Baroda Extrusion Ltd

Baroda Extrusion Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Baroda Extrusion Ltd

₹ 10.1 4.98%
21 Nov 3:31 p.m.
barodaextrusion.com BSE: 513502
About

Incorporated in 1993, Baroda Extrusion Limited is into manufacturing of copper finished goods, extrusion products, its job work and trading in ferrous and non ferrous metals.

Key Points

Products and Applications:[1]
a) Copper Flats / Bus Bar:[2]
Used in Transformers, Control Panel, Rectifier, Furnace, Heavy Electrical, Engineering, etc.
b) Copper Rods:
Used in Transformers, Control Panel, Rectifier, Furnace, Heavy Electrical, Engineering, etc.
c) Copper Tubes:
Used in Refrigeration, Air Conditioner, Heat Exchangers, Electrical Applications, Hospital, Gas Pipe Line and Metro Projects.
d) Copper Coils:
Used in Refrigeration, Air Conditioner, Solar - Technology, Heat Exchangers and Condensers
e) Copper Section and Profiles:
Used in Heavy Electrical Engineering, Power Generation and Atomic Energy
f) Copper Billets / Mother Tubes
g) LWC Jumbo Coil Copper Tubes & Pipes

Website BSE
  • Market Cap ₹ 151 Cr.
  • Current Price ₹ 10.1
  • High / Low ₹ 15.0 / 2.51
  • Stock P/E
  • Book Value ₹ -2.63
  • Dividend Yield 0.00 %
  • ROCE -6.20 %
  • ROE %
  • Face Value ₹ 1.00
Edit ratios

Pros

Cons

  • Company has low interest coverage ratio.

* 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 ...

Quarterly Results

Figures in Rs. Crores

Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
29.07 29.04 29.92 34.01 33.14 30.64 32.35 32.54 32.18 28.97 33.52 33.06 35.66
29.02 28.69 29.63 33.98 34.49 33.32 32.10 32.57 31.85 29.00 35.33 32.89 35.70
Operating Profit 0.05 0.35 0.29 0.03 -1.35 -2.68 0.25 -0.03 0.33 -0.03 -1.81 0.17 -0.04
OPM % 0.17% 1.21% 0.97% 0.09% -4.07% -8.75% 0.77% -0.09% 1.03% -0.10% -5.40% 0.51% -0.11%
0.00 0.02 0.00 0.01 0.01 0.01 0.40 0.01 0.10 0.02 0.46 0.00 0.12
Interest 0.01 0.01 0.01 0.01 0.01 0.00 0.00 0.01 0.01 0.01 0.00 0.00 0.00
Depreciation 0.02 0.03 0.02 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.02 0.03 0.03
Profit before tax 0.02 0.33 0.26 0.00 -1.38 -2.70 0.62 -0.06 0.39 -0.05 -1.37 0.14 0.05
Tax % 0.00% 3.03% -57.69% -1.45% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.01 0.33 0.41 0.01 -1.35 -2.70 0.62 -0.06 0.39 -0.05 -1.37 0.14 0.05
EPS in Rs 0.00 0.02 0.03 0.00 -0.09 -0.18 0.04 -0.00 0.03 -0.00 -0.09 0.01 0.00
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
54 48 24 25 14 30 51 52 52 108 130 127 131
62 54 26 29 16 32 53 73 52 107 134 129 133
Operating Profit -7 -6 -2 -4 -2 -1 -2 -21 -0 1 -4 -2 -2
OPM % -14% -13% -8% -14% -15% -4% -3% -40% -0% 1% -3% -1% -1%
1 0 0 0 0 0 0 0 0 0 0 1 1
Interest 6 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax -14 -6 -2 -4 -2 -1 -2 -21 -0 1 -3 -1 -1
Tax % 0% -1% 30% -1% 0% 2% 0% -25% 0% 1% -1% 0%
-14 -6 -2 -3 -2 -1 -2 -16 -0 1 -3 -1 -1
EPS in Rs -0.91 -0.41 -0.16 -0.23 -0.14 -0.08 -0.11 -1.05 -0.01 0.09 -0.23 -0.07 -0.08
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: 10%
5 Years: 20%
3 Years: 35%
TTM: 3%
Compounded Profit Growth
10 Years: 6%
5 Years: 6%
3 Years: %
TTM: 30%
Stock Price CAGR
10 Years: 31%
5 Years: 104%
3 Years: 42%
1 Year: 241%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Sep 2024
Equity Capital 15 15 15 15 15 15 15 15 15 15 15 15 15
Reserves -19 -25 -27 -31 -33 -34 -36 -51 -51 -50 -53 -54 -54
48 48 48 48 48 47 47 50 50 50 53 59 58
8 11 6 3 5 6 9 10 10 16 17 13 21
Total Liabilities 51 49 42 35 35 34 35 24 23 31 32 33 40
2 2 2 2 2 2 2 2 2 2 2 2 2
CWIP 0 0 0 0 0 0 0 0 0 0 0 0 0
Investments 0 0 0 0 0 0 0 0 0 0 0 0 0
49 47 40 34 33 32 34 23 22 30 30 31 38
Total Assets 51 49 42 35 35 34 35 24 23 31 32 33 40

Cash Flows

Figures in Rs. Crores

Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
-6 -1 1 -0 0 -0 0 -3 0 -0 -2 -5
-0 -0 -0 0 0 0 0 0 -0 -0 -0 -0
6 1 -1 -0 0 0 -0 3 -0 0 3 6
Net Cash Flow -1 -0 -0 0 0 0 0 0 -0 0 0 1

Ratios

Figures in Rs. Crores

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 263 82 182 58 134 44 52 63 63 41 37 37
Inventory Days 8 16 31 22 10 18 13 11 27 28 24 24
Days Payable 39 65 95 43 124 72 62 72 67 55 47 35
Cash Conversion Cycle 232 32 118 37 21 -9 3 2 23 14 15 26
Working Capital Days 279 81 177 114 156 30 21 41 37 24 20 32
ROCE % -15% -15% -5% -11% -7% -4% -6% -102% -1% 10% -23% -6%

Shareholding Pattern

Numbers in percentages

Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
57.24% 57.24% 57.24% 57.23% 57.23% 57.23% 57.00% 57.00% 56.94% 55.39% 55.39% 55.39%
42.76% 42.76% 42.76% 42.76% 42.76% 42.76% 43.00% 42.99% 43.06% 44.62% 44.61% 44.62%
No. of Shareholders 15,07117,70817,79619,48919,48919,24918,97818,79219,15721,16922,02423,693

Documents

Announcements

Annual reports