Metal - Non Ferrous · Founded 1991 · www.bhagyanagarindia.com / www.surana.com · BSE 512296 · NSE BHAGYANGR · ISIN INE458B01036
No Notes Added Yet
Business
Bhagyanagar India Ltd. (BHAGYANGR) is primarily engaged in the manufacturing and trading of non-ferrous metal products, specifically focusing on copper and copper alloy products. The company's core operations include the production of copper rods, strips, bus bars, profiles, wires, and tubes, which are essential inputs for various industrial applications. It operates an integrated manufacturing facility to process raw copper into finished or semi-finished products. The company generates revenue by selling these manufactured copper products to other industries.
Revenue Mix
The company's primary revenue stream is derived from its non-ferrous metal products segment, specifically copper and copper alloys. While precise revenue contribution percentages for sub-products are not publicly detailed, its product portfolio includes:
Copper Rods (used in electrical cables and wires)
Copper Strips/Bus Bars (used in electrical panels, switchgear)
Copper Wires
Copper Tubes
This indicates a concentrated focus on copper-based products for electrical and industrial applications.
Industry
Bhagyanagar India Ltd. operates within the Indian non-ferrous metal industry, which is characterized by the dominance of a few large integrated players (like Hindalco, Vedanta, Hindustan Copper) and a multitude of smaller to mid-sized players specializing in specific products or regions. The industry is capital-intensive and cyclical, closely tied to economic growth and infrastructure development. Bhagyanagar is a relatively smaller player compared to the large integrated producers, likely focusing on specific market niches or regional demand for its copper products. Its positioning relies on its manufacturing capabilities for copper semi-finished goods.
MOAT
Bhagyanagar India Ltd. does not appear to possess strong, wide moats typically associated with large-scale, diversified players. Potential advantages, if any, could stem from:
Operational Efficiency: Ability to produce copper products at a competitive cost, though this is often difficult for smaller players against integrated giants.
Niche Specialization: Focusing on specific types of copper products or catering to particular industrial clients could offer a degree of differentiation.
Established Client Relationships: Long-standing relationships with industrial customers due to product quality and reliability.
However, the company operates in a commodity-driven industry where price is often a primary factor, making sustainable differentiation challenging.
Growth Drivers
Key factors that could drive Bhagyanagar India Ltd.'s growth include:
Infrastructure Development: Increased government spending on power, construction, and smart city projects in India drives demand for electrical conductors and copper components.
Industrial Demand: Growth in end-user industries such as automotive (especially EVs), electrical equipment, and consumer durables, which require copper products.
"Make in India" Initiative: Government focus on boosting domestic manufacturing could create more demand for locally sourced copper products.
Urbanization & Electrification: Ongoing urbanization and expansion of the electrical grid across India will require more copper wiring and components.
Risks
Commodity Price Volatility: Copper is a globally traded commodity; fluctuations in international copper prices directly impact raw material costs and product realization, affecting margins.
Input Cost Sensitivity: Dependence on imported copper scrap or concentrate makes the company vulnerable to exchange rate fluctuations and global supply chain disruptions.
Intense Competition: Facing competition from larger, more integrated players and other regional manufacturers can pressure pricing and market share.
Economic Downturns: A slowdown in industrial activity or general economic recession would reduce demand for copper products.
Regulatory & Environmental Compliance: Strict environmental regulations related to metal processing could lead to increased operational costs or capital expenditure.
Management & Ownership
The company is promoted by the S.R. Group, with Mr. Shanta Ram and his family members holding key management positions and a significant promoter stake. As of recent disclosures, promoter holding is typically substantial, indicating a vested interest in the company's performance. Management quality would generally be assessed by financial performance, corporate governance practices, and strategic decisions over time. Like many Indian family-owned businesses, decision-making may be centralized.
