Market Cap ₹367 Cr.
Stock P/E 7.5
P/B 1.9
Current Price ₹114.8
Book Value ₹ 59.7
Face Value 2
52W High ₹126.1
Dividend Yield 0%
52W Low ₹ 47.1
Bhagyanagar India Ltd is a prominent Indian company known for its diverse industrial presence. Established with a rich legacy, it has become a leading player in multiple sectors, including copper products, power cables, and engineering solutions. With a commitment to quality and innovation, the company has earned a reputable position both domestically and internationally. Bhagyanagar India Ltd focuses on delivering high-grade products and services, catering to a wide range of industries such as electrical, infrastructure, and telecommunications. Their customer-centric approach, advanced technology, and skilled workforce contribute to their sustained success and growth in the competitive market.
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 | 347 | 378 | 522 | 414 | 339 | 430 | 663 | 346 | 340 | 335 |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 43 | 0 | 0 |
| Total Income | 347 | 378 | 522 | 414 | 339 | 430 | 664 | 389 | 340 | 335 |
| Total Expenditure | 339 | 371 | 514 | 408 | 334 | 422 | 648 | 340 | 332 | 326 |
| Operating Profit | 8 | 7 | 9 | 6 | 6 | 9 | 15 | 49 | 8 | 9 |
| Interest | 3 | 2 | 4 | 4 | 3 | 3 | 5 | 3 | 3 | 4 |
| Depreciation | 1 | 1 | 2 | 1 | 1 | 1 | 2 | 1 | 1 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 3 | 3 | 1 | 1 | 4 | 8 | 44 | 3 | 4 |
| Provision for Tax | 1 | 1 | 1 | 0 | 0 | 1 | 2 | 6 | 1 | 1 |
| Profit After Tax | 3 | 2 | 2 | 1 | 1 | 3 | 6 | 38 | 3 | 3 |
| Adjustments | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 |
| Profit After Adjustments | 3 | 2 | 2 | 1 | 1 | 3 | 6 | 38 | 3 | 3 |
| Adjusted Earnings Per Share | 0.9 | 0.7 | 0.7 | 0.2 | 0.2 | 0.9 | 1.8 | 11.9 | 0.8 | 0.9 |
| #(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 | 207 | 245 | 279 | 299 | 310 | 513 | 569 | 562 | 787 | 1574 | 1847 | 1684 |
| Other Income | 6 | 7 | 7 | 10 | 7 | 12 | 1 | 1 | 0 | 1 | 1 | 44 |
| Total Income | 213 | 251 | 286 | 309 | 317 | 524 | 570 | 563 | 788 | 1574 | 1848 | 1728 |
| Total Expenditure | 196 | 233 | 267 | 290 | 296 | 500 | 550 | 547 | 769 | 1543 | 1812 | 1646 |
| Operating Profit | 18 | 18 | 18 | 18 | 20 | 24 | 20 | 16 | 19 | 31 | 36 | 81 |
| Interest | 7 | 8 | 8 | 8 | 6 | 4 | 8 | 10 | 8 | 12 | 15 | 15 |
| Depreciation | 7 | 7 | 6 | 6 | 5 | 4 | 4 | 5 | 6 | 6 | 6 | 6 |
| Exceptional Income / Expenses | 0 | 0 | -2 | -2 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4 | 3 | 2 | 2 | 5 | 17 | 9 | 1 | 5 | 13 | 14 | 59 |
| Provision for Tax | 0 | 0 | -0 | -0 | -0 | 4 | 2 | 0 | 2 | 2 | 4 | 10 |
| Profit After Tax | 3 | 3 | 2 | 3 | 5 | 13 | 6 | 1 | 3 | 11 | 10 | 50 |
| Adjustments | 0 | -0 | 1 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 3 | 3 | 3 | 2 | 5 | 13 | 6 | 1 | 3 | 11 | 10 | 50 |
