BPL Ltd

BPL Ltd

₹ 87.7 -1.79%
28 Mar - close price
About

BPL is an electronic brand engaged in designing premium and reliable electronic products across a range of Home care, Personal care and Kitchen appliances category. [1]

Key Points

Products
The product portfolio of the company includes television, audio, lighting, fans, and appliances like refrigerator, washing machine, A.C, garment care, kitchen care, personal care, etc. [1]

  • Market Cap 430 Cr.
  • Current Price 87.7
  • High / Low 128 / 51.3
  • Stock P/E 28.1
  • Book Value 50.7
  • Dividend Yield 0.00 %
  • ROCE 3.85 %
  • ROE 2.51 %
  • Face Value 10.0

Pros

  • Company is expected to give good quarter

Cons

  • Though the company is reporting repeated profits, it is not paying out dividend
  • Contingent liabilities of Rs.175 Cr.
  • Earnings include an other income of Rs.9.34 Cr.

* 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.

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
9.26 12.14 11.86 12.88 15.34 14.45 21.49 14.42
10.34 10.37 9.68 11.55 14.26 11.40 11.56 12.49
Operating Profit -1.08 1.77 2.18 1.33 1.08 3.05 9.93 1.93
OPM % -11.66% 14.58% 18.38% 10.33% 7.04% 21.11% 46.21% 13.38%
7.52 0.23 0.39 0.22 8.53 0.15 0.47 0.19
Interest 0.38 0.39 0.32 0.39 0.44 0.18 0.14 0.15
Depreciation 0.42 0.41 0.55 0.50 0.23 0.47 0.48 0.51
Profit before tax 5.64 1.20 1.70 0.66 8.94 2.55 9.78 1.46
Tax % -93.97% 0.00% 0.00% 0.00% 83.33% 0.00% 0.00% 0.00%
10.95 1.20 1.71 0.66 1.49 2.55 9.78 1.46
EPS in Rs 2.24 0.25 0.35 0.13 0.30 0.52 2.00 0.30
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2016 Mar 2022 Mar 2023 TTM
137 202 198 94 82 89 76 94 105 40 38 52 66
432 228 397 116 128 97 85 99 127 41 38 46 50
Operating Profit -295 -26 -199 -23 -47 -8 -10 -5 -22 -1 0 6 16
OPM % -216% -13% -101% -24% -57% -9% -13% -6% -21% -2% 0% 11% 24%
68 15 11 2 67 116 72 39 17 16 11 10 9
Interest 10 18 24 25 13 11 5 11 8 1 2 2 1
Depreciation 39 40 23 16 11 21 8 2 4 0 2 2 2
Profit before tax -276 -70 -235 -62 -4 77 49 21 -17 14 8 13 23
Tax % -5% -1% 38% 106% 22% 1% -18% 192% -755% 159% -69% 60%
-291 -70 -146 4 -3 76 58 -19 -149 -14 13 5 15
EPS in Rs -15.73 -30.03 0.81 -0.58 16.25 12.00 -1.17 -29.01 -2.85 2.65 1.03 3.12
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -6%
5 Years: %
3 Years: %
TTM: 42%
Compounded Profit Growth
10 Years: 12%
5 Years: %
3 Years: %
TTM: 5%
Stock Price CAGR
10 Years: 20%
5 Years: 27%
3 Years: 58%
1 Year: 70%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: 3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2016 Mar 2022 Mar 2023 Sep 2023
Equity Capital 28 45 49 49 49 49 49 49 49 49 49 49 49
Reserves 20 6 -64 -60 5 95 154 149 48 8 117 187 199
Preference Capital 260 260 181 251 181 170 170 170 170 170 20 20
343 362 348 319 275 136 48 23 0 7 12 3 30
519 459 346 356 293 247 237 390 451 225 359 360 337
Total Liabilities 910 871 679 664 622 527 488 611 548 289 536 599 615
357 318 160 145 114 72 27 32 38 12 56 58 59
CWIP 17 17 17 19 19 19 19 300 306 0 309 309 311
Investments 232 232 141 137 137 137 116 0 0 9 59 124 124
304 305 361 363 352 298 327 280 204 269 113 108 121
Total Assets 910 871 679 664 622 527 488 611 548 289 536 599 615

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2016 Mar 2022 Mar 2023
-107 -12 -13 -7 0 7 -48 32 -15 -1 6
221 -4 3 0 0 159 112 -134 8 4 4
-90 0 11 17 0 -169 -63 103 6 -4 -10
Net Cash Flow 24 -16 1 10 0 -3 1 1 -1 -1 0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2016 Mar 2022 Mar 2023
Debtor Days 52 62 56 48 71 73 63 71 93 1,051 125 97
Inventory Days 125 116 64 64 63 52 62 47 96 57 80 52
Days Payable 433 372 349 509 464 115 128 92 142 133 244 231
Cash Conversion Cycle -256 -193 -229 -397 -330 9 -3 27 46 975 -39 -82
Working Capital Days -147 38 35 22 79 33 -6 -18 40 842 -1,525 -1,130
ROCE % -8% -36% -1% -4% -6% -4% -1% -3% 4%

Shareholding Pattern

Numbers in percentages

2 Recently
Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
63.08% 63.24% 63.24% 63.24% 63.24% 63.24% 63.21% 63.17% 63.13% 63.13% 63.13% 63.13%
0.00% 0.00% 0.01% 0.07% 0.01% 0.00% 0.12% 0.00% 0.06% 0.01% 0.00% 0.03%
0.51% 0.51% 0.51% 0.50% 0.50% 0.51% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
36.41% 36.25% 36.24% 36.19% 36.24% 36.25% 36.65% 36.83% 36.81% 36.85% 36.86% 36.83%
No. of Shareholders 30,03531,91436,38942,39843,12441,72440,68841,46641,42240,80440,25237,975

* 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