Bhagyanagar Properties Ltd

Bhagya. Prop. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Bhagyanagar Properties Ltd

₹ 42.2 0.24%
09 Dec 2022
bhagyanagarproperties.com BSE: 540621 NSE: BHAGYAPROP
About

Bhagyanagar Properties Limited, incorporated in 2006 is into the business of buying, selling and leasing of properties. The Co. was demerged from Bhagyanagar India Limited on 1st April 2016, previously BPL was the real estate division of BIL.[1] [2]

Key Points

Revenue in FY 20
Lease Rent - 30%
Profit on sale of assets - 70%
The Co. also sold investments worth 1.4 cr in FY 20.[1]

Website BSE NSE
  • Market Cap ₹ 135 Cr.
  • Current Price ₹ 42.2
  • High / Low ₹ /
  • Stock P/E 47.2
  • Book Value ₹ 36.5
  • Dividend Yield 0.00 %
  • ROCE -0.14 %
  • ROE -0.16 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 1.16 times its book value

Cons

  • The company has delivered a poor sales growth of -49.7% over past five years.
  • Company has a low return on equity of 1.59% over last 3 years.
  • Earnings include an other income of Rs.1.31 Cr.
  • Company has high debtors of 1,414 days.

* 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: Realty Industry: Construction

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
2.04 0.18 2.66 0.20 1.60 0.21 0.01 0.02 0.02 0.02 0.02 2.90 0.03
0.71 0.54 0.73 0.26 0.25 0.53 0.65 0.63 0.23 0.24 0.37 0.31 0.37
Operating Profit 1.33 -0.36 1.93 -0.06 1.35 -0.32 -0.64 -0.61 -0.21 -0.22 -0.35 2.59 -0.34
OPM % 65.20% -200.00% 72.56% -30.00% 84.38% -152.38% -6,400.00% -3,050.00% -1,050.00% -1,100.00% -1,750.00% 89.31% -1,133.33%
0.03 2.10 0.06 0.00 0.00 0.00 1.30 0.33 0.33 0.34 0.39 0.25 0.33
Interest 0.20 0.50 0.09 0.23 0.23 0.12 0.12 0.00 0.01 0.00 0.00 0.01 0.00
Depreciation 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03
Profit before tax 1.13 1.21 1.87 -0.32 1.09 -0.47 0.51 -0.31 0.08 0.09 0.01 2.80 -0.04
Tax % 20.35% 9.09% -36.36% 0.00% 11.93% -17.02% -121.57% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
0.90 1.10 2.55 -0.32 0.96 -0.39 1.13 -0.31 0.08 0.09 0.01 2.80 -0.04
EPS in Rs 0.28 0.34 0.80 -0.10 0.30 -0.12 0.35 -0.10 0.03 0.03 0.00 0.88 -0.01
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
0.00 0.00 0.00 0.00 0.00 0.03 2.49 0.86 8.37 7.13 2.02 0.08 2.97
0.02 0.02 0.04 0.00 0.00 0.02 1.06 0.77 2.05 2.28 1.67 1.47 1.29
Operating Profit -0.02 -0.02 -0.04 0.00 0.00 0.01 1.43 0.09 6.32 4.85 0.35 -1.39 1.68
OPM % 33.33% 57.43% 10.47% 75.51% 68.02% 17.33% -1,737.50% 56.57%
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.57 0.40 2.20 1.30 1.39 1.31
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.02 0.07 0.96 0.72 0.01 0.01
Depreciation 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.01 0.02 0.12 0.12 0.12 0.12
Profit before tax -0.02 -0.02 -0.04 0.00 -0.01 0.00 1.40 0.63 6.63 5.97 0.81 -0.13 2.86
Tax % 0.00% 0.00% 0.00% 0.00% 19.29% 17.46% 1.36% 0.00% -70.37% 0.00%
-0.02 -0.02 -0.04 0.00 -0.01 0.00 1.13 0.51 6.54 5.96 1.37 -0.14 2.86
EPS in Rs 0.35 0.16 2.04 1.86 0.43 -0.04 0.90
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: -50%
3 Years: -79%
TTM: 1042%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 461%
Stock Price CAGR
10 Years: %
5 Years: 18%
3 Years: 5%
1 Year: %
Return on Equity
10 Years: 2%
5 Years: 2%
3 Years: 2%
Last Year: 0%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Equity Capital 4.00 4.00 4.00 4.00 4.00 4.00 6.40 6.40 6.40 6.40 6.40 6.40
Reserves -0.17 -0.20 -0.24 -0.24 -0.26 -0.25 92.94 93.74 100.27 106.24 107.61 107.47
58.78 58.83 58.54 56.39 55.54 56.11 0.00 0.00 0.58 10.05 0.23 0.00
0.00 0.00 0.00 0.00 0.01 0.21 4.23 3.78 5.53 6.87 9.10 8.55
Total Liabilities 62.61 62.63 62.30 60.15 59.29 60.07 103.57 103.92 112.78 129.56 123.34 122.42
59.27 59.27 59.30 59.29 59.28 59.27 56.45 56.58 49.42 41.50 40.66 40.54
CWIP 0.04 0.06 0.00 0.00 0.00 0.58 0.00 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 3.60 3.60 13.20 3.60 3.61 3.61
3.30 3.30 3.00 0.86 0.01 0.22 43.52 43.74 50.16 84.46 79.07 78.27
Total Assets 62.61 62.63 62.30 60.15 59.29 60.07 103.57 103.92 112.78 129.56 123.34 122.42

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
-0.02 -0.04 0.32 0.00 0.00 0.19 -1.09 3.72 6.81 5.32 0.40 -0.93
0.00 0.00 -0.02 2.15 0.85 -0.58 5.15 0.41 -2.11 18.14 3.41 1.26
0.02 0.04 -0.29 -2.15 -0.85 0.57 -4.24 -4.05 0.18 -28.33 -3.08 -0.96
Net Cash Flow 0.00 0.00 0.01 0.00 0.00 0.18 -0.18 0.08 4.87 -4.86 0.73 -0.63

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Debtor Days 365.00 4.40 29.71 6.11 26.62 56.01 1,414.38
Inventory Days
Days Payable
Cash Conversion Cycle 365.00 4.40 29.71 6.11 26.62 56.01 1,414.38
Working Capital Days -2,190.00 77.69 -1,209.59 -105.97 -192.48 -923.34 -25,960.62
ROCE % -0.03% -0.03% -0.06% 0.00% -0.02% 0.00% 1.78% 0.63% 6.41% 4.78% 0.79% -0.14%

Shareholding Pattern

Numbers in percentages

Dec 2019Mar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022
75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 75.00% 90.87%
0.87% 0.87% 0.87% 0.87% 0.87% 0.87% 0.87% 0.87% 0.87% 0.87% 0.02% 0.87%
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.28%
24.13% 24.13% 24.13% 24.13% 24.13% 24.13% 24.13% 24.13% 24.13% 24.13% 24.98% 7.98%
No. of Shareholders 8,6018,4338,6048,5258,3268,0648,0427,9018,2828,4148,1077,611

* 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.

Documents

Announcements

Annual reports