Barak Valley Cements Ltd

Barak Valley Cements Ltd

₹ 62.0 -0.32%
23 Feb - close price
About

Incorporated in 1999, Barak Valley Cements Ltd manufactures and sells Cement mainly in north eastern states of India

Key Points

Business Overview:[1]
Company is engaged in the business of manufacturing of cement of different grades and is marketing its product under brand name Valley Strong Cement and has diversified its business in Power Generation and Tea Cultivation lines through its subsidiaries

  • Market Cap 135 Cr.
  • Current Price 62.0
  • High / Low 77.3 / 22.0
  • Stock P/E 13.2
  • Book Value 44.9
  • Dividend Yield 0.00 %
  • ROCE 10.9 %
  • ROE 6.41 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company is expected to give good quarter

Cons

  • Promoter holding has decreased over last quarter: -0.45%
  • The company has delivered a poor sales growth of 3.10% over past five years.
  • Company has a low return on equity of 5.79% over last 3 years.

* 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: Cement Industry: Cement - North India

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
36.71 47.83 40.97 35.47 42.20 54.09 36.50 36.78 41.62 59.56 54.49 50.41 58.81
28.61 42.97 37.12 31.03 37.45 48.12 30.32 32.08 36.26 52.90 48.09 43.66 52.60
Operating Profit 8.10 4.86 3.85 4.44 4.75 5.97 6.18 4.70 5.36 6.66 6.40 6.75 6.21
OPM % 22.06% 10.16% 9.40% 12.52% 11.26% 11.04% 16.93% 12.78% 12.88% 11.18% 11.75% 13.39% 10.56%
0.11 0.72 0.46 0.28 -12.12 5.90 0.08 0.27 0.21 0.65 0.92 0.14 0.14
Interest 3.34 1.99 2.15 2.38 2.19 2.52 2.27 1.82 2.40 2.20 1.71 1.97 1.53
Depreciation 1.31 1.27 1.14 1.04 1.09 1.94 1.75 1.77 1.75 1.77 1.58 1.57 1.73
Profit before tax 3.56 2.32 1.02 1.30 -10.65 7.41 2.24 1.38 1.42 3.34 4.03 3.35 3.09
Tax % 11.24% 48.71% 16.67% 16.92% -3.00% 35.76% 16.52% 16.67% 16.90% 51.80% 16.63% 16.72% 19.42%
3.16 1.19 0.85 1.08 -10.96 4.76 1.87 1.15 1.18 1.61 3.36 2.79 2.49
EPS in Rs 1.43 0.54 0.38 0.49 -4.95 2.15 0.84 0.52 0.53 0.73 1.52 1.26 1.12
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
97 109 104 128 109 123 150 140 155 133 173 174 223
92 96 92 115 102 113 132 126 139 116 154 152 197
Operating Profit 5 13 12 14 7 10 18 14 16 17 19 23 26
OPM % 5% 12% 11% 11% 7% 8% 12% 10% 10% 13% 11% 13% 12%
0 0 0 1 0 1 1 4 1 1 -5 1 2
Interest 7 8 8 7 6 5 9 8 8 8 9 9 7
Depreciation 5 5 5 4 3 3 6 6 5 5 5 7 7
Profit before tax -7 -0 -1 4 -2 3 4 4 4 5 -1 8 14
Tax % -3% 42% 25% -1% -4% 42% 20% 16% 4% 32% -365% 31%
-7 -0 -1 4 -2 2 3 3 4 3 -4 6 10
EPS in Rs -3.03 -0.10 -0.29 1.62 -0.97 0.68 1.28 1.37 1.90 1.44 -1.93 2.62 4.63
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 5%
5 Years: 3%
3 Years: 4%
TTM: 32%
Compounded Profit Growth
10 Years: 46%
5 Years: 15%
3 Years: 11%
TTM: 78%
Stock Price CAGR
10 Years: 22%
5 Years: 32%
3 Years: 54%
1 Year: 150%
Return on Equity
10 Years: 3%
5 Years: 5%
3 Years: 6%
Last Year: 6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 22 22 22 22 22 22 22 22 22 22 22 22 22
Reserves 61 61 60 64 61 57 59 62 67 70 65 71 77
72 70 65 52 47 60 65 64 81 93 73 59 56
18 20 39 45 49 67 53 57 51 47 39 53 48
Total Liabilities 173 174 187 183 179 205 199 205 220 232 200 205 204
48 45 45 42 40 112 107 103 103 98 120 114 111
CWIP 0 0 0 1 0 1 3 5 15 23 0 0 0
Investments 53 57 59 60 61 29 32 37 38 38 13 13 12
72 71 83 81 78 63 57 61 64 72 67 79 80
Total Assets 173 174 187 183 179 205 199 205 220 232 200 205 204

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
-5 9 18 24 9 23 7 19 7 -1 9 25
-4 -6 -7 -2 -2 -31 -6 -8 -17 -9 22 0
8 -5 -9 -23 -8 13 -6 -8 7 9 -30 -26
Net Cash Flow -1 -2 3 -1 -1 4 -5 3 -3 -1 1 -1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 39 36 61 44 40 33 35 30 31 40 26 27
Inventory Days 112 101 88 125 191 66 88 164 108 137 113 342
Days Payable 67 59 262 268 376 355 296 328 224 139 71 177
Cash Conversion Cycle 84 78 -113 -99 -145 -255 -172 -134 -85 38 67 193
Working Capital Days 94 61 42 18 23 -36 -14 -12 14 77 65 68
ROCE % 0% 5% 5% 7% 3% 6% 9% 8% 8% 7% 9% 11%

Shareholding Pattern

Numbers in percentages

Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
56.46% 56.42% 56.38% 56.38% 56.38% 56.35% 56.26% 55.94% 55.86% 55.77% 55.77% 55.32%
0.00% 0.00% 0.00% 0.00% 0.00% 0.01% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00%
43.54% 43.58% 43.62% 43.62% 43.62% 43.63% 43.73% 44.05% 44.14% 44.23% 44.22% 44.68%
No. of Shareholders 6,0656,3136,4736,7576,7576,9267,0516,9116,9497,4677,4728,494

* 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