Bilpower Ltd

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

Bilpower Ltd

₹ 0.55 -5.17%
13 May 2019
bilpower.com BSE: 531590 NSE: BILPOWER
About

Bilpower is engaged in the business of manufacturing of Transformers Cores & Lamination using Cold Rolled Grain Oriented (CRGO) steel.

[ add key points ]
Website BSE NSE - BZ
  • Market Cap ₹ 1.16 Cr.
  • Current Price ₹ 0.55
  • High / Low ₹ /
  • Stock P/E 0.36
  • Book Value ₹ -54.3
  • Dividend Yield 0.00 %
  • ROCE 1.77 %
  • ROE %
  • Face Value ₹ 10.0
Edit ratios

Pros

Cons

  • Contingent liabilities of Rs.98.5 Cr.
  • Earnings include an other income of Rs.1.44 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: Steel Industry: Steel - Medium / Small

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019
3.20 8.85 5.28 5.17 2.69 2.77 2.77 1.16 0.00 0.00 0.00 0.00 0.00
3.27 9.49 4.03 0.73 2.62 6.79 6.79 6.58 1.03 0.89 -0.07 -1.69 -1.39
Operating Profit -0.07 -0.64 1.25 4.44 0.07 -4.02 -4.02 -5.42 -1.03 -0.89 0.07 1.69 1.39
OPM % -2.19% -7.23% 23.67% 85.88% 2.60% -145.13% -145.13% -467.24%
2.18 0.00 0.79 3.25 0.38 4.75 4.75 0.98 0.38 0.39 0.35 0.35 0.35
Interest 0.08 0.08 0.09 0.08 0.08 0.07 0.07 0.07 0.07 0.07 0.07 0.07 0.07
Depreciation 0.09 0.09 0.09 0.09 0.07 0.07 0.07 0.06 0.06 0.06 0.06 0.06 0.06
Profit before tax 1.94 -0.81 1.86 7.52 0.30 0.59 0.59 -4.57 -0.78 -0.63 0.29 1.91 1.61
Tax % 0.00% 0.00% 0.00% 0.00% 13.33% 22.03% 22.03% -1.75% 0.00% 0.00% 0.00% 0.00% 0.00%
1.94 -0.81 1.86 7.52 0.26 0.46 0.46 -4.49 -0.77 -0.63 0.29 1.91 1.61
EPS in Rs 0.92 -0.39 0.89 3.58 0.12 0.22 0.22 -2.14 -0.37 -0.30 0.14 0.91 0.77
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
311.97 457.57 456.41 398.70 356.12 35.36 3.84 18.53 13.85 22.50 9.91 0.00 0.00
276.01 422.81 426.82 383.08 349.84 49.67 7.85 19.40 14.13 15.79 13.74 0.15 -2.26
Operating Profit 35.96 34.76 29.59 15.62 6.28 -14.31 -4.01 -0.87 -0.28 6.71 -3.83 -0.15 2.26
OPM % 11.53% 7.60% 6.48% 3.92% 1.76% -40.47% -104.43% -4.70% -2.02% 29.82% -38.65%
0.40 0.44 0.77 10.22 -1.15 -5.32 -29.76 -110.88 -3.27 4.49 3.04 1.47 1.44
Interest 5.95 11.90 8.47 19.03 23.27 23.08 0.44 0.34 0.37 0.34 0.30 0.29 0.28
Depreciation 0.47 2.02 2.83 0.48 0.46 0.42 0.34 0.55 0.42 0.35 0.27 0.23 0.24
Profit before tax 29.94 21.28 19.06 6.33 -18.60 -43.13 -34.55 -112.64 -4.34 10.51 -1.36 0.80 3.18
Tax % 24.15% 24.30% 20.46% 32.07% -0.11% -2.83% 0.20% -0.05% 0.00% 0.00% 5.88% 0.00%
22.71 16.11 15.16 4.30 -18.59 -41.91 -34.62 -112.58 -4.34 10.50 -1.45 0.80 3.18
EPS in Rs 10.81 7.67 7.22 2.05 -8.85 -19.96 -16.48 -53.61 -2.07 5.00 -0.69 0.38 1.52
Dividend Payout % 8.32% 11.73% 12.47% 24.42% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -100%
Compounded Profit Growth
10 Years: -26%
5 Years: 18%
3 Years: -32%
TTM: 173%
Stock Price CAGR
10 Years: -11%
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 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Equity Capital 10.50 10.50 10.50 10.50 10.50 21.00 21.00 21.00 21.00 21.00 21.00 21.00
Reserves 101.97 115.86 128.88 77.80 59.22 6.81 -27.81 -140.47 -144.81 -134.30 -135.75 -134.95
92.30 115.02 183.99 99.62 114.56 183.21 180.31 180.20 180.15 180.06 175.84 175.87
49.64 76.30 100.65 81.96 96.37 37.21 28.05 19.35 26.27 32.36 20.56 20.26
Total Liabilities 254.41 317.68 424.02 269.88 280.65 248.23 201.55 80.08 82.61 99.12 81.65 82.18
30.38 56.50 63.00 6.03 5.55 5.16 4.52 3.88 3.45 2.95 2.14 1.91
CWIP 9.27 6.27 1.15 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 14.42 14.12 20.19 21.47 22.55 22.55 10.46 10.34 9.53 11.45 6.42 7.27
200.34 240.79 339.68 242.38 252.55 220.52 186.57 65.86 69.63 84.72 73.09 73.00
Total Assets 254.41 317.68 424.02 269.88 280.65 248.23 201.55 80.08 82.61 99.12 81.65 82.18