| Adjusted Earnings Per Share | 0.5 | 0.5 | 0.5 | 0.4 | 1.6 | 4 | 2 | 0.3 | 1.1 | 3.5 | 3.2 | 15.4 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 17% | 49% | 29% | 24% |
| Operating Profit CAGR | 16% | 31% | 8% | 7% |
| PAT CAGR | -9% | 115% | -5% | 13% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 137% | 29% | 32% | 22% |
| ROE Average | 7% | 6% | 5% | 4% |
| ROCE Average | 9% | 8% | 7% | 6% |
| #(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 | 211 | 218 | 220 | 221 | 104 | 116 | 122 | 123 | 126 | 138 | 148 |
| Minority's Interest | 1 | 1 | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 74 | 84 | 68 | 57 | 29 | 16 | 10 | 21 | 33 | 47 | 58 |
| Other Non-Current Liabilities | -0 | -1 | -2 | -2 | -4 | -1 | -1 | -1 | 1 | 0 | 0 |
| Total Current Liabilities | 23 | 35 | 61 | 56 | 61 | 39 | 116 | 59 | 143 | 171 | 221 |
| Total Liabilities | 308 | 337 | 349 | 334 | 190 | 170 | 247 | 202 | 303 | 355 | 427 |
| Fixed Assets | 176 | 206 | 205 | 206 | 72 | 63 | 77 | 81 | 81 | 77 | 80 |
| Other Non-Current Assets | 40 | 32 | 34 | 30 | 1 | 1 | 1 | 1 | 1 | 1 | 2 |
| Total Current Assets | 92 | 100 | 110 | 98 | 117 | 105 | 168 | 120 | 221 | 277 | 346 |
| Total Assets | 308 | 337 | 349 | 334 | 190 | 170 | 247 | 202 | 303 | 355 | 427 |
| #(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 | 10 | 5 | 8 | 1 | 0 | 1 | 11 | 0 | 1 | 0 | 9 |
| Cash Flow from Operating Activities | 11 | 33 | -17 | 23 | -14 | 28 | -48 | 49 | -76 | -4 | -40 |
| Cash Flow from Investing Activities | 10 | -24 | -2 | 3 | 28 | 31 | -17 | -13 | -2 | -1 | 3 |
| Cash Flow from Financing Activities | -21 | -6 | 12 | -27 | -13 | -49 | 54 | -35 | 77 | 14 | 27 |
| Net Cash Inflow / Outflow | 0 | 3 | -7 | -1 | 0 | 11 | -11 | 1 | -1 | 9 | -9 |
| Closing Cash & Cash Equivalent | 10 | 8 | 1 | 1 | 1 | 11 | 0 | 1 | 0 | 9 | 0 |
| # | 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) | 0.54 | 0.49 | 0.54 | 0.39 | 1.62 | 3.97 | 1.98 | 0.32 | 1.09 | 3.46 | 3.17 |
| CEPS(Rs) | 1.57 | 1.66 | 1.31 | 1.39 | 3.13 | 5.13 | 3.2 | 1.94 | 2.82 | 5.25 | 5.02 |
| DPS(Rs) | 0.4 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 32.97 | 34.04 | 34.34 | 34.56 | 32.37 | 36.12 | 38.1 | 38.43 | 39.52 | 42.98 | 46.15 |
| Core EBITDA Margin(%) | 4.78 | 4.33 | 3.8 | 2.67 | 3.91 | 2.33 | 2.44 | 2.07 | 2.03 | 1.66 | 1.61 |
| EBIT Margin(%) | 4.68 | 4.06 | 3.34 | 2.98 | 3.33 | 3.77 | 2.07 | 1.48 | 1.46 | 1.39 | 1.38 |
| Pre Tax Margin(%) | 1.63 | 1.2 | 0.6 | 0.67 | 1.52 | 3.07 | 1.09 | 0.16 | 0.56 | 0.74 | 0.67 |
| PAT Margin (%) | 1.44 | 1.17 | 0.72 | 0.77 | 1.58 | 2.34 | 0.81 | 0.14 | 0.38 | 0.61 | 0.47 |
| Cash Profit Margin (%) | 4.34 | 3.91 | 2.74 | 2.69 | 2.95 | 3.03 | 1.3 | 0.86 | 0.97 | 0.93 | 0.74 |
