Bharati Defence & Infrastructure Ltd

Bharati Defence Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Bharati Defence & Infrastructure Ltd

₹ 1.95 -4.88%
31 Jan 2019
bdil.co.in BSE: 532609 NSE: BHARATIDIL
About

Bharati Defence and Infrastructure Limited engages in the design and construction of sea-going, coastal, harbour, and inland crafts and vessels. The Company offers inland cargo barges, deep-sea trawlers and dredgers, tractor tugs, cargo ships, tankers, and other support vessels required for the offshore industry.

[ add key points ]
Website BSE NSE - BZ
  • Market Cap ₹ 9.81 Cr.
  • Current Price ₹ 1.95
  • High / Low ₹ /
  • Stock P/E 0.65
  • Book Value ₹ -964
  • Dividend Yield 0.00 %
  • ROCE %
  • ROE %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Promoters have pledged or encumbered 100% of their holding.

* 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

Industrials Capital Goods Industrial Manufacturing Ship Building & Allied Services

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025
8.33 7.17 4.77 0.68 0.53 17.20 0.00 0.00 0.00 10.73 0.00 12.57 1.11
22.51 60.78 7.31 11.04 13.05 21.61 0.00 187.84 0.00 9.51 0.04 1.28 0.27
Operating Profit -14.18 -53.61 -2.54 -10.36 -12.52 -4.41 0.00 -187.84 0.00 1.22 -0.04 11.29 0.84
OPM % -170.23% -747.70% -53.25% -1,523.53% -2,362.26% -25.64% 11.37% 89.82% 75.68%
-10.34 -423.42 0.09 0.20 0.07 0.31 0.00 -2,473.06 0.00 0.00 0.00 1.91 0.00
Interest 28.66 38.20 21.80 0.20 0.13 1.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 15.11 14.77 13.55 13.55 13.55 13.55 0.00 0.00 0.00 0.00 0.00 0.10 0.00
Profit before tax -68.29 -530.00 -37.80 -23.91 -26.13 -18.69 0.00 -2,660.90 0.00 1.22 -0.04 13.10 0.84
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-68.30 -530.00 -37.80 -23.91 -26.12 -18.68 0.00 -2,660.90 0.00 1.22 -0.04 13.11 0.84
EPS in Rs -13.58 -105.37 -7.52 -4.75 -5.19 -3.71 0.00 -529.02 0.00 0.24 -0.01 2.61 0.17
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2024 Mar 2025 TTM
1,019 1,348 1,581 1,406 505 200 39 58 29 23 176 23 24
762 1,031 1,107 924 559 678 155 240 151 53 229 11 11
Operating Profit 256 317 473 482 -54 -478 -116 -181 -122 -30 -53 12 13
OPM % 25% 24% 30% 34% -11% -240% -299% -313% -414% -129% -30% 54% 55%
12 45 38 0 8 16 -532 -2,048 -459 1 -2,469 2 2
Interest 63 139 310 490 447 514 297 319 125 23 0 0 0
Depreciation 10 15 22 40 47 49 62 61 60 54 0 0 0
Profit before tax 195 208 179 -49 -540 -1,026 -1,007 -2,609 -766 -106 -2,522 14 15
Tax % 32% 33% 37% -112% -9% -18% -14% -27% 132% 0% 0% 0%
133 139 113 6 -492 -843 -865 -1,898 -1,777 -107 -2,522 14 15
EPS in Rs 48.36 50.37 37.43 1.88 -128.02 -167.54 -171.89 -377.34 -353.29 -21.18 -501.42 2.84 3.01
Dividend Payout % 6% 6% 8% 0% 0% 0% 0% 0% 0% 0% 0% 0%
Compounded Sales Growth
10 Years: -5%
5 Years: %
3 Years: %
TTM: -87%
Compounded Profit Growth
10 Years: 7%
5 Years: %
3 Years: %
TTM: 130%
Stock Price CAGR
10 Years: -20%
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2024 Mar 2025
Equity Capital 28 29 30 32 38 50 50 50 50 50
Reserves 675 822 952 955 563 -211 -1,119 -3,016 -4,793 -4,899
1,003 2,293 3,038 3,863 5,104 5,255 5,741 7,361 190 189
1,163 1,298 1,540 1,511 2,382 2,589 2,562 2,262 9,575 9,554
Total Liabilities 2,868 4,441 5,559 6,361 8,087 7,684 7,234 6,658 5,023 4,895
252 372 745 794 1,005 910 849 788 597 543
CWIP 616 715 664 763 532 240 235 170 146 146
Investments 3 56 12 6 2 2 2 2 0 0
1,997 3,298 4,138 4,797 6,548 6,532 6,148 5,698 4,279 4,206
Total Assets 2,868 4,441 5,559 6,361 8,087 7,684 7,234 6,658 5,023 4,895

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2024 Mar 2025
274 -143 -769 -217 -366 73 -192 18 -53 -739 17
-783 -1,006 -285 -159 -21 9 61 10 0 639 25
511 1,203 950 318 373 -58 144 -32 -22 0 -47
Net Cash Flow 2 54 -104 -58 -14 24 13 -4 -75 -100 -5

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2024 Mar 2025
Debtor Days 101 97 132 220 583 1,383 644 143 301 392
Inventory Days 607 638 925 1,339 5,452 8,672 31,629 15,892 10,708 75,000
Days Payable 79 149 128 165 172 424 1,288 771 596 3,418
Cash Conversion Cycle 629 586 929 1,394 5,862 9,631 30,985 15,263 10,413 71,974
Working Capital Days 229 476 206 208 1,031 870 -41,748 -41,020 -86,582 -110,130
ROCE % 19% 14% 14% 10% -2% -9% -4% -5%

Shareholding Pattern

Numbers in percentages

Jun 2016Sep 2016Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2025
65.48% 38.55% 40.58% 40.58% 40.58% 40.58% 40.58% 40.58% 40.58% 38.56% 40.58% 40.58%
6.61% 6.28% 6.61% 6.61% 6.61% 6.61% 6.61% 11.84% 11.84% 11.25% 6.61% 6.61%
27.91% 55.17% 52.81% 52.81% 52.81% 52.81% 52.81% 47.57% 47.57% 50.18% 52.81% 52.81%
No. of Shareholders 34,43433,98134,17733,78233,49033,29033,24533,00332,80032,52532,87532,245

* 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