Bhagyanagar India Ltd
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.
- Market Cap ₹ 310 Cr.
- Current Price ₹ 96.8
- High / Low ₹ 129 / 76.0
- Stock P/E 256
- Book Value ₹ 54.6
- Dividend Yield 0.00 %
- ROCE 4.30 %
- ROE 2.16 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
- Company is almost debt free.
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Promoter holding has decreased over last quarter: -1.03%
- The company has delivered a poor sales growth of 4.99% over past five years.
- Company has a low return on equity of 3.28% over last 3 years.
- Contingent liabilities of Rs.152 Cr.
- Earnings include an other income of Rs.2.12 Cr.
- Company's cost of borrowing seems high
* 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: Power Generation & Distribution Industry: Power Generation And Supply
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
197 | 226 | 262 | 296 | 293 | 447 | 569 | 504 | 506 | 1,091 | 1,387 | 726 | 220 | |
184 | 216 | 256 | 289 | 282 | 434 | 550 | 495 | 496 | 1,076 | 1,368 | 716 | 214 | |
Operating Profit | 13 | 9 | 6 | 6 | 11 | 13 | 19 | 9 | 9 | 15 | 19 | 10 | 6 |
OPM % | 7% | 4% | 2% | 2% | 4% | 3% | 3% | 2% | 2% | 1% | 1% | 1% | 3% |
6 | 8 | 10 | 9 | 4 | 12 | 1 | 2 | 3 | 3 | 2 | 45 | 2 | |
Interest | 7 | 8 | 8 | 8 | 6 | 4 | 8 | 7 | 6 | 7 | 9 | 5 | 2 |
Depreciation | 8 | 7 | 5 | 5 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 |
Profit before tax | 5 | 3 | 2 | 2 | 5 | 17 | 9 | 1 | 3 | 7 | 8 | 47 | 3 |
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 | 1 | |
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 | 0.38 |
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: | -84% |
Compounded Profit Growth | |
---|---|
10 Years: | 3% |
5 Years: | -12% |
3 Years: | 51% |
TTM: | -97% |
Stock Price CAGR | |
---|---|
10 Years: | 17% |
5 Years: | 37% |
3 Years: | 30% |
1 Year: | 10% |
Return on Equity | |
---|---|
10 Years: | 3% |
5 Years: | 2% |
3 Years: | 3% |
Last Year: | 2% |
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 | Sep 2024 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 13 | 13 | 13 | 13 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves | 199 | 195 | 196 | 199 | 96 | 109 | 116 | 117 | 118 | 122 | 128 | 168 | 168 |
81 | 105 | 117 | 96 | 74 | 46 | 104 | 38 | 102 | 101 | 117 | 7 | 6 | |
10 | 9 | 6 | 10 | 12 | 5 | 5 | 12 | 12 | 25 | 45 | 0 | 1 | |
Total Liabilities | 303 | 322 | 332 | 318 | 189 | 166 | 231 | 173 | 238 | 255 | 297 | 181 | 182 |
68 | 83 | 79 | 78 | 49 | 49 | 47 | 45 | 42 | 38 | 36 | 25 | 24 | |
CWIP | 17 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 27 | 27 | 27 | 26 | 1 | 15 | 20 | 20 | 20 | 20 | 20 | 36 | 36 |
191 | 211 | 225 | 214 | 138 | 103 | 164 | 109 | 176 | 196 | 240 | 120 | 121 | |
Total Assets | 303 | 322 | 332 | 318 | 189 | 166 | 231 | 173 | 238 | 255 | 297 | 181 | 182 |
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 | 0 | ||
Days Payable | 9 | 4 | 1 | 9 | 2 | 2 | 3 | 7 | 6 | |||
Cash Conversion Cycle | 103 | 70 | 111 | 77 | 112 | 60 | 90 | 58 | 90 | 25 | 27 | 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% | 4% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Resignation of Company Secretary / Compliance Officer
7 Dec - Resignation of Company Secretary and Compliance Officer.
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
14 Nov - Extract of the Unaudited Standalone and Consolidated Financial Results for second quarter and half year ended on 30-09-2024
-
Board Meeting Outcome for Outcome Of The Board Meeting
13 Nov - Approved unaudited financial results for Q2 FY2024.
-
Financial Results Q2 FY 2024-25
13 Nov - Approved unaudited financial results for Q2 FY2024.
-
Board Meeting Intimation for Consideration And Approval Of Un-Audited Standalone And Consolidated Financial Results For The 2Nd Quarter Ended 30Th September 2024.
5 Nov - Board meeting scheduled to approve Q2 financial results.
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 nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
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.