| ROA(%) | 1.06 | 0.98 | 0.64 | 0.75 | 2.04 | 7.06 | 3.05 | 0.46 | 1.38 | 3.37 | 2.59 |
| ROE(%) | 1.56 | 1.48 | 1 | 1.15 | 3.3 | 11.6 | 5.34 | 0.85 | 2.79 | 8.4 | 7.11 |
| ROCE(%) | 3.58 | 3.53 | 3.04 | 2.96 | 4.5 | 12 | 8.2 | 5.05 | 5.76 | 8.45 | 8.68 |
| Receivable days | 43.07 | 41.86 | 39.41 | 35.02 | 36.49 | 23.9 | 16.8 | 21.45 | 26.77 | 18.75 | 18.48 |
| Inventory Days | 38.11 | 26.7 | 31.87 | 41.58 | 45.38 | 29.55 | 31.3 | 39.18 | 28.12 | 19.14 | 21.13 |
| Payable days | 7.99 | 5.93 | 2.74 | 5.94 | 6.37 | 1.94 | 2.33 | 5.37 | 6.81 | 5.25 | 6.81 |
| PER(x) | 23.26 | 29.1 | 31.12 | 46.09 | 15.08 | 10.6 | 16.12 | 44.87 | 39.79 | 12.88 | 14.87 |
| Price/Book(x) | 0.38 | 0.42 | 0.49 | 0.52 | 0.75 | 1.17 | 0.84 | 0.38 | 1.09 | 1.04 | 1.02 |
| Dividend Yield(%) | 3.18 | 2.11 | 1.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.76 | 0.71 | 0.79 | 0.72 | 0.48 | 0.32 | 0.37 | 0.19 | 0.37 | 0.2 | 0.2 |
| EV/Core EBITDA(x) | 8.95 | 9.44 | 12.07 | 11.64 | 7.34 | 6.84 | 10.5 | 6.85 | 15.14 | 10.01 | 10.37 |
| Net Sales Growth(%) | 4.44 | 18.37 | 14.01 | 7.25 | 3.49 | 65.52 | 11.03 | -1.21 | 40.01 | 99.86 | 17.35 |
| EBIT Growth(%) | -65.89 | 1.95 | -7.67 | -3.31 | 15.12 | 80.55 | -20.49 | -34.06 | 26.25 | 86.5 | 17.66 |
| PAT Growth(%) | 607.36 | -4.36 | -31.34 | 16.74 | 110.45 | 137.34 | -50.13 | -83.63 | 235.22 | 218.65 | -8.59 |
| EPS Growth(%) | 616.09 | -9.86 | 10.29 | -27.44 | 313.56 | 145.96 | -50.12 | -83.63 | 235.18 | 218.64 | -8.59 |
| Debt/Equity(x) | 0.41 | 0.5 | 0.56 | 0.46 | 0.73 | 0.39 | 0.93 | 0.54 | 1.22 | 1.3 | 1.49 |
| Current Ratio(x) | 4.1 | 2.85 | 1.8 | 1.75 | 1.91 | 2.67 | 1.45 | 2.02 | 1.54 | 1.63 | 1.56 |
| Quick Ratio(x) | 2.85 | 2.52 | 1.12 | 1.15 | 1.08 | 1.74 | 0.6 | 1.06 | 0.94 | 1.01 | 0.91 |
| Interest Cover(x) | 1.53 | 1.42 | 1.22 | 1.29 | 1.84 | 5.36 | 2.12 | 1.12 | 1.63 | 2.13 | 1.95 |
| Total Debt/Mcap(x) | 1.07 | 1.21 | 1.14 | 0.89 | 0.49 | 0.34 | 1.11 | 1.42 | 1.12 | 1.26 | 1.46 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.91 | 73.91 | 73.91 | 73.92 | 73.92 | 74.66 | 74.71 | 74.41 | 73.76 | 72.34 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.21 |
| DII | 1.13 | 1.1 | 0.28 | 1.1 | 1.1 | 1.05 | 0.76 | 0.61 | 0.28 | 0.28 |
| Public | 24.96 | 24.99 | 25.81 | 24.99 | 24.99 | 24.29 | 24.53 | 24.98 | 25.96 | 27.18 |
| 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 | 2.36 | 2.36 | 2.36 | 2.36 | 2.36 | 2.39 | 2.39 | 2.38 | 2.36 | 2.31 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
| DII | 0.04 | 0.04 | 0.01 | 0.04 | 0.04 | 0.03 | 0.02 | 0.02 | 0.01 | 0.01 |
| Public | 0.8 | 0.8 | 0.83 | 0.8 | 0.8 | 0.78 | 0.78 | 0.8 | 0.83 | 0.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 |
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.
| 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
