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 ₹ 342 Cr.
- Current Price ₹ 107
- High / Low ₹ 126 / 50.1
- Stock P/E 7.49
- Book Value ₹ 60.4
- Dividend Yield 0.00 %
- ROCE 20.9 %
- ROE 26.8 %
- Face Value ₹ 2.00
Pros
- Company has reduced debt.
- Company has delivered good profit growth of 49.3% 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%
- Earnings include an other income of Rs.44.1 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
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
197 | 234 | 279 | 299 | 310 | 513 | 569 | 562 | 787 | 1,574 | 1,847 | 1,431 | |
184 | 222 | 269 | 290 | 295 | 500 | 550 | 547 | 769 | 1,543 | 1,812 | 1,399 | |
Operating Profit | 13 | 12 | 10 | 9 | 14 | 13 | 19 | 15 | 19 | 30 | 35 | 32 |
OPM % | 7% | 5% | 3% | 3% | 5% | 2% | 3% | 3% | 2% | 2% | 2% | 2% |
6 | 7 | 7 | 7 | 2 | 12 | 1 | 1 | 0 | 1 | 1 | 44 | |
Interest | 7 | 8 | 8 | 8 | 6 | 4 | 8 | 10 | 8 | 12 | 15 | 13 |
Depreciation | 8 | 7 | 6 | 6 | 5 | 4 | 4 | 5 | 6 | 6 | 6 | 7 |
Profit before tax | 4 | 3 | 2 | 2 | 5 | 17 | 9 | 1 | 5 | 13 | 14 | 56 |
Tax % | 12% | 2% | -20% | -14% | -3% | 24% | 26% | 12% | 33% | 17% | 30% | 18% |
3 | 3 | 3 | 3 | 5 | 13 | 6 | 1 | 3 | 11 | 10 | 46 | |
EPS in Rs | 0.52 | 0.50 | 0.54 | 0.39 | 1.68 | 3.97 | 1.98 | 0.33 | 1.09 | 3.46 | 3.17 | 14.29 |
Dividend Payout % | 77% | 61% | 56% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 20% |
5 Years: | 20% |
3 Years: | 22% |
TTM: | -23% |
Compounded Profit Growth | |
---|---|
10 Years: | 31% |
5 Years: | 49% |
3 Years: | 136% |
TTM: | 352% |
Stock Price CAGR | |
---|---|
10 Years: | 18% |
5 Years: | 35% |
3 Years: | 31% |
1 Year: | 96% |
Return on Equity | |
---|---|
10 Years: | 6% |
5 Years: | 10% |
3 Years: | 15% |
Last Year: | 27% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 13 | 13 | 13 | 13 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
Reserves | 198 | 205 | 207 | 208 | 97 | 109 | 116 | 117 | 120 | 131 | 141 | 187 |
86 | 110 | 123 | 102 | 76 | 46 | 114 | 66 | 155 | 179 | 220 | 101 | |
11 | 10 | 8 | 13 | 14 | 5 | 6 | 14 | 21 | 35 | 56 | 39 | |
Total Liabilities | 308 | 338 | 351 | 336 | 193 | 166 | 241 | 203 | 302 | 351 | 424 | 334 |
176 | 206 | 206 | 206 | 72 | 63 | 77 | 81 | 81 | 77 | 80 | 77 | |
CWIP | 17 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 19 | 28 | 29 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96 | 104 | 115 | 104 | 121 | 103 | 164 | 122 | 221 | 275 | 344 | 256 | |
Total Assets | 308 | 338 | 351 | 336 | 193 | 166 | 241 | 203 | 302 | 351 | 424 | 334 |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
11 | 33 | -17 | 23 | -14 | 28 | -48 | 49 | -76 | -4 | -40 | 96 | |
10 | -24 | -2 | 3 | 28 | 31 | -17 | -13 | -2 | -1 | 3 | 39 | |
-21 | -6 | 12 | -27 | -13 | -49 | 54 | -35 | 77 | 14 | 27 | -133 | |
Net Cash Flow | 0 | 3 | -7 | -1 | 0 | 11 | -11 | 1 | -1 | 9 | -9 | 3 |
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 | 52 | 53 | 42 | 38 | 43 | 25 | 24 | 31 | 41 | 23 | 24 | 25 |
Inventory Days | 64 | 21 | 67 | 50 | 73 | 34 | 70 | 42 | 43 | 26 | 31 | 23 |
Days Payable | 9 | 4 | 2 | 10 | 3 | 2 | 3 | 8 | 8 | 6 | 8 | 6 |
Cash Conversion Cycle | 107 | 70 | 106 | 78 | 113 | 56 | 92 | 65 | 76 | 42 | 46 | 42 |
Working Capital Days | 117 | 83 | 106 | 83 | 107 | 49 | 86 | 63 | 90 | 53 | 56 | 57 |
ROCE % | 4% | 3% | 3% | 3% | 6% | 7% | 8% | 5% | 6% | 8% | 9% |
Documents
Announcements
- Closure of Trading Window 28 Jun
-
Compliances-Reg.24(A)-Annual Secretarial Compliance
23 May - Compliance report for the year ended 31st March, 2024
- Announcement under Regulation 30 (LODR)-Newspaper Publication 22 May
- Board Meeting Outcome for Outcome Of The Board Meeting 21 May
- Audited Standalone And Consolidated Financial Results For The Quarter And Year Ended 31St March, 2024. 21 May
Annual reports
-
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
-
Financial Year 2011
from nse
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.