Binani Industries Ltd

₹ 17.0 4.75%

29 Apr 9:43 a.m.

binaniindustries.com BSE: 500059 NSE : BINANIIND

About

Incorporated in 1962, Binani Industries Ltd is in the business of Media, Logistics, Zinc, and Other products^[1]

Key Points

Business Overview:^[1]
BIL is the holding company of manufacturing businesses of Braj Binani Group. The group works in zinc, glass fibre and downstream composite products sectors. Company earns revenue through royalty income from its subsidiaries for usage of its brand name and also earns revenue for management services that it provides to its group companies

Website BSE NSE

Market Cap ₹ 53.2 Cr.
Current Price ₹ 17.0
High / Low ₹ 25.2 / 13.2
Stock P/E
Book Value ₹ -60.0
Dividend Yield 0.00 %
ROCE -266 %
ROE %
Face Value ₹ 10.0

Add ratio to table

Edit ratios

Pros

Cons

Company has low interest coverage ratio.
The company has delivered a poor sales growth of -76.1% over past five years.

* 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: Miscellaneous Industry: Miscellaneous

Edit Columns

Loading peers table ...

Detailed Comparison with:

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
	0.21	0.20	0.26	0.34	0.26	0.40	0.34	0.40	0.36	0.42	0.00	0.00	0.00
	1.86	6.82	1.09	1.24	0.92	1.26	1.17	1.20	1.02	145.85	0.57	0.58	4.22
Operating Profit	-1.65	-6.62	-0.83	-0.90	-0.66	-0.86	-0.83	-0.80	-0.66	-145.43	-0.57	-0.58	-4.22
OPM %	-785.71%	-3,310.00%	-319.23%	-264.71%	-253.85%	-215.00%	-244.12%	-200.00%	-183.33%	-34,626.19%
	-76.82	407.38	0.97	0.97	1.81	181.56	0.00	0.00	0.03	0.82	0.01	0.00	0.00
Interest	0.78	0.77	0.84	0.83	0.85	0.85	0.91	0.90	0.90	0.90	0.00	0.00	0.00
Depreciation	0.11	0.11	0.09	0.07	0.07	0.02	0.06	0.06	0.08	0.02	0.00	0.00	0.00
Profit before tax	-79.36	399.88	-0.79	-0.83	0.23	179.83	-1.80	-1.76	-1.61	-145.53	-0.56	-0.58	-4.22
Tax %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	-79.36	399.88	-0.79	-0.83	0.23	179.83	-1.80	-1.76	-1.61	-145.53	-0.56	-0.58	-4.22
EPS in Rs	-25.30	131.64	-0.25	-0.26	0.07	57.33	-0.57	-0.56	-0.51	-46.40	-0.18	-0.18	-1.35
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
	3,069	4,481	4,736	4,331	3,784	3,666	1,911	1,841	1,643	2	1	2	0
	2,802	3,964	4,452	4,182	3,468	3,342	1,574	1,669	1,618	17	4	58	151
Operating Profit	267	517	284	149	316	324	337	172	25	-15	-3	-56	-151
OPM %	9%	12%	6%	3%	8%	9%	18%	9%	2%	-798%	-257%	-3,742%	-35,905%
	79	55	-114	32	26	57	13	1,422	-835	300	185	-91	1
Interest	325	462	622	598	643	680	203	179	213	5	3	4	1
Depreciation	176	284	300	258	257	237	110	158	166	1	0	0	0
Profit before tax	-155	-173	-752	-675	-557	-537	38	1,258	-1,189	280	178	-151	-151
Tax %	-7%	-20%	12%	4%	23%	13%	40%	13%	-6%	0%	0%	0%
	-166	-208	-663	-649	-432	-469	23	1,090	-1,255	280	178	-151	-151
EPS in Rs	-56.08	-70.44	-220.66	-216.28	-140.85	-146.95	8.33	347.49	-395.75	93.36	56.89	-48.05	-48.11
Dividend Payout %	-5%	-4%	-1%	-1%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	-55%
5 Years:	-76%
3 Years:	-90%
TTM:	-72%

Compounded Profit Growth
10 Years:	6%
5 Years:	%
3 Years:	23%
TTM:	-2888%

Stock Price CAGR
10 Years:	-14%
5 Years:	-14%
3 Years:	%
1 Year:	-24%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	%
Last Year:	%

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	30	30	30	30	31	31	31	31	31	31	31	31	31
Reserves	368	155	-319	-1,173	-741	-1,684	-1,595	3	-625	-326	-163	-218	-220
Preference Capital	0	0	0	120	0	127	130	132	135	160	139	0
	4,443	4,364	5,127	5,878	6,342	6,564	6,538	2,198	2,486	336	49	174	175
	1,844	1,957	2,118	1,843	2,273	2,465	2,597	946	1,305	399	177	33	33
Total Liabilities	6,686	6,505	6,955	6,579	7,905	7,376	7,571	3,178	3,198	440	94	20	20
	4,815	4,764	5,040	4,612	5,804	5,213	5,372	2,169	2,168	19	4	0	0
CWIP	236	284	352	291	258	259	292	142	196	4	0	0	0
Investments	1	0	0	0	30	28	27	25	25	74	0	0	0
	1,634	1,457	1,563	1,676	1,813	1,876	1,880	842	809	343	90	20	20
Total Assets	6,686	6,505	6,955	6,579	7,905	7,376	7,571	3,178	3,198	440	94	20	20

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
	521	584	214	-42	340	360	87	529	-26	-74	-3	-1
	-2,186	-249	-245	3	-173	-196	-63	16	-188	67	-1	-2
	1,645	-594	-53	165	-266	-199	-28	-567	209	-22	3	1
Net Cash Flow	-20	-259	-83	126	-98	-36	-3	-21	-5	-30	-1	-2

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	16	9	17	31	62	81	159	18	25	17,339	156	2
Inventory Days	248	200	157	125	132	131	177	196	175	807	0	0
Days Payable	331	333	240	213	325	374	580	228	215	8,641
Cash Conversion Cycle	-67	-124	-67	-57	-131	-163	-244	-14	-15	9,506	156	2
Working Capital Days	-148	-103	-108	-62	-76	-72	-167	-33	-88	19,825	12,329	-5,188
ROCE %	4%	6%	1%	-1%	2%	3%	5%	2%	-3%	-1%	2%	-266%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%
	0.32%	0.32%	0.32%	0.32%	0.32%	0.32%	0.32%	0.32%	0.32%	0.32%	0.32%	0.32%
	1.76%	1.76%	1.76%	1.76%	1.76%	1.76%	1.76%	1.76%	1.76%	1.76%	1.76%	1.76%
	45.30%	45.30%	45.30%	45.30%	45.30%	45.31%	45.30%	45.30%	45.31%	45.31%	45.30%	45.30%
No. of Shareholders	42,374	42,357	42,349	42,330	42,324	42,304	42,290	41,249	40,712	40,210	39,868	39,671

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%	52.62%
	0.01%	0.19%	0.32%	0.32%	0.32%	0.32%	0.32%	0.32%
	1.96%	1.91%	1.77%	1.76%	1.76%	1.76%	1.76%	1.76%
	0.00%	1.55%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	45.41%	43.73%	45.30%	45.30%	45.30%	45.30%	45.30%	45.30%
No. of Shareholders	48,790	45,493	42,726	42,396	42,375	42,330	41,249	39,671

* 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.

Binani Industries Ltd

Binani Industries Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings