Bharat Petroleum Corporation Ltd

Bharat Petroleum Corporation Ltd

₹ 308 -1.77%
21 Jun - close price
About

Bharat Petroleum Corporation is a public sector company which is engaged in the business of refining of crude oil and marketing of petroleum products.[1]

Key Points

Refineries Capacity
Total Capacity - 35.3 MMTPA
Refinery Locations:
Mumbai - 12 MMTPA
Kochi - 15.5 MMTPA
Bina, Madhya Pradesh - 7.8 MMTPA [1]
It possesses 14-15% of the country's total refining capacity. [2]

  • Market Cap 1,33,452 Cr.
  • Current Price 308
  • High / Low 344 / 166
  • Stock P/E 4.93
  • Book Value 174
  • Dividend Yield 3.41 %
  • ROCE 32.1 %
  • ROE 41.9 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company has delivered good profit growth of 28.2% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 28.6%

Cons

* 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: Refineries Industry: Refineries

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
76,688 70,946 76,439 95,121 104,080 121,082 114,820 119,170 118,115 112,985 103,044 115,499 116,555
70,366 67,821 71,474 90,019 98,126 126,906 113,406 114,957 107,031 97,200 90,104 109,300 107,600
Operating Profit 6,322 3,125 4,965 5,102 5,954 -5,824 1,415 4,213 11,085 15,785 12,941 6,199 8,955
OPM % 8% 4% 6% 5% 6% -5% 1% 4% 9% 14% 13% 5% 8%
7,167 1,979 1,131 688 1,131 615 673 415 523 800 694 919 403
Interest 579 582 611 660 752 710 937 1,128 1,148 869 973 920 967
Depreciation 1,124 1,150 1,349 1,394 1,603 1,617 1,561 1,586 1,605 1,614 1,605 1,830 1,722
Profit before tax 11,786 3,372 4,136 3,737 4,730 -7,537 -410 1,913 8,854 14,103 11,056 4,367 6,669
Tax % 10% 15% 23% 26% 41% 18% 17% 9% 22% 25% 25% 27% 28%
10,642 2,873 3,201 2,759 2,803 -6,148 -338 1,747 6,870 10,644 8,244 3,181 4,790
EPS in Rs 23.74 6.62 7.38 6.36 6.46 -14.17 -0.78 4.03 15.84 24.53 19.00 7.33 11.04
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
242,181 264,421 242,598 187,815 201,251 235,895 298,226 284,572 230,171 346,791 473,187 448,083
235,472 255,007 232,818 174,844 187,468 220,578 283,113 275,597 209,170 327,654 462,288 404,001
Operating Profit 6,709 9,414 9,780 12,971 13,783 15,317 15,112 8,975 21,001 19,137 10,899 44,082
OPM % 3% 4% 4% 7% 7% 6% 5% 3% 9% 6% 2% 10%
1,492 1,344 2,117 1,913 2,721 2,927 2,975 1,393 7,489 4,939 2,036 3,033
Interest 2,518 1,982 1,180 680 696 1,186 1,764 2,637 1,723 2,606 3,745 4,149
Depreciation 2,463 2,611 3,027 2,072 2,108 2,885 3,418 4,080 4,334 5,434 6,369 6,771
Profit before tax 3,220 6,166 7,690 12,132 13,700 14,174 12,905 3,652 22,432 16,037 2,821 36,194
Tax % 40% 34% 34% 33% 31% 31% 34% -0% 23% 27% 24% 26%
1,936 4,053 5,082 8,089 9,507 9,792 8,528 3,666 17,320 11,682 2,131 26,859
EPS in Rs 4.34 9.01 11.08 18.64 20.10 20.76 17.98 7.04 37.26 26.93 4.91 61.91
Dividend Payout % 42% 31% 34% 25% 49% 46% 48% 106% 102% 29% 40% 17%
Compounded Sales Growth
10 Years: 5%
5 Years: 8%
3 Years: 25%
TTM: -5%
Compounded Profit Growth
10 Years: 21%
5 Years: 28%
3 Years: 29%
TTM: 709%
Stock Price CAGR
10 Years: 12%
5 Years: 10%
3 Years: 9%
1 Year: 71%
Return on Equity
10 Years: 24%
5 Years: 23%
3 Years: 24%
Last Year: 42%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 723 723 723 656 1,311 1,967 1,967 1,967 2,093 2,129 2,129 2,136
Reserves 16,052 18,703 21,825 27,138 29,508 34,652 36,798 34,565 51,462 49,776 51,393 73,499
33,157 33,152 25,492 23,388 35,725 37,659 44,839 65,476 54,532 64,534 69,376 54,599
29,696 35,882 38,281 35,241 42,541 46,078 53,322 48,852 52,891 71,089 65,210 72,184
Total Liabilities 79,628 88,460 86,322 86,422 109,086 120,356 136,926 150,860 160,978 187,529 188,109 202,418
24,721 27,580 29,109 25,358 33,684 45,539 49,315 60,175 64,098 83,901 86,675 98,322
CWIP 7,463 9,372 15,787 17,459 16,834 9,875 13,654 17,757 17,037 15,433 16,249 8,680
Investments 7,470 6,985 7,712 9,401 21,327 23,725 24,907 27,029 26,768 23,616 26,778 26,631
39,974 44,523 33,714 34,203 37,241 41,217 49,050 45,900 53,075 64,578 58,406 68,785
Total Assets 79,628 88,460 86,322 86,422 109,086 120,356 136,926 150,860 160,978 187,529 188,109 202,418

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
5,926 9,588 20,742 11,119 9,041 11,068 10,157 7,881 23,455 20,336 12,466 35,936
-3,604 -6,881 -10,536 -9,233 -15,274 -7,066 -10,451 -11,135 -2,474 -8,138 -7,806 -10,521
-846 -3,736 -9,792 -1,332 4,804 -4,218 207 3,583 -13,981 -17,672 -4,402 -25,427
Net Cash Flow 1,476 -1,029 414 555 -1,429 -215 -87 329 7,000 -5,474 257 -12

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 7 6 4 4 9 8 8 7 12 10 5 7
Inventory Days 33 35 29 34 45 41 32 32 52 51 32 42
Days Payable 15 20 22 19 24 27 25 19 32 37 20 27
Cash Conversion Cycle 25 22 12 19 30 21 16 20 33 24 17 21
Working Capital Days 14 10 -17 -18 -16 -6 -3 -7 -15 -8 -5 -2
ROCE % 12% 16% 17% 25% 24% 21% 18% 9% 18% 16% 7%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
52.98% 52.98% 52.98% 52.98% 52.98% 52.98% 52.98% 52.98% 52.98% 52.98% 52.98% 52.98%
12.63% 11.97% 12.66% 13.69% 13.17% 12.96% 12.53% 12.57% 12.55% 13.01% 14.21% 16.79%
22.36% 21.73% 21.14% 19.85% 20.70% 20.90% 21.80% 22.59% 23.10% 22.53% 22.13% 21.30%
0.86% 0.86% 0.86% 0.86% 0.86% 0.94% 0.94% 0.94% 0.94% 0.94% 0.94% 0.94%
10.86% 12.15% 12.05% 12.31% 11.98% 12.23% 11.44% 10.61% 10.12% 10.21% 9.44% 8.00%
0.32% 0.32% 0.32% 0.32% 0.32% 0.00% 0.32% 0.32% 0.32% 0.32% 0.32% 0.00%
No. of Shareholders 5,62,9477,69,8958,37,4569,30,4869,41,2429,42,6359,09,7178,58,1368,16,7218,17,3397,49,2137,23,571

* 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

Concalls