BPL Ltd

About [ edit ]

BPL is Engaged in the Business of Consumer Electronic Durable Products.

  • Market Cap 107 Cr.
  • Current Price 21.8
  • High / Low 29.5 / 13.8
  • Stock P/E 10.1
  • Book Value 34.5
  • Dividend Yield 0.00 %
  • ROCE -9.16 %
  • ROE 1.45 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Stock is trading at 0.63 times its book value

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Company has low interest coverage ratio.
  • Company has a low return on equity of 1.27% for last 3 years.
  • Contingent liabilities of Rs.78.21 Cr.
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
22.34 21.10 54.52 31.74 32.92 15.04 32.03 28.83 18.67 7.93 10.57 10.35
21.07 20.62 52.75 33.59 30.29 15.75 36.73 33.18 25.63 8.55 10.18 10.34
Operating Profit 1.27 0.48 1.77 -1.85 2.63 -0.71 -4.70 -4.35 -6.96 -0.62 0.39 0.01
OPM % 5.68% 2.27% 3.25% -5.83% 7.99% -4.72% -14.67% -15.09% -37.28% -7.82% 3.69% 0.10%
Other Income 1.20 0.28 1.62 0.14 0.91 0.63 1.78 0.35 -0.31 0.15 0.46 0.33
Interest 0.26 0.33 0.52 0.44 0.54 0.54 0.56 0.47 0.75 0.34 0.44 0.71
Depreciation 0.10 0.11 0.11 0.12 0.10 0.12 0.13 0.10 0.43 0.42 0.43 0.42
Profit before tax 2.11 0.32 2.76 -2.27 2.90 -0.74 -3.61 -4.57 -8.45 -1.23 -0.02 -0.79
Tax % 716.11% 28.12% 0.36% 4.41% 95.52% 0.00% 0.00% 0.00% 249.82% 0.00% 0.00% 0.00%
Net Profit -13.00 0.23 2.74 -2.17 0.13 -0.74 -3.60 -4.57 12.67 -1.23 -0.02 -0.78
EPS in Rs -2.66 0.05 0.56 -0.44 0.03 -0.15 -0.74 -0.93 2.59 -0.25 -0.00 -0.16

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
76 82 89 76 94 45 24 40 94 124 140 95 48
78 95 118 86 99 53 23 41 116 114 137 111 55
Operating Profit -1 -13 -29 -11 -5 -8 1 -1 -22 10 3 -16 -7
OPM % -2% -16% -33% -14% -5% -18% 3% -2% -24% 8% 2% -17% -15%
Other Income -55 37 139 74 39 14 9 16 80 15 3 2 1
Interest 12 13 10 4 3 0 0 1 4 2 2 2 2
Depreciation 11 11 21 8 2 1 2 0 1 0 0 1 2
Profit before tax -79 -1 78 52 30 4 8 14 53 23 4 -17 -10
Tax % 83% 153% 1% -17% 135% 3,061% 0% 159% 1% 68% 75% 122%
Net Profit -13 0 78 61 -10 -127 8 -8 53 7 1 4 11
EPS in Rs -2.78 0.07 16.02 12.47 -2.10 -26.04 1.59 -1.73 10.86 1.50 0.19 0.77 2.18
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years:1%
5 Years:32%
3 Years:0%
TTM:-56%
Compounded Profit Growth
10 Years:8%
5 Years:-4%
3 Years:51%
TTM:221%
Stock Price CAGR
10 Years:-2%
5 Years:-5%
3 Years:-36%
1 Year:49%
Return on Equity
10 Years:-2%
5 Years:0%
3 Years:1%
Last Year:1%

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 Sep 2020
218 218 218 218 218 218 218 218 49 49 49 49 49
Reserves 19 19 98 159 149 21 29 21 109 116 117 121 120
Borrowings 301 275 131 25 0 0 0 7 24 6 9 12 15
271 258 224 215 207 198 188 225 196 189 192 195 189
Total Liabilities 640 601 502 448 404 268 266 301 377 360 367 377 373
137 113 72 26 20 15 12 12 10 8 8 24 24
CWIP 19 0 0 0 0 0 0 0 0 0 4 0 0
Investments 137 137 137 115 115 136 21 21 56 56 56 56 56
347 351 293 306 268 117 233 269 312 296 299 296 294
Total Assets 640 601 502 448 404 268 266 301 377 360 367 377 373

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
3 -24 5 -30 -13 7 -121 -20 -60 4 -7 8
-2 63 159 112 42 10 122 14 57 15 -4 -12
-1 -39 -167 -80 -28 -21 -0 6 14 -20 2 0
Net Cash Flow 1 0 -4 2 1 -4 1 -1 11 -1 -9 -3

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 % -2% -3% -5% -4% -1% -0% 1% 1% 1% 6% 3% -9%
Debtor Days 57 71 73 63 71 28 1,766 1,054 45 28 51 38
Inventory Turnover 3.81 5.71 6.59 5.57 7.21 6.74 7.34 8.78 5.80 5.63 8.26 7.79

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
63.24 63.24 63.24 63.24 63.24 63.24 63.24 63.24 63.24 63.24 63.24 63.24
0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.03 0.03 0.03 0.03 0.00
0.94 0.94 0.91 0.80 0.78 0.99 0.51 0.56 0.51 0.50 0.50 0.51
35.82 35.82 35.84 35.95 35.97 35.76 36.22 36.16 36.22 36.22 36.23 36.25

Documents