Outlook
Bhagyanagar India Ltd. operates in an industry with long-term demand tailwinds driven by India's economic growth and infrastructure push, particularly in electrical and industrial sectors. The company's focus on copper products positions it to benefit from electrification and manufacturing growth. However, its outlook is significantly influenced by external factors such as volatile global copper prices, intense competition from larger players, and broader economic cycles. Maintaining cost efficiency and expanding market reach will be crucial for sustainable performance in this capital-intensive and commodity-driven sector.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 409 | 369 | 408 | 394 | 454 | 486 | 580 | 577 | 735 | 705 |
| Other Income | 1 | 1 | 3 | 1 | 2 | 3 | 1 | 1 | 1 | 1 |
| Total Income | 411 | 370 | 411 | 395 | 456 | 489 | 581 | 578 | 735 | 706 |
| Total Expenditure | 401 | 362 | 400 | 384 | 443 | 469 | 555 | 549 | 698 | 667 |
| Operating Profit | 10 | 7 | 11 | 12 | 13 | 19 | 26 | 29 | 37 | 39 |
| Interest | 3 | 3 | 4 | 5 | 5 | 7 | 9 | 10 | 10 | 10 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 5 | 2 | 5 | 5 | 6 | 10 | 15 | 18 | 24 | 27 |
| Provision for Tax | 2 | 1 | 1 | 1 | 1 | 3 | 4 | 5 | 6 | 7 |
| Profit After Tax | 2 | 2 | 4 | 4 | 5 | 8 | 11 | 13 | 18 | 20 |
| Adjustments | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 2 | 2 | 4 | 4 | 5 | 8 | 11 | 13 | 18 | 20 |
| Adjusted Earnings Per Share | 0.8 | 0.5 | 1.2 | 1.2 | 1.4 | 2.4 | 3.5 | 4 | 5.8 | 6.3 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 279 | 299 | 310 | 513 | 569 | 562 | 787 | 1574 | 1847 | 1429 | 1626 | 2597 |
| Other Income | 7 | 10 | 7 | 12 | 1 | 1 | 0 | 1 | 1 | 45 | 6 | 4 |
| Total Income | 286 | 309 | 317 | 524 | 570 | 563 | 788 | 1574 | 1848 | 1475 | 1631 | 2600 |
| Total Expenditure | 267 | 290 | 296 | 500 | 550 | 547 | 769 | 1543 | 1812 | 1399 | 1589 | 2469 |
| Operating Profit | 18 | 18 | 20 | 24 | 20 | 16 | 19 | 31 | 36 | 76 | 43 | 131 |
| Interest | 8 | 8 | 6 | 4 | 8 | 10 | 8 | 12 | 15 | 13 | 17 | 39 |
| Depreciation | 6 | 6 | 5 | 4 | 4 | 5 | 6 | 6 | 6 | 7 | 7 | 8 |
| Exceptional Income / Expenses | -2 | -2 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 2 | 2 | 5 | 17 | 9 | 1 | 5 | 13 | 14 | 56 | 19 | 84 |
| Provision for Tax | -0 | -0 | -0 | 4 | 2 | 0 | 2 | 2 | 4 | 10 | 5 | 22 |
| Profit After Tax | 2 | 3 | 5 | 13 | 6 | 1 | 3 | 11 | 10 | 46 | 14 | 62 |
| Adjustments | 1 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 3 | 2 | 5 | 13 | 6 | 1 | 3 | 11 | 10 | 46 | 14 | 62 |
| Adjusted Earnings Per Share | 0.5 | 0.4 | 1.6 | 4 | 2 | 0.3 | 1.1 | 3.5 | 3.2 | 14.3 | 4.4 | 19.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 14% | 1% | 24% | 19% |
| Operating Profit CAGR | -43% | 12% | 22% | 9% |
| PAT CAGR | -70% | 8% | 70% | 21% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 341% | 83% | 54% | 38% |
| ROE Average | 7% | 14% | 10% | 7% |
| ROCE Average | 9% | 13% | 11% | 8% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 220 | 221 | 104 | 116 | 122 | 123 | 126 | 138 | 148 | 193 | 207 |
