Market Cap ₹745 Cr.
Stock P/E 40.3
P/B 6.6
Current Price ₹230.8
Book Value ₹ 35.2
Face Value 10
52W High ₹323
Dividend Yield 0%
52W Low ₹ 50.1
Bedmutha Industries Ltd is engaged within the commercial enterprise of manufacture of wire of metallic by cold drawing or stretching and manufacture of Copper from ore, and different copper merchandise and alloys. The Company's segments encompass Wire & Wire Products, Copper Products, Wind Power Generation, Consultancy and Works Contract Division. The Company manufactures and exports Wire Rope, Galvanized Wires, Galvanized Patented Wire, Phosphate Patented Wire, Spring Wire, Aluminium Conductor, Steel Reinforced (ACSR) Core Wire, Cable Armoring Wire, Earth Wire, Stay Wire and Barbed Wire. The Company additionally manufactures oxygen free copper wire rods by up cast method. The Company's car merchandise consist of Spring Steel Wires Messenger Wires, High Carbon Rope Wires, Cold Heading Quality Wires, Bead Wire and Patented Black Wire. Monthly wire drawing capacity of the Company's plant is 12,000 tons/month and Galvanizing Capacity is 7,000 tons/month and Patenting Capacity is 3,000 lots/month.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 189 | 153 | 174 | 172 | 168 | 155 | 191 | 192 | 199 | 192 |
| Other Income | 16 | 14 | 17 | 16 | 15 | 14 | 17 | 16 | 11 | 14 |
| Total Income | 205 | 167 | 191 | 188 | 183 | 169 | 208 | 208 | 210 | 206 |
| Total Expenditure | 185 | 147 | 171 | 168 | 168 | 148 | 187 | 189 | 191 | 185 |
| Operating Profit | 20 | 21 | 20 | 20 | 15 | 21 | 21 | 19 | 19 | 22 |
| Interest | 8 | 8 | 8 | 8 | 9 | 8 | 9 | 9 | 9 | 8 |
| Depreciation | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 6 | 7 | 7 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 4 | 4 | 5 | -1 | 5 | 4 | 3 | 4 | 6 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 4 | 4 | 4 | 5 | -1 | 5 | 4 | 3 | 4 | 6 |
| Adjustments | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 4 | 4 | 4 | 5 | -1 | 5 | 4 | 4 | 4 | 6 |
| Adjusted Earnings Per Share | 1.2 | 1.3 | 1.2 | 1.4 | -0.4 | 1.7 | 1.3 | 1.2 | 1.2 | 2 |
| #(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 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 220 | 226 | 327 | 501 | 699 | 604 | 491 | 361 | 388 | 660 | 687 | 774 |
| Other Income | 3 | 8 | 5 | 5 | 22 | 34 | 29 | 27 | 311 | 58 | 62 | 58 |
| Total Income | 223 | 234 | 332 | 506 | 720 | 638 | 520 | 388 | 700 | 719 | 749 | 832 |
| Total Expenditure | 204 | 211 | 311 | 486 | 669 | 642 | 492 | 362 | 405 | 644 | 670 | 752 |
| Operating Profit | 19 | 23 | 20 | 19 | 51 | -4 | 29 | 26 | 294 | 75 | 79 | 81 |
| Interest | 10 | 15 | 23 | 41 | 59 | 60 | 65 | 64 | 62 | 32 | 34 | 35 |
| Depreciation | 5 | 6 | 9 | 20 | 28 | 27 | 33 | 33 | 36 | 33 | 32 | 28 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 2 | -12 | -41 | -36 | -91 | -70 | -71 | 197 | 9 | 13 | 17 |
| Provision for Tax | 1 | 1 | -3 | -1 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 |
