Baheti Recycling Ind

₹224.5 0 | 0%

WEBSITE BSE:0 NSE : 17 May, 00:00

Market Cap ₹233 Cr.

Stock P/E 0.0

P/B 6.8

Current Price ₹224.5

Book Value ₹ 33.2

Face Value 10

52W High ₹274.4

Dividend Yield 0%

52W Low ₹ 97

Edit Ratio

Baheti Recycling Ind Research see more...

Overview Inc. Year: 1994Industry: Aluminium & Aluminium Products

Behati Recycling Industries Limited (BRIL) is a public company that specializes in scrap processing and recycling. The company was incorporated in 1994 and is engaged in manufacturing, exporting and supplying of superior grade metals, aluminium alloy and ingots. The company’s recycled aluminium scrap produces fine aluminium products at its plant in Ahmedabad, Gujarat, which has a capacity of 6000 MT per annum. They serve to clients across various sectors such as automotive, aerospace, defence, electrical, packaging and construction. BRIL's vision is to be a globally admired company in metal recycling, delivering sustainable values to all stakeholders. Their focus on innovation, quality, safety, environment and customer satisfaction is a testament to other companies. The company has a presence in 12 states and union territories in India with foreign clients in Japan, Canada, USA, China, Hong Kong, UAE, Taiwan, etc.

Baheti Recycling Ind Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Baheti Recycling Ind Quarterly Results

#(Fig in Cr.)
Net Sales
Other Income
Total Income
Total Expenditure
Operating Profit
Interest
Depreciation
Exceptional Income / Expenses
Profit Before Tax
Provision for Tax
Profit After Tax
Adjustments
Profit After Adjustments
Adjusted Earnings Per Share

Baheti Recycling Ind Profit & Loss

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Net Sales	79	69	62	57	72	117	148	106	127	248	360
Other Income	0	0	0	0	0	0	0	0	0	1	1
Total Income	79	69	62	57	72	118	148	106	128	249	361
Total Expenditure	76	67	59	55	70	115	144	102	123	241	347
Operating Profit	3	3	3	2	3	3	4	4	5	8	14
Interest	2	2	2	2	2	2	3	3	3	4	6
Depreciation	0	0	0	0	0	0	0	1	1	1	1
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	0	0	0	0	0	0	1	0	1	4	7
Provision for Tax	0	0	0	-0	0	0	0	0	0	1	2
Profit After Tax	0	0	0	0	0	0	0	0	0	3	5
Adjustments	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	0	0	0	0	0	0	0	0	0	3	5
Adjusted Earnings Per Share	0.5	0.6	0.3	0.4	0.4	0.5	0.8	0.3	0.8	3.9	5.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	45%	50%	25%	16%
Operating Profit CAGR	75%	52%	36%	17%
PAT CAGR	67%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	106%	NA%	NA%	NA%
ROE Average	21%	15%	11%	7%
ROCE Average	15%	12%	11%	10%

Baheti Recycling Ind Balance Sheet

#(Fig in Cr.)	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Shareholder's Funds	8	9	9	9	10	10	10	10	11	17	34
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	2	2	1	1	4	7	3	2	7	6	11
Other Non-Current Liabilities	0	0	0	0	0	0	1	1	1	1	1
Total Current Liabilities	12	16	16	13	14	25	30	32	44	59	81
Total Liabilities	23	27	27	23	28	42	45	45	63	82	127
Fixed Assets	4	3	3	3	3	5	6	6	7	7	9
Other Non-Current Assets	2	1	1	1	2	0	0	0	0	0	0
Total Current Assets	18	23	23	19	22	37	38	39	56	75	118
Total Assets	23	27	27	23	28	42	45	45	63	82	127

Baheti Recycling Ind Cash Flow

#(Fig in Cr.)	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0	1	0	0	0	0
Cash Flow from Operating Activities	-0	-1	3	6	-1	3	-9
Cash Flow from Investing Activities	-2	0	-2	-1	-1	2	-3
Cash Flow from Financing Activities	2	1	-2	-4	3	-4	12
Net Cash Inflow / Outflow	-0	0	-0	0	0	0	1
Closing Cash & Cash Equivalent	0	1	0	0	0	0	1