| Minority's Interest | 1 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 68 | 57 | 29 | 16 | 10 | 21 | 33 | 47 | 58 | 46 | 79 |
| Other Non-Current Liabilities | -2 | -2 | -4 | -1 | -1 | -1 | 1 | 0 | 0 | 14 | 14 |
| Total Current Liabilities | 61 | 56 | 61 | 39 | 116 | 59 | 143 | 171 | 221 | 89 | 224 |
| Total Liabilities | 349 | 334 | 190 | 170 | 247 | 202 | 303 | 355 | 427 | 342 | 525 |
| Fixed Assets | 205 | 206 | 72 | 63 | 77 | 81 | 81 | 77 | 80 | 77 | 80 |
| Other Non-Current Assets | 34 | 30 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 |
| Total Current Assets | 110 | 98 | 117 | 105 | 168 | 120 | 221 | 277 | 346 | 263 | 443 |
| Total Assets | 349 | 334 | 190 | 170 | 247 | 202 | 303 | 355 | 427 | 342 | 525 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 8 | 1 | 0 | 1 | 11 | 0 | 1 | 0 | 9 | 0 | 3 |
| Cash Flow from Operating Activities | -17 | 23 | -14 | 28 | -48 | 49 | -76 | -4 | -40 | 96 | -144 |
| Cash Flow from Investing Activities | -2 | 3 | 28 | 31 | -17 | -13 | -2 | -1 | 3 | 39 | -10 |
| Cash Flow from Financing Activities | 12 | -27 | -13 | -49 | 54 | -35 | 77 | 14 | 27 | -133 | 155 |
| Net Cash Inflow / Outflow | -7 | -1 | 0 | 11 | -11 | 1 | -1 | 9 | -9 | 3 | 2 |
| Closing Cash & Cash Equivalent | 1 | 1 | 1 | 11 | 0 | 1 | 0 | 9 | 0 | 3 | 5 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.54 | 0.39 | 1.62 | 3.97 | 1.98 | 0.32 | 1.09 | 3.46 | 3.17 | 14.29 | 4.38 |
| CEPS(Rs) | 1.31 | 1.39 | 3.13 | 5.13 | 3.2 | 1.94 | 2.82 | 5.25 | 5.02 | 16.36 | 6.59 |
| DPS(Rs) | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 34.34 | 34.56 | 32.37 | 36.12 | 38.1 | 38.43 | 39.52 | 42.98 | 46.15 | 60.44 | 64.82 |
| Core EBITDA Margin(%) | 3.8 | 2.67 | 3.91 | 2.33 | 2.44 | 2.07 | 2.03 | 1.66 | 1.88 | 2.13 | 2.28 |
| EBIT Margin(%) | 3.34 | 2.98 | 3.33 | 3.77 | 2.07 | 1.48 | 1.46 | 1.39 | 1.61 | 4.85 | 2.19 |
| Pre Tax Margin(%) | 0.6 | 0.67 | 1.52 | 3.07 | 1.09 | 0.16 | 0.56 | 0.74 | 0.78 | 3.91 | 1.15 |
| PAT Margin (%) | 0.72 | 0.77 | 1.58 | 2.34 | 0.81 | 0.14 | 0.38 | 0.61 | 0.55 | 3.2 | 0.86 |
| Cash Profit Margin (%) | 2.74 | 2.69 | 2.95 | 3.03 | 1.3 | 0.86 | 0.97 | 0.93 | 0.87 | 3.66 | 1.3 |
| ROA(%) | 0.64 | 0.75 | 2.04 | 7.06 | 3.05 | 0.46 | 1.38 | 3.37 | 2.59 | 11.88 | 3.23 |
| ROE(%) | 1 | 1.15 | 3.3 | 11.6 | 5.34 | 0.85 | 2.79 | 8.4 | 7.11 | 26.82 | 7 |
| ROCE(%) | 3.04 | 2.96 | 4.5 | 12 | 8.2 | 5.05 | 5.76 | 8.45 | 8.68 | 20.94 | 9.17 |
| Receivable days | 39.41 | 35.02 | 36.49 | 23.9 | 16.8 | 21.45 | 26.77 | 18.75 | 21.6 | 27.89 | 27.36 |
| Inventory Days | 31.87 | 41.58 | 45.38 | 29.55 | 31.3 | 39.18 | 28.12 | 19.14 | 24.7 | 29.15 | 27.01 |
| Payable days | 2.74 | 5.94 | 6.37 | 1.94 | 2.33 | 5.37 | 6.81 | 5.25 | 6.81 | 8.23 | 4.53 |
| PER(x) | 31.12 | 46.09 | 15.08 | 10.6 | 16.12 | 44.87 | 39.79 | 12.88 | 14.87 | 5.7 | 16.83 |
| Price/Book(x) | 0.49 | 0.52 | 0.75 | 1.17 | 0.84 | 0.38 | 1.09 | 1.04 | 1.02 | 1.35 | 1.14 |
