162
62 43 60 53 62 65 82 88 113 108 118 108 117
Operating Profit 13 4 10 11 7 13 13 15 21 25 31 37 46
OPM % 17% 8% 14% 17% 11% 17% 14% 15% 16% 19% 21% 25% 28%
0 0 0 0 0 0 0 0 0 0 0 0 0
Interest 24 23 24 24 -36 5 6 6 6 4 5 7 6
Depreciation 5 5 5 5 5 5 5 5 5 5 5 5 5
Profit before tax -16 -24 -19 -18 38 2 2 4 10 16 21 25 34
Tax % 26% 27% 26% 25% 26% 26% 30% 24% 22% 25% 26% 25% 54%
Net Profit -12 -17 -14 -14 28 2 1 3 8 12 15 19 16
EPS in Rs -2.69 -3.88 -3.13 -3.03 4.54 0.29 0.17 0.49 1.21 1.88 2.39 2.93 2.35
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
77 73 82 77 61 65 165 240 258 250 411 589
68 65 73 67 52 59 147 222 229 218 348 450
Operating Profit 9 8 9 9 8 6 18 19 29 33 62 139
OPM % 12% 11% 11% 12% 14% 9% 11% 8% 11% 13% 15% 24%
-0 1 0 -2 0 3 20 1 0 0 1 1
Interest 4 5 4 4 4 3 25 73 89 34 23 22
Depreciation 2 2 2 2 2 4 12 21 22 22 21 21
Profit before tax 3 2 2 1 2 3 0 -74 -82 -23 18 97
Tax % 29% 32% 38% 70% 40% 16% 20% 40% 26% 26% 24% 36%
Net Profit 2 1 2 0 1 2 0 -45 -61 -17 14 62
EPS in Rs 0.73 0.50 0.51 0.11 0.30 0.54 0.06 -9.91 -13.56 -2.68 2.14 9.17
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 23%
5 Years: 29%
3 Years: 32%
TTM: 43%
Compounded Profit Growth
10 Years: 45%
5 Years: 153%
3 Years: 45%
TTM: 355%
Stock Price CAGR
10 Years: %
5 Years: 11%
3 Years: 106%
1 Year: 167%
Return on Equity
10 Years: -2%
5 Years: -3%
3 Years: 5%
Last Year: 12%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
29 29 29 29 45 45 45 45 45 445 446 68
Reserves 37 38 40 41 93 96 98 55 -6 -10 5 492
41 36 28 42 196 371 525 610 674 274 269 182
35 43 45 39 83 87 68 57 39 420 436 39
Total Liabilities 143 147 142 152 417 599 736 767 752 747 774 781
61 68 67 66 65 340 566 560 539 513 492 482
CWIP 7 5 8 11 159 142 2 1 1 1 0 3
Investments 0 1 0 0 0 0 0 0 0 0 0 2
75 73 67 75 193 117 169 206 213 233 282 294
Total Assets 143 147 142 152 417 599 736 767 752 747 774 781

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
15 16 8 -6 36 17 32 83 151 -244 24 83
-47 -8 -2 -5 -193 -259 -98 -14 -0 -1 -0 -13
41 -12 -13 11 227 172 90 -90 -152 247 -25 -64
Net Cash Flow 9 -4 -7 -0 70 -69 23 -21 -1 2 -2 6

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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 104 102 99 67 102 95 51 55 42 53 35 30
Inventory Days 201 259 236 274 325 334 243 213 174 148 113 122
Days Payable 67 130 115 97 86 150 124 76 24 25 44 20
Cash Conversion Cycle 239 231 220 245 341 280 170 192 191 176 104 132
Working Capital Days 229 215 198 173 45 201 78 -45 -215 191 146 144
ROCE % 9% 7% 7% 6% 3% 1% 4% -0% 1% 2% 6% 16%

Shareholding Pattern

Numbers in percentages

16 Recently
Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023
40.23 40.23 40.23 37.87 37.87 37.60 37.60 37.47 36.96 36.81 36.78 39.90
1.22 1.22 1.22 0.87 0.87 0.02 0.02 0.03 0.00 0.99 0.99 1.43
0.00 0.00 0.00 10.00 10.00 9.93 9.93 9.89 9.76 6.62 4.67 3.61
58.55 58.55 58.55 51.25 51.25 52.45 52.45 52.61 53.28 55.58 57.56 55.07

* 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

Announcements

Annual reports

DRHP

Credit ratings

Concalls