BSEL Infrastructure Realty Ltd

About [ edit ]

BSEL Infrastructure Realty is engaged in development of real estate and operating and maintaining the same.

  • Market Cap 8.26 Cr.
  • Current Price 1.00
  • High / Low 1.60 / 0.80
  • Stock P/E 15.3
  • Book Value 43.8
  • Dividend Yield 0.00 %
  • ROCE -1.96 %
  • ROE -1.97 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Stock is trading at 0.02 times its book value

Cons

  • Promoter holding has decreased over last quarter: -1.40%
  • Promoter holding is low: 16.45%
  • Company has a low return on equity of -2.70% for last 3 years.
  • Earnings include an other income of Rs.1.73 Cr.

Peer comparison

Sector: Construction Industry: Construction

Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
0.01 0.09 0.23 0.38 4.50 0.01 -0.00 0.03 -0.00 -0.00 -0.00 -0.00
1.61 0.22 0.35 0.29 20.76 0.52 1.33 0.20 0.16 0.13 0.16 0.17
Operating Profit -1.60 -0.13 -0.12 0.09 -16.26 -0.51 -1.33 -0.17 -0.16 -0.13 -0.16 -0.17
OPM % -16,000.00% -144.44% -52.17% 23.68% -361.33% -5,100.00% -566.67%
Other Income -0.20 1.96 -5.78 1.44 -1.22 -1.50 -3.25 0.38 0.06 0.97 0.47 0.23
Interest 0.25 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
Depreciation 0.04 0.04 0.04 0.04 0.04 0.01 0.01 0.01 0.01 0.01 0.01 0.01
Profit before tax -2.09 1.79 -5.94 1.49 -17.52 -2.02 -4.59 0.20 -0.11 0.83 0.30 0.05
Tax % -17.70% 21.79% -0.17% -19.46% 0.51% -0.00% -0.00% 10.00% -0.00% -0.00% -0.00% 1,100.00%
Net Profit -2.46 1.40 -5.95 1.78 -17.43 -2.02 -4.59 0.19 -0.10 0.83 0.31 -0.50
EPS in Rs -0.30 0.17 -0.72 0.22 -2.11 -0.24 -0.56 0.02 -0.01 0.10 0.04 -0.06

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

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
118.29 31.21 1.71 -27.90 0.30 0.71 0.36 0.64 0.44 0.39 5.16 -0.00 0.00
77.60 26.41 5.58 18.61 1.95 55.03 6.64 1.20 1.27 1.63 21.59 2.15 0.62
Operating Profit 40.69 4.80 -3.87 -46.51 -1.65 -54.32 -6.28 -0.56 -0.83 -1.24 -16.43 -2.15 -0.62
OPM % 34.40% 15.38% -226.32% -550.00% -7,650.70% -1,744.44% -87.50% -188.64% -317.95% -318.41%
Other Income 5.03 1.67 -0.75 -232.91 1.68 24.38 2.12 -2.53 5.20 2.01 -3.60 -4.32 1.73
Interest 3.80 1.19 0.27 0.30 -0.00 -0.00 -0.00 0.03 0.01 -0.00 -0.00 -0.00 0.00
Depreciation 0.61 0.52 0.16 0.10 0.18 0.24 0.16 0.16 0.15 0.15 0.14 0.03 0.04
Profit before tax 41.31 4.76 -5.05 -279.82 -0.15 -30.18 -4.32 -3.28 4.21 0.62 -20.17 -6.50 1.07
Tax % 1.62% 1.89% -7.33% 0.16% -240.00% -2.82% -13.89% -10.06% 30.64% 14.52% -0.15% -0.31%
Net Profit 40.64 0.87 -5.42 -279.36 -0.50 -31.03 -4.91 -3.61 2.92 0.54 -20.20 -6.52 0.54
EPS in Rs 4.92 0.11 -0.66 -33.81 -0.06 -3.76 -0.59 -0.44 0.35 0.07 -2.45 -0.79 0.07
Dividend Payout % -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00% -0.00%
Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:%
TTM:-100%
Compounded Profit Growth
10 Years:%
5 Years:-7%
3 Years:%
TTM:102%
Stock Price CAGR
10 Years:-15%
5 Years:-20%
3 Years:-36%
1 Year:18%
Return on Equity
10 Years:-3%
5 Years:-1%
3 Years:-3%
Last Year:-2%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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
82.62 82.62 82.62 82.62 82.62 82.62 82.62 82.62 82.62 82.62 82.62 82.62 82.62
Reserves 480.99 443.04 440.92 248.99 248.82 253.52 259.77 271.96 268.46 269.84 267.83 285.95 279.45
Borrowings 12.08 0.01 4.88 3.60 3.57 2.52 1.26 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
18.38 19.91 25.45 269.39 281.92 340.52 355.86 378.81 369.79 371.73 396.83 430.54 419.87
Total Liabilities 594.07 545.58 553.87 604.60 616.93 679.18 699.51 733.39 720.87 724.19 747.28 799.11 781.94
2.78 1.98 1.98 2.49 2.67 2.39 2.20 2.05 1.93 1.77 1.64 1.30 1.28
CWIP -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
Investments 26.89 29.53 5.50 5.41 5.41 6.58 6.69 2.84 15.38 23.94 28.75 20.48 21.62
564.40 514.07 546.39 596.70 608.85 670.21 690.62 728.50 703.56 698.48 716.89 777.33 759.04
Total Assets 594.07 545.58 553.87 604.60 616.93 679.18 699.51 733.39 720.87 724.19 747.28 799.11 781.94

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-208.11 55.48 -2.77 -107.41 -3.33 -57.04 -3.94 -21.53 18.52 5.12 -7.57 -29.07
63.58 -41.17 5.35 86.91 -0.02 34.60 13.17 21.13 -17.54 -6.22 9.76 28.90
0.05 -10.40 0.71 8.58 1.71 24.38 -0.00 -0.00 -0.00 -0.00 -0.00 -0.00
Net Cash Flow -144.48 3.91 3.29 -11.92 -1.64 1.94 9.23 -0.39 0.97 -1.10 2.19 -0.17

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 % 8.53% 1.08% -0.63% -8.80% -0.04% -8.96% -1.44% 0.22% 1.20% 0.07% -6.21% -1.96%
Debtor Days 951.39 3,262.43 65,166.37 -3,834.99 373,358.50 172,423.94 347,469.86 206,584.30 294,447.16 332,851.92 26,575.68
Inventory Turnover 0.12 0.02 0.00 0.00 -0.00 0.00 0.00 0.00 0.00 0.00 0.06 0.00

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
26.13 26.13 26.13 26.13 26.13 26.13 26.13 26.13 26.13 23.79 17.85 16.45
0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00 0.00 0.00
73.87 73.87 73.87 73.87 73.87 73.87 73.85 73.86 73.86 76.21 82.15 83.54

Documents