| Dividend Yield(%) | 1.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.79 | 0.72 | 0.48 | 0.32 | 0.37 | 0.19 | 0.37 | 0.2 | 0.2 | 0.25 | 0.31 |
| EV/Core EBITDA(x) | 12.07 | 11.64 | 7.34 | 6.84 | 10.5 | 6.85 | 15.14 | 10.01 | 10.37 | 4.71 | 11.78 |
| Net Sales Growth(%) | 14.01 | 7.25 | 3.49 | 65.52 | 11.03 | -1.21 | 40.01 | 99.86 | 17.35 | -22.6 | 13.73 |
| EBIT Growth(%) | -7.67 | -3.31 | 15.12 | 80.55 | -20.49 | -34.06 | 26.25 | 86.5 | 17.66 | 133.28 | -48.59 |
| PAT Growth(%) | -31.34 | 16.74 | 110.45 | 137.34 | -50.13 | -83.63 | 235.22 | 218.65 | -8.59 | 351.35 | -69.34 |
| EPS Growth(%) | 10.29 | -27.44 | 313.56 | 145.96 | -50.12 | -83.63 | 235.18 | 218.64 | -8.59 | 351.36 | -69.34 |
| Debt/Equity(x) | 0.56 | 0.46 | 0.73 | 0.39 | 0.93 | 0.54 | 1.22 | 1.3 | 1.49 | 0.52 | 1.33 |
| Current Ratio(x) | 1.8 | 1.75 | 1.91 | 2.67 | 1.45 | 2.02 | 1.54 | 1.63 | 1.56 | 2.97 | 1.98 |
| Quick Ratio(x) | 1.12 | 1.15 | 1.08 | 1.74 | 0.6 | 1.06 | 0.94 | 1.01 | 0.91 | 2.03 | 1.27 |
| Interest Cover(x) | 1.22 | 1.29 | 1.84 | 5.36 | 2.12 | 1.12 | 1.63 | 2.13 | 1.95 | 5.17 | 2.1 |
| Total Debt/Mcap(x) | 1.14 | 0.89 | 0.49 | 0.34 | 1.11 | 1.42 | 1.12 | 1.26 | 1.46 | 0.39 | 1.17 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.34 | 71.65 | 70.62 | 70.53 | 70.54 | 70.45 | 70.56 | 65.12 | 64.84 | 64.91 |
| FII | 0.21 | 0.15 | 0 | 0.15 | 0 | 0 | 0 | 0.44 | 0.41 | 0.86 |
| DII | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0 | 0 | 0.2 |
| Public | 27.18 | 27.92 | 29.1 | 29.05 | 29.18 | 29.27 | 29.16 | 34.44 | 34.75 | 34.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.31 | 2.29 | 2.26 | 2.26 | 2.26 | 2.25 | 2.26 | 2.08 | 2.07 | 2.08 |
| FII | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.03 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0.01 |
| Public | 0.87 | 0.89 | 0.93 | 0.93 | 0.93 | 0.94 | 0.93 | 1.1 | 1.11 | 1.09 |
| 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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +14% | +1% | +24% | +19% |
| Operating Profit CAGR | -43% | +12% | +22% | +9% |
| PAT CAGR | -70% | +8% | +70% | +21% |
| Share Price CAGR | +341% | +83% | +54% | +38% |
| ROE Average | +7% | +14% | +10% | +7% |
| ROCE Average | +9% | +13% | +11% | +8% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 72.34 | 71.65 | 70.62 | 70.53 | 70.54 | 70.45 | 70.56 | 65.12 | 64.84 | 64.91 |
| FII | 0.21 | 0.15 | 0 | 0.15 | 0 | 0 | 0 | 0.44 | 0.41 | 0.86 |
| DII | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0.28 | 0 | 0 | 0.2 |
| Public | 27.18 | 27.92 | 29.1 | 29.05 | 29.18 | 29.27 | 29.16 | 34.44 | 34.75 | 34.03 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.31 | 2.29 | 2.26 | 2.26 | 2.26 | 2.25 | 2.26 | 2.08 | 2.07 | 2.08 |
| FII | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.03 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0.01 |
| Public | 0.87 | 0.89 | 0.93 | 0.93 | 0.93 | 0.94 | 0.93 | 1.1 | 1.11 | 1.09 |
| 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 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.