Bhagyanagar India Ltd

₹ 106 -2.92%

27 Jun - close price

bhagyanagarindia.com BSE: 512296 NSE: BHAGYANGR

About

Incorporated in 1985, Bhagyanagar India Ltd. is engaged in manufacturing of copper and other copper products and alloys. The company is also in the business of wind power generation.

Key Points

Business Overview:^[1]
Company deals in Copper products and has been a partner to its clients who are primarily Original Equipment Manufacturer (OEM). Company has diversified into Telecom products, Solar products and Real Estate and has forayed into the non conventional energy sector with a wind power project.

Website BSE NSE

Market Cap ₹ 339 Cr.
Current Price ₹ 106
High / Low ₹ 126 / 50.1
Stock P/E 8.62
Book Value ₹ 54.4
Dividend Yield 0.00 %
ROCE 24.0 %
ROE 25.5 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Company is almost debt free.
Company has delivered good profit growth of 44.2% CAGR over last 5 years

Cons

Though the company is reporting repeated profits, it is not paying out dividend
Promoter holding has decreased over last quarter: -1.42%
The company has delivered a poor sales growth of 4.99% over past five years.
Company has a low return on equity of 12.0% over last 3 years.
Earnings include an other income of Rs.45.5 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.

Peer comparison

Sector: Mining & Mineral products Industry: Mining / Minerals / Metals

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2021	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	175.78	194.87	238.25	279.81	377.80	314.23	225.53	293.94	553.31	273.23	237.19	214.75	1.08
	173.34	191.43	234.00	277.64	373.09	310.79	222.60	288.73	546.21	270.85	234.46	210.28	0.78
Operating Profit	2.44	3.44	4.25	2.17	4.71	3.44	2.93	5.21	7.10	2.38	2.73	4.47	0.30
OPM %	1.39%	1.77%	1.78%	0.78%	1.25%	1.09%	1.30%	1.77%	1.28%	0.87%	1.15%	2.08%	27.78%
	0.88	0.76	0.63	0.97	0.30	0.34	0.38	0.26	0.73	43.45	1.09	0.09	0.85
Interest	2.04	1.75	1.57	1.28	2.25	2.19	1.43	1.75	3.33	1.83	1.45	1.86	0.22
Depreciation	0.93	0.92	0.92	0.92	0.93	0.92	0.92	0.92	0.86	0.90	0.90	0.95	0.66
Profit before tax	0.35	1.53	2.39	0.94	1.83	0.67	0.96	2.80	3.64	43.10	1.47	1.75	0.27
Tax %	342.86%	45.10%	40.59%	50.00%	10.38%	43.28%	41.67%	30.71%	11.26%	13.57%	10.88%	57.14%	81.48%
	-0.86	0.85	1.41	0.47	1.64	0.38	0.56	1.93	3.23	37.24	1.30	0.75	0.04
EPS in Rs	-0.27	0.27	0.44	0.15	0.51	0.12	0.18	0.60	1.01	11.64	0.41	0.23	0.01
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	197	226	262	296	293	447	569	504	506	1,091	1,387	726
	184	216	256	289	282	434	550	495	496	1,076	1,368	716
Operating Profit	13	9	6	6	11	13	19	9	9	15	19	10
OPM %	7%	4%	2%	2%	4%	3%	3%	2%	2%	1%	1%	1%
	6	8	10	9	4	12	1	2	3	3	2	45
Interest	7	8	8	8	6	4	8	7	6	7	9	5
Depreciation	8	7	5	5	3	4	4	4	4	4	4	3
Profit before tax	5	3	2	2	5	17	9	1	3	7	8	47
Tax %	10%	12%	15%	19%	6%	23%	26%	11%	62%	35%	24%	16%
	4	3	2	2	5	13	6	1	1	4	6	39
EPS in Rs	0.65	0.41	0.32	0.32	1.52	4.02	2.03	0.34	0.30	1.37	1.91	12.30
Dividend Payout %	62%	73%	94%	0%	0%	0%	0%	0%	0%	0%	0%	0%

Compounded Sales Growth
10 Years:	12%
5 Years:	5%
3 Years:	13%
TTM:	-48%

Compounded Profit Growth
10 Years:	32%
5 Years:	44%
3 Years:	244%
TTM:	546%

Stock Price CAGR
10 Years:	18%
5 Years:	34%
3 Years:	29%
1 Year:	86%

Return on Equity
10 Years:	5%
5 Years:	8%
3 Years:	12%
Last Year:	25%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	13	13	13	13	6	6	6	6	6	6	6	6
Reserves	199	195	196	199	96	109	116	117	118	122	128	168
	81	105	117	96	74	46	104	38	102	101	117	7
	10	9	6	10	12	5	5	12	12	25	45	0
Total Liabilities	303	322	332	318	189	166	231	173	238	255	297	181
	68	83	79	78	49	49	47	45	42	38	36	25
CWIP	17	1	1	0	0	0	0	0	0	0	0	0
Investments	27	27	27	26	1	15	20	20	20	20	20	36
	191	211	225	214	138	103	164	109	176	196	240	120
Total Assets	303	322	332	318	189	166	231	173	238	255	297	181

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	12	29	-23	20	-16	29	-42	60	-45	-15	-17	180
	9	-20	5	7	28	18	-15	-4	-14	21	9	-64
	-21	-6	12	-28	-11	-36	46	-55	57	-7	8	-115
Net Cash Flow	0	3	-7	-1	0	11	-11	1	-1	-0	0	1

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	49	52	42	36	41	28	24	30	41	25	27	1
Inventory Days	64	22	70	50	73	34	69	35	55	29	25	0
Days Payable	9	4	1	9	2	2	3	7	6	8	8
Cash Conversion Cycle	103	70	111	77	112	60	90	58	90	46	44	1
Working Capital Days	108	80	111	82	109	56	82	56	95	53	47	2
ROCE %	4%	4%	3%	3%	6%	7%	8%	4%	4%	6%	7%

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
	74.01%	73.95%	73.91%	73.91%	73.91%	73.91%	73.91%	74.66%	74.71%	74.41%	73.76%	72.33%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.21%
	0.85%	0.85%	0.85%	0.82%	0.00%	0.82%	0.82%	0.77%	0.49%	0.33%	0.00%	0.00%
	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%
	24.86%	24.92%	24.96%	24.99%	25.81%	24.98%	24.99%	24.29%	24.52%	24.97%	25.95%	27.17%
No. of Shareholders	10,881	11,801	11,556	11,753	11,725	11,862	11,519	11,052	10,750	13,220	13,521	15,003

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	74.99%	72.96%	73.32%	73.88%	74.01%	73.91%	74.66%	72.33%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.21%
	2.35%	0.85%	0.85%	0.86%	0.85%	0.82%	0.77%	0.00%
	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%	0.28%
	22.38%	25.91%	25.55%	24.98%	24.86%	24.99%	24.29%	27.17%
No. of Shareholders	10,764	12,265	11,294	10,253	10,605	11,753	11,052	15,003

* 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.

Bhagyanagar India Ltd

Bhagyanagar India Ltd

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Cash Flows

Ratios

Shareholding Pattern

Documents

Announcements

Annual reports

Credit ratings