Baheti Recycling Ind Ratios

#	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Earnings Per Share (Rs)	0.51	0.55	0.31	0.38	0.44	0.46	0.76	0.31	0.76	3.85	5.1
CEPS(Rs)	0.95	1	0.76	0.84	0.9	0.98	1.39	1.25	1.8	4.83	5.87
DPS(Rs)	0	0	0	0	0	0	0	0	0	0	0
Book NAV/Share(Rs)	13.56	14.12	14.42	14.8	15.24	15.7	16.46	16.53	17.3	21.98	33.21
Core EBITDA Margin(%)	3.04	3.14	3.68	2.9	2.99	2.45	2.61	3.36	3.3	3	3.59
EBIT Margin(%)	2.97	2.94	3.39	2.75	2.77	2.27	2.41	2.99	3.04	3.04	3.54
Pre Tax Margin(%)	0.53	0.49	0.4	0.3	0.46	0.4	0.43	0.26	0.59	1.63	1.93
PAT Margin (%)	0.36	0.44	0.28	0.37	0.34	0.24	0.32	0.18	0.37	1.18	1.47
Cash Profit Margin (%)	0.67	0.8	0.68	0.82	0.69	0.51	0.59	0.74	0.88	1.48	1.69
ROA(%)	1.32	1.39	0.71	0.94	1.08	0.83	1.1	0.43	0.88	4.04	5.06
ROE(%)	3.82	4.01	2.15	2.58	2.94	2.99	4.72	1.86	4.52	21.28	20.66
ROCE(%)	11.4	9.93	9.91	7.73	9.05	8.37	9.28	7.9	8.63	13.04	14.71
Receivable days	37.41	48.34	67.11	68.17	42.13	49.31	49.93	64.58	67.2	46.78	46.81
Inventory Days	35.09	39.92	49.49	47.39	43.11	32.4	36.2	59.08	54.79	39.81	43.07
Payable days	0.58	5.27	15.57	10.61	0.93	5.89	10.08	11.79	19.34	16.79	16.16
PER(x)	0	0	0	0	0	0	0	0	0	0	17.36
Price/Book(x)	0	0	0	0	0	0	0	0	0	0	2.66
Dividend Yield(%)	0	0	0	0	0	0	0	0	0	0	0
EV/Net Sales(x)	0.21	0.27	0.29	0.29	0.3	0.27	0.22	0.33	0.32	0.22	0.45
EV/Core EBITDA(x)	5.69	7.34	6.78	8.15	8.41	10.33	8.08	9.22	9.09	6.61	11.96
Net Sales Growth(%)	9.87	-12.48	-10.67	-7.47	25.84	63.2	25.69	-28.38	20.54	94.85	44.91
EBIT Growth(%)	18.56	-13.13	2.93	-24.73	26.54	21.67	30.48	-11.2	22.4	95.08	68.4
PAT Growth(%)	24.83	8.98	-44.64	22.75	17.1	4.87	63.99	-59.53	148.98	513.12	80.37
EPS Growth(%)	24.83	8.98	-44.64	22.75	17.1	4.87	63.99	-59.53	148.98	403.65	32.36
Debt/Equity(x)	1.6	1.73	1.6	1.43	1.85	2.88	2.76	3.01	3.48	3.03	2.06
Current Ratio(x)	1.52	1.46	1.41	1.5	1.62	1.5	1.26	1.2	1.27	1.28	1.46
Quick Ratio(x)	0.91	0.82	0.86	0.89	0.8	1.1	0.63	0.74	0.74	0.75	0.79
Interest Cover(x)	1.22	1.2	1.13	1.12	1.2	1.22	1.22	1.1	1.24	2.16	2.21
Total Debt/Mcap(x)	0	0	0	0	0	0	0	0	0	0	0.78

Baheti Recycling Ind Shareholding Pattern

#	Mar 2023	Sep 2023	Mar 2024
Promoter	73.37	73.4	73.4
FII	0	0	0
DII	0	0	0
Public	26.63	26.6	26.6
Others	0	0	0
Total	100	100	100

#	Mar 2023	Sep 2023	Mar 2024
Promoter	0.76	0.76	0.76
FII	0	0	0
DII	0	0	0
Public	0.28	0.28	0.28
Others	0	0	0
Total	1.04	1.04	1.04

Pros

Debtor days have improved from 16.79 to 16.16days.

Cons

Stock is trading at 6.8 times its book value.

* 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.

Baheti Recycling Ind News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Baheti Recycling Ind

Add Watchlist

Baheti Recycling Ind Research see more...

Overview Inc. Year: 1994Industry: Aluminium & Aluminium Products

Baheti Recycling Ind Share Price

Alert Data

Quarterly Price

Peer Comparison

Baheti Recycling Ind Quarterly Results

Baheti Recycling Ind Profit & Loss

Growth Rates

Baheti Recycling Ind Balance Sheet

Baheti Recycling Ind Cash Flow

Baheti Recycling Ind Ratios

Baheti Recycling Ind Shareholding Pattern

Baheti Recycling Ind News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!