BSE Ltd
BSE is one of Indias leading exchange groups. Over the past 145 years, BSE has provided a capital-raising platform and provided a platform for trading in equity, debt instruments, derivatives and mutual funds. It also has a platform for trading in equities of small-and-medium enterprises (SME).(Source : 202003 Annual Report Page No: 157)
- Market Cap ₹ 2,576 Cr.
- Current Price ₹ 572
- High / Low ₹ 658 / 320
- Stock P/E 26.2
- Book Value ₹ 478
- Dividend Yield 2.97 %
- ROCE 3.49 %
- ROE 4.12 %
- Face Value ₹ 2.00
Pros
- Company is almost debt free.
- Stock is trading at 1.20 times its book value
- Company has been maintaining a healthy dividend payout of 51.78%
Cons
- The company has delivered a poor sales growth of 4.58% over past five years.
- Tax rate seems low
- Company has a low return on equity of 7.76% for last 3 years.
Peer comparison
Sector: Miscellaneous Industry: Miscellaneous
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
401 | 464 | 414 | 373 | 308 | 302 | 414 | 495 | 522 | 628 | 576 | 518 | 524 | |
126 | 162 | 157 | 155 | 169 | 163 | 247 | 265 | 324 | 314 | 355 | 415 | 404 | |
Operating Profit | 275 | 302 | 257 | 218 | 140 | 139 | 167 | 229 | 197 | 315 | 221 | 103 | 120 |
OPM % | 69% | 65% | 62% | 58% | 45% | 46% | 40% | 46% | 38% | 50% | 38% | 20% | 23% |
Other Income | 20 | 21 | 24 | -35 | -79 | -33 | -25 | -52 | 54 | 339 | 42 | 116 | 16 |
Interest | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation | 29 | 35 | 37 | 30 | 24 | 27 | 52 | 49 | 48 | 39 | 44 | 44 | 49 |
Profit before tax | 266 | 288 | 243 | 152 | 35 | 79 | 90 | 128 | 203 | 614 | 218 | 175 | 86 |
Tax % | 20% | 26% | 23% | 23% | 17% | 5% | 16% | -4% | 2% | 8% | 8% | 1% | |
Net Profit | 212 | 213 | 186 | 117 | 30 | 75 | 76 | 133 | 199 | 564 | 201 | 174 | 84 |
EPS in Rs | 11.33 | 2.85 | 7.20 | 7.28 | 12.38 | 37.01 | 104.81 | 38.82 | 38.57 | 18.63 | |||
Dividend Payout % | 19% | 19% | 22% | 53% | 140% | 56% | 69% | 61% | 76% | 34% | 77% | 44% |
Compounded Sales Growth | |
---|---|
10 Years: | 1% |
5 Years: | 5% |
3 Years: | -0% |
TTM: | -3% |
Compounded Profit Growth | |
---|---|
10 Years: | -7% |
5 Years: | -3% |
3 Years: | -20% |
TTM: | -22% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | -12% |
1 Year: | 73% |
Return on Equity | |
---|---|
10 Years: | 8% |
5 Years: | 8% |
3 Years: | 8% |
Last Year: | 4% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 10 | 9 | 9 | |
Reserves | 1,718 | 1,882 | 2,019 | 2,063 | 2,045 | 2,075 | 2,193 | 2,297 | 2,419 | 2,764 | 2,616 | 2,156 | 2,141 |
Borrowings | 264 | 279 | 304 | 253 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 |
919 | 954 | 969 | 473 | 672 | 507 | 673 | 611 | 747 | 607 | 568 | 657 | 772 | |
Total Liabilities | 2,912 | 3,125 | 3,303 | 2,800 | 2,727 | 2,592 | 2,876 | 2,919 | 3,178 | 3,381 | 3,194 | 2,822 | 2,923 |
75 | 72 | 100 | 87 | 95 | 90 | 150 | 144 | 128 | 133 | 133 | 118 | 142 | |
CWIP | 7 | 13 | 1 | 20 | 19 | 34 | 4 | 2 | 5 | 7 | 19 | 23 | 0 |
Investments | 1,147 | 1,917 | 1,830 | 1,131 | 1,306 | 1,643 | 1,868 | 1,875 | 2,118 | 2,640 | 2,566 | 2,160 | 2,113 |
1,683 | 1,123 | 1,371 | 1,562 | 1,307 | 825 | 854 | 898 | 926 | 601 | 476 | 520 | 668 | |
Total Assets | 2,912 | 3,125 | 3,303 | 2,800 | 2,727 | 2,592 | 2,876 | 2,919 | 3,178 | 3,381 | 3,194 | 2,822 | 2,923 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
91 | 58 | -78 | -64 | -126 | -71 | 9 | -80 | 158 | -112 | 9 | 66 | |
293 | -322 | 126 | 98 | 292 | 231 | 21 | 171 | -61 | 338 | 328 | 580 | |
-30 | -33 | -31 | -64 | -82 | -243 | -31 | -93 | -76 | -218 | -348 | -635 | |
Net Cash Flow | 354 | -297 | 17 | -30 | 83 | -83 | -1 | -1 | 20 | 8 | -11 | 12 |
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 % | 14% | 14% | 11% | 9% | 6% | 7% | 7% | 9% | 8% | 11% | 8% | 3% |
Debtor Days | 9 | 14 | 20 | 35 | 28 | 29 | 23 | 21 | 37 | 30 | 26 | 37 |
Inventory Turnover |
Documents
Recent announcements
- Analysts/Institutional Investor Meet/Con. Call Updates April 12, 2021
- Analysts/Institutional Investor Meet/Con. Call Updates April 7, 2021
- Analysts/Institutional Investor Meet/Con. Call Updates March 25, 2021
- Analysts/Institutional Investor Meet/Con. Call Updates March 13, 2021
- Analysts/Institutional Investor Meet/Con. Call Updates March 6, 2021
View all