| Profit After Tax | 3 | 1 | -8 | -40 | -36 | -91 | -70 | -71 | 196 | 9 | 13 | 17 |
| Adjustments | -2 | -0 | -0 | -0 | -0 | 4 | -0 | -0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | -9 | -40 | -36 | -87 | -71 | -71 | 196 | 9 | 13 | 18 |
| Adjusted Earnings Per Share | 0.3 | 0.5 | -4.1 | -18.9 | -14.7 | -35.4 | -28.7 | -29 | 60.7 | 2.9 | 4 | 5.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 4% | 24% | 3% | 12% |
| Operating Profit CAGR | 5% | 45% | 0% | 15% |
| PAT CAGR | 44% | 0% | 0% | 16% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 317% | 115% | 72% | 36% |
| ROE Average | 14% | 8% | 5% | -42% |
| ROCE Average | 13% | 32% | 19% | 10% |
| #(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 | 124 | 126 | 121 | 92 | 66 | -21 | -91 | -162 | 77 | 87 | 100 |
| Minority's Interest | 6 | 7 | 7 | 7 | 4 | -0 | -0 | -0 | 0 | 0 | 0 |
| Borrowings | 77 | 123 | 189 | 226 | 252 | 248 | 230 | 217 | 208 | 172 | 156 |
| Other Non-Current Liabilities | 4 | 57 | 50 | 35 | 27 | 16 | 17 | 17 | 17 | 23 | 23 |
| Total Current Liabilities | 142 | 127 | 191 | 255 | 326 | 369 | 416 | 407 | 164 | 209 | 221 |
| Total Liabilities | 354 | 440 | 557 | 615 | 675 | 611 | 572 | 479 | 466 | 490 | 499 |
| Fixed Assets | 102 | 103 | 101 | 265 | 241 | 273 | 240 | 208 | 189 | 163 | 144 |
| Other Non-Current Assets | 78 | 154 | 225 | 73 | 128 | 73 | 84 | 84 | 52 | 58 | 51 |
| Total Current Assets | 170 | 180 | 229 | 276 | 306 | 265 | 248 | 187 | 225 | 270 | 305 |
| Total Assets | 354 | 440 | 557 | 615 | 675 | 611 | 572 | 479 | 466 | 490 | 499 |
| #(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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 18 | 11 | 19 | 30 | 19 | 25 | 34 | 13 | 13 | 13 | 10 |
| Cash Flow from Operating Activities | 13 | 48 | 28 | -14 | 29 | 7 | 23 | 77 | 58 | 71 | 72 |
| Cash Flow from Investing Activities | -88 | -87 | -75 | -36 | -30 | -11 | -2 | -3 | -5 | -11 | -8 |
| Cash Flow from Financing Activities | 71 | 47 | 58 | 39 | 6 | 14 | -42 | -74 | -53 | -62 | -57 |
| Net Cash Inflow / Outflow | -5 | 9 | 11 | -11 | 6 | 9 | -21 | 0 | -0 | -3 | 7 |
| Closing Cash & Cash Equivalent | 13 | 19 | 30 | 19 | 25 | 34 | 13 | 13 | 13 | 10 | 17 |
| # | 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) | 0.33 | 0.52 | -4.12 | -18.93 | -14.73 | -35.39 | -28.74 | -29.03 | 60.75 | 2.91 | 4.03 |
| CEPS(Rs) | 3.84 | 3.73 | 0.48 | -9.49 | -3.11 | -26.1 | -15.03 | -15.48 | 71.83 | 13.14 | 13.92 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 57.39 | 58.66 | 56.68 | 42.75 | 27.02 | -8.38 | -37.11 | -66.02 | 23.91 | 26.81 | 30.85 |
| Core EBITDA Margin(%) | 6.77 | 6.39 | 4.39 | 2.59 | 3.9 | -6.05 | -0.13 | -0.29 | -4.4 | 2.47 | 2.43 |
| EBIT Margin(%) | 5.63 | 6.88 | 3.05 | -0.07 | 3.01 | -4.95 | -0.97 | -1.86 | 66.59 | 6.34 | 6.86 |
| Pre Tax Margin(%) | 1.62 | 0.83 | -3.32 | -7.5 | -4.76 | -14.69 | -14.3 | -19.69 | 50.72 | 1.42 | 1.89 |
