Balrampur Chini Mills Ltd
Balrampur Chini Mills Limited (BCML) is one of the largest integrated sugar companies in India. The allied businesses of the Company comprise distillery operations and cogeneration of power.
BCML is one of the most efficient integrated sugar producers in the country. The Company has grown its capacity by well-planned capacity expansion projects and the acquisition of existing companies over recent years. [1]
- Market Cap ₹ 11,054 Cr.
- Current Price ₹ 548
- High / Low ₹ 693 / 352
- Stock P/E 26.9
- Book Value ₹ 176
- Dividend Yield 0.55 %
- ROCE 13.5 %
- ROE 13.8 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
Cons
- Stock is trading at 3.11 times its book value
- The company has delivered a poor sales growth of 5.47% over past five years.
- Company has a low return on equity of 13.6% over last 3 years.
- Dividend payout has been low at 13.4% of profits 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
Part of BSE 400 MidSmallCap Index BSE Fast Moving Consumer Goods BSE SmallCap Nifty MidSmallcap 400 BSE 500
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
3,275 | 2,665 | 2,987 | 2,757 | 3,460 | 4,343 | 4,286 | 4,741 | 4,812 | 4,846 | 4,666 | 5,594 | 5,346 | |
2,853 | 2,441 | 2,859 | 2,342 | 2,557 | 3,888 | 3,595 | 4,059 | 4,098 | 4,139 | 4,144 | 4,808 | 4,662 | |
Operating Profit | 421 | 224 | 128 | 414 | 903 | 454 | 691 | 682 | 714 | 707 | 522 | 786 | 684 |
OPM % | 13% | 8% | 4% | 15% | 26% | 10% | 16% | 14% | 15% | 15% | 11% | 14% | 13% |
41 | 21 | 13 | -130 | -8 | 38 | 47 | 52 | 47 | 36 | 65 | 206 | 116 | |
Interest | 144 | 118 | 102 | 67 | 55 | 52 | 41 | 64 | 39 | 31 | 49 | 84 | 88 |
Depreciation | 108 | 110 | 116 | 110 | 105 | 95 | 96 | 101 | 112 | 114 | 130 | 166 | 172 |
Profit before tax | 210 | 17 | -76 | 108 | 735 | 345 | 602 | 568 | 609 | 599 | 408 | 742 | 540 |
Tax % | 23% | 52% | -24% | 7% | 19% | 33% | 4% | 9% | 21% | 22% | 30% | 28% | |
161 | 8 | -58 | 100 | 593 | 232 | 576 | 519 | 480 | 465 | 284 | 534 | 411 | |
EPS in Rs | 6.60 | 0.35 | -2.37 | 4.09 | 25.23 | 10.14 | 25.21 | 23.61 | 22.85 | 22.77 | 14.09 | 26.49 | 20.38 |
Dividend Payout % | 30% | 0% | 0% | 0% | 14% | 25% | 10% | 11% | 11% | 11% | 18% | 11% |
Compounded Sales Growth | |
---|---|
10 Years: | 8% |
5 Years: | 5% |
3 Years: | 5% |
TTM: | -5% |
Compounded Profit Growth | |
---|---|
10 Years: | 56% |
5 Years: | -5% |
3 Years: | -3% |
TTM: | -30% |
Stock Price CAGR | |
---|---|
10 Years: | 27% |
5 Years: | 41% |
3 Years: | 4% |
1 Year: | 51% |
Return on Equity | |
---|---|
10 Years: | 18% |
5 Years: | 16% |
3 Years: | 14% |
Last Year: | 14% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
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 | 24 | 24 | 24 | 24 | 24 | 23 | 23 | 22 | 21 | 20 | 20 | 20 | 20 |
Reserves | 1,292 | 1,192 | 1,103 | 1,205 | 1,537 | 1,594 | 2,095 | 2,394 | 2,598 | 2,749 | 2,875 | 3,381 | 3,529 |
1,763 | 1,527 | 1,678 | 1,667 | 1,782 | 990 | 1,734 | 1,482 | 1,240 | 1,211 | 1,880 | 2,009 | 604 | |
1,144 | 1,416 | 1,099 | 805 | 685 | 1,093 | 851 | 910 | 774 | 512 | 653 | 678 | 432 | |
