WEBSITE BSE:540621 NSE: BHAGYAPROP Inc. Year: 2006 Industry: Construction - Real Estate My Bucket: Add Stock
Last updated: 00:00
No Notes Added Yet
1. Business Overview
Bhagyanagar Properties Ltd. is an Indian real estate development company. Its core business involves the acquisition of land, development of various types of properties, and subsequent sale of these properties. The company focuses on developing residential, commercial, and mixed-use projects. It generates revenue primarily through the outright sale of developed units, such as apartments, villas, and commercial spaces. The business model revolves around identifying strategic land parcels, obtaining necessary approvals, undertaking construction, and marketing properties to end-users and investors.
2. Key Segments / Revenue Mix
The company operates predominantly within a single segment: Real Estate Development. Within this, revenue is generated from the sale of developed properties, which can include both residential and commercial units. Specific revenue contribution percentages for residential versus commercial sales are not consistently segmented in public disclosures, but the primary focus is on property development and sales rather than significant rental income from a large portfolio of completed assets.
3. Industry & Positioning
The Indian real estate industry is highly fragmented, characterized by numerous regional and national players. Bhagyanagar Properties Ltd. operates as a regional player, with its primary focus historically being the Hyderabad market, given its name. It competes with a mix of large, well-established developers and smaller, local builders. While not among the largest national developers, it aims to capitalize on local market knowledge and specific land bank advantages within its operational areas. Its positioning is that of a developer with an existing land bank, looking to monetize these assets through development.
4. Competitive Advantage (Moat)
Bhagyanagar Properties Ltd. does not exhibit strong, durable competitive advantages typically associated with a wide moat. Its primary "advantage" currently lies in its existing land bank, particularly in potentially strategic locations in and around Hyderabad. However, this is a finite resource. It lacks significant brand recognition comparable to top-tier developers, does not operate at a scale that provides substantial cost advantages, and is unlikely to have unique network effects or high switching costs for its customers. Execution capability and local market understanding are factors, but not unique moats.
5. Growth Drivers
Urbanization & Housing Demand: Continued population growth and migration to urban centers like Hyderabad will fuel demand for residential and commercial properties.
Economic Growth: A stable and growing Indian economy, leading to higher disposable incomes and job creation, can boost affordability and demand for real estate.
Infrastructure Development: Government investments in infrastructure (roads, public transport, utilities) can enhance the value and attractiveness of the company's development areas.
Monetization of Existing Land Bank: Successful and timely development and sale of its current land holdings will be a key driver of revenue and profitability.
Favorable Regulatory Environment: Easing of regulatory hurdles, faster project approvals, and supportive government policies could accelerate project execution.
6. Risks
Cyclicality of Real Estate: The real estate sector is highly cyclical and sensitive to economic downturns, interest rate fluctuations, and market sentiment, leading to volatile revenues and profits.
Regulatory & Approval Risks: Delays in obtaining necessary government approvals, changes in development regulations, or environmental clearances can significantly impact project timelines and costs.
Funding & Liquidity Risk: Real estate development is capital-intensive. Access to timely and affordable financing (debt and equity) is crucial, and any tightening of credit markets can pose a significant challenge.
Competition: Intense competition from both established large players and local developers can put pressure on pricing and profit margins.
Land Acquisition & Legal Disputes: Challenges in acquiring new land parcels or ongoing legal disputes related to existing land holdings can hinder future growth and operations.
Project Execution Risks: Cost overruns, construction delays, and quality issues can impact profitability and customer satisfaction.
7. Management & Ownership
Bhagyanagar Properties Ltd. is part of a promoter group with historical ties. The promoter holding is significant, aligning their interests with the company's performance. The company's management team comprises individuals with experience in real estate and financial management. While the company has a past association, the current management is focused on navigating the business in the present market. Detailed information on individual management quality or specific succession planning is not broadly available in public domains for smaller listed entities.
8. Outlook
Bhagyanagar Properties Ltd. operates in a sector with long-term potential driven by India's urbanization and economic growth. The company's existing land bank provides a foundation for future development, and successful monetization of these assets, particularly in a resilient market like Hyderabad, could drive value. However, the outlook is balanced by significant industry-specific risks, including intense competition, regulatory hurdles, and the cyclical nature of real estate. Its relatively smaller scale compared to national peers means it is more susceptible to market fluctuations and less able to absorb large shocks. Future performance will heavily depend on its ability to execute projects efficiently, secure timely approvals, manage capital effectively, and respond to evolving market demands in a highly competitive environment.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹134 Cr.