| PAT Margin (%) | 1.06 | 0.56 | -2.37 | -7.29 | -4.77 | -14.69 | -14.32 | -19.71 | 50.47 | 1.42 | 1.89 |
| Cash Profit Margin (%) | 3.28 | 3.18 | 0.28 | -3.66 | -1.01 | -10.35 | -7.51 | -10.52 | 59.67 | 6.42 | 6.54 |
| ROA(%) | 0.85 | 0.35 | -1.7 | -6.79 | -5.59 | -14.14 | -11.9 | -13.54 | 41.49 | 1.96 | 2.63 |
| ROE(%) | 2.24 | 1.14 | -7 | -38.06 | -46.14 | -397.56 | 0 | 0 | 0 | 11.46 | 13.99 |
| ROCE(%) | 6.24 | 6.2 | 3.23 | -0.09 | 5.12 | -6.61 | -1.08 | -1.76 | 71.19 | 11.23 | 13.21 |
| Receivable days | 97.41 | 81.63 | 54.36 | 53.81 | 53.21 | 58.05 | 44.22 | 47.79 | 52.81 | 33.85 | 34.6 |
| Inventory Days | 71.44 | 73.75 | 74.6 | 62.99 | 48.1 | 40.2 | 24.49 | 36.92 | 37.92 | 28.82 | 36.76 |
| Payable days | 121.54 | 147.97 | 116.05 | 112.62 | 95.82 | 92.52 | 73.82 | 32.85 | 42.72 | 49 | 67.42 |
| PER(x) | 31.74 | 17.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0.33 | 24.1 | 15 |
| Price/Book(x) | 0.18 | 0.16 | 0.29 | 0.28 | 1.05 | -1.96 | -0.47 | -0.24 | 0.85 | 2.61 | 1.96 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.58 | 0.82 | 0.78 | 0.68 | 0.63 | 0.81 | 1.1 | 1.47 | 0.92 | 0.74 | 0.63 |
| EV/Core EBITDA(x) | 6.62 | 7.88 | 12.48 | 17.44 | 8.63 | -127.7 | 18.88 | 20.07 | 1.22 | 6.58 | 5.46 |
| Net Sales Growth(%) | -7.38 | 2.73 | 44.58 | 52.99 | 39.55 | -13.5 | -18.71 | -26.54 | 7.64 | 69.99 | 4.03 |
| EBIT Growth(%) | 13.83 | 22.12 | -35.62 | -103.37 | 6281.54 | -234.65 | 84.48 | -40.98 | 3965.1 | -83.82 | 12.57 |
| PAT Growth(%) | 256.61 | -46.81 | -712.41 | -368.39 | 9.44 | -152.26 | 22.6 | -1.08 | 375.66 | -95.22 | 38.74 |
| EPS Growth(%) | 156.68 | 55.97 | -896.15 | -359.42 | 22.16 | -140.21 | 18.8 | -1 | 309.27 | -95.22 | 38.74 |
| Debt/Equity(x) | 0.99 | 1.49 | 2.1 | 3.7 | 6 | -23.46 | -5.59 | -3.12 | 3.97 | 3.19 | 2.53 |
| Current Ratio(x) | 1.2 | 1.42 | 1.2 | 1.08 | 0.94 | 0.72 | 0.59 | 0.46 | 1.37 | 1.29 | 1.38 |
| Quick Ratio(x) | 0.88 | 0.99 | 0.72 | 0.7 | 0.62 | 0.63 | 0.52 | 0.36 | 1.13 | 0.98 | 1.04 |
| Interest Cover(x) | 1.4 | 1.14 | 0.48 | -0.01 | 0.39 | -0.51 | -0.07 | -0.1 | 4.2 | 1.29 | 1.38 |
| Total Debt/Mcap(x) | 5.37 | 9.41 | 7.13 | 13.2 | 5.72 | 11.95 | 11.93 | 13.03 | 4.69 | 1.22 | 1.29 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 57.05 | 57.05 | 57.05 | 57.05 | 57.05 | 57.05 | 57.05 | 57.05 | 57.05 | 57.05 |
| FII | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.03 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 42.92 | 42.95 | 42.95 | 42.95 | 42.95 | 42.95 | 42.95 | 42.95 | 42.94 | 42.92 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.38 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.39 | 1.38 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.23 | 3.23 | 3.23 | 3.23 | 3.23 | 3.23 | 3.23 | 3.23 | 3.23 | 3.23 |
Pros
Cons
* 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.
Sell or Purchase Share (Tentative Price)
| 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 |
|---|
You May Also Know About