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
-12.88 8.92 -44.62 66.08 -6.36 -74.17 -91.55 1.21 11.49 -4.72 -18.11 -0.01
-25.53 -23.49 -9.73 -0.96 11.73 12.52 6.40 -0.75 -10.89 4.99 22.54 0.22
47.20 9.71 58.39 -65.28 -6.77 52.81 84.78 -0.45 -0.44 -0.40 -4.45 -0.26
Net Cash Flow 8.79 -4.86 4.04 -0.16 -1.40 -8.84 -0.37 0.01 0.16 -0.13 -0.02 -0.05

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
Debtor Days 135.16 114.88 172.79 128.98 182.33 1,910.57 15,745.38 851.73 834.10 789.05 1,832.73
Inventory Days 72.85 65.36 69.43 41.70 26.60 60.32 55.99 5.62 7.66 4.71 10.70
Days Payable 61.67 61.72 0.00 75.31 98.60 219.08 1,026.56 213.81 470.12 388.08 302.26
Cash Conversion Cycle 146.34 118.51 242.21 95.38 110.33 1,751.82 14,774.81 643.55 371.64 405.69 1,541.18
Working Capital Days 164.43 128.52 186.31 135.48 148.49 953.38 14,858.54 862.96 1,068.12 -2,103.05 -4,611.67
ROCE % 21.58% 14.90% 9.75% 9.92% 4.99% -6.28% -1.31% 0.64% 5.07% 17.17% -2.08% 1.77%

Shareholding Pattern

Numbers in percentages

Dec 2016Mar 2017Jun 2017Sep 2017Dec 2017Mar 2018Jun 2018Sep 2018Dec 2018Mar 2019Jun 2019Sep 2019
16.61% 16.61% 16.61% 16.61% 16.61% 16.61% 16.61% 16.61% 16.61% 16.61% 16.61% 16.61%
2.79% 2.79% 2.79% 2.79% 2.79% 2.79% 3.74% 2.79% 2.79% 2.79% 2.79% 2.79%
80.60% 80.60% 80.60% 80.60% 80.60% 80.60% 79.65% 80.60% 80.60% 80.60% 80.60% 80.60%
No. of Shareholders 7,9487,9257,8767,8607,7907,8627,8867,8607,8447,8407,8337,874

* 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

Credit ratings