Total Liabilities | 4,223 | 4,159 | 3,904 | 3,701 | 4,027 | 3,700 | 4,703 | 4,808 | 4,634 | 4,492 | 5,429 | 6,088 | 4,586 |
1,523 | 1,524 | 1,377 | 1,340 | 1,412 | 1,446 | 1,422 | 1,624 | 1,599 | 1,634 | 2,599 | 2,639 | 2,619 | |
CWIP | 5 | 0 | 8 | 86 | 6 | 11 | 46 | 12 | 14 | 204 | 24 | 46 | 93 |
Investments | 42 | 41 | 41 | 48 | 74 | 122 | 166 | 244 | 249 | 173 | 263 | 339 | 412 |
2,653 | 2,594 | 2,479 | 2,226 | 2,535 | 2,121 | 3,070 | 2,927 | 2,772 | 2,482 | 2,543 | 3,064 | 1,462 | |
Total Assets | 4,223 | 4,159 | 3,904 | 3,701 | 4,027 | 3,700 | 4,703 | 4,808 | 4,634 | 4,492 | 5,429 | 6,088 | 4,586 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
556 | 462 | -76 | 147 | 346 | 1,180 | -523 | 850 | 649 | 695 | 453 | 178 | |
-9 | -63 | -23 | -147 | -117 | -159 | -159 | -305 | -81 | -309 | -859 | -225 | |
-371 | -447 | 38 | -70 | -233 | -1,020 | 682 | -546 | -569 | -385 | 406 | 47 | |
Net Cash Flow | 176 | -48 | -62 | -70 | -4 | 0 | -0 | -1 | -1 | -0 | -0 | 0 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
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 | 20 | 9 | 19 | 26 | 17 | 15 | 38 | 18 | 19 | 10 | 10 | 8 |
Inventory Days | 273 | 365 | 243 | 344 | 391 | 189 | 277 | 239 | 251 | 232 | 248 | 268 |
Days Payable | 103 | 177 | 107 | 77 | 49 | 82 | 72 | 70 | 63 | 29 | 34 | 26 |
Cash Conversion Cycle | 190 | 197 | 155 | 294 | 359 | 123 | 243 | 188 | 207 | 213 | 224 | 250 |
Working Capital Days | 117 | 122 | 148 | 182 | 202 | 88 | 186 | 152 | 156 | 147 | 156 | 169 |
ROCE % | 11% | 5% | 1% | 12% | 26% | 13% | 20% | 16% | 17% | 16% | 10% | 13% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Credit Rating
21h - Crisil reaffirms ratings and enhances bank loan facilities.
- Closure of Trading Window 2d
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
24 Mar - Company''s representative(s) would be attending an investor meet organized by DAM Capital.
- Shareholder Meeting / Postal Ballot-Scrutinizer"s Report 17 Mar
- Shareholder Meeting / Postal Ballot-Outcome of Postal_Ballot 17 Mar
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from nse
-
Financial Year 2011
from bse
Concalls
-
Feb 2025Transcript PPT
-
Feb 2025TranscriptNotesPPT
-
Nov 2024Transcript PPT
-
Nov 2024TranscriptNotesPPT
-
Aug 2024Transcript PPT REC
-
May 2024Transcript PPT REC
-
Feb 2024TranscriptPPT
-
Feb 2024Transcript PPT
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
May 2023Transcript PPT REC
-
Feb 2023Transcript PPT
-
Nov 2022Transcript PPT
-
Aug 2022Transcript PPT
-
May 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
Jun 2021TranscriptNotesPPT
-
Feb 2021Transcript PPT
-
Nov 2020Transcript PPT
-
Aug 2020Transcript PPT
-
Jun 2020Transcript PPT
-
Feb 2020Transcript PPT
-
Nov 2019Transcript PPT
-
Aug 2019Transcript PPT
-
May 2019Transcript PPT
-
Feb 2019Transcript PPT
-
Dec 2018TranscriptPPT
-
Oct 2018TranscriptNotesPPT
-
Aug 2018Transcript PPT
-
May 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
Business Segments
The company is one of the largest integrated sugar companies in India, with operations spanning across: [1]