Stock P/E 19.7
P/B 1.1
Current Price ₹42
Book Value ₹ 39.1
Face Value 2
52W High ₹0
Dividend Yield 0%
52W Low ₹ 0
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1 | 3 | 1 | 2 | 2 | 2 | 2 | 2 | 5 | 2 |
| Other Income | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 |
| Total Income | 1 | 3 | 1 | 3 | 2 | 2 | 2 | 3 | 5 | 2 |
| Total Expenditure | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 |
| Operating Profit | 0 | 2 | 0 | 1 | 1 | 2 | 2 | 1 | 5 | 1 |
| Interest | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 4 | 1 |
| Provision for Tax | 0 | 0 | -0 | -0 | 0 | 0 | 0 | -1 | 0 | 0 |
| Profit After Tax | -0 | 1 | 0 | 1 | 0 | 1 | 1 | 2 | 4 | 1 |
| Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | 1 |
| Profit After Adjustments | -0 | 1 | -0 | 1 | 0 | 1 | 1 | 1 | 3 | 1 |
| Adjusted Earnings Per Share | -0.1 | 0.3 | -0 | 0.4 | 0 | 0.2 | 0.3 | 0.5 | 0.9 | 0.4 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 2 | 1 | 9 | 14 | 6 | 8 | 8 | 11 |
| Other Income | 0 | 1 | 0 | 2 | 1 | 2 | 5 | 1 |
| Total Income | 2 | 1 | 9 | 17 | 8 | 10 | 14 | 12 |
| Total Expenditure | 1 | 1 | 3 | 4 | 4 | 4 | 4 | 4 |
| Operating Profit | 1 | 1 | 7 | 12 | 4 | 6 | 9 | 9 |
| Interest | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | 7 | 10 | 2 | 4 | 8 | 7 |
| Provision for Tax | 0 | 0 | 0 | 1 | -0 | 0 | 1 | -1 |
| Profit After Tax | 1 | 0 | 7 | 10 | 2 | 4 | 7 | 8 |
| Adjustments | 0 | 0 | 0 | -0 | -0 | -1 | -1 | 0 |
| Profit After Adjustments | 1 | 0 | 7 | 10 | 2 | 3 | 6 | 6 |
| Adjusted Earnings Per Share | 0.3 | 0.2 | 2 | 3 | 0.6 | 0.9 | 1.9 | 2.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 0% | -17% | 52% | 0% |
| Operating Profit CAGR | 50% | -9% | 55% | 0% |
| PAT CAGR | 75% | -11% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -0% | 21% | 8% | NA% |
| ROE Average | 5% | 3% | 5% | 4% |
| ROCE Average | 6% | 5% | 6% | 5% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 99 | 100 | 97 | 116 | 118 | 121 | 127 |
| Minority's Interest | 1 | 1 | 1 | 1 | 1 | 2 | 3 |
| Borrowings | 4 | 4 | 6 | 18 | 6 | 19 | 15 |
| Other Non-Current Liabilities | 0 | 0 | 2 | 1 | 3 | 4 | 3 |
| Total Current Liabilities | 4 | 3 | 5 | 7 | 11 | 13 | 10 |
| Total Liabilities | 109 | 109 | 110 | 144 | 139 | 158 | 158 |
| Fixed Assets | 101 | 101 | 95 | 80 | 90 | 101 | 99 |
| Other Non-Current Assets | 4 | 8 | 8 | 58 | 44 | 54 | 47 |
| Total Current Assets | 5 | 1 | 7 | 7 | 6 | 3 | 12 |
| Total Assets | 109 | 109 | 110 | 144 | 139 | 158 | 158 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 5 | 0 | 1 | 0 |
| Cash Flow from Operating Activities | -1 | 4 | 7 | 7 | 7 | 7 | 2 |
| Cash Flow from Investing Activities | 5 | 0 | -3 | 26 | -8 | -10 | -5 |
| Cash Flow from Financing Activities | -4 | -4 | 0 | -37 | 1 | 3 | 4 |
| Net Cash Inflow / Outflow | -0 | 0 | 5 | -5 | 1 | -1 | 0 |
| Closing Cash & Cash Equivalent | 0 | 0 | 5 | 0 | 1 | 0 | 1 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0.35 | 0.16 | 2.04 | 3.01 | 0.61 | 0.94 | 1.9 |
| CEPS(Rs) | 0.36 | 0.16 | 2.05 | 3.09 | 0.72 | 1.24 | 2.19 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 31.06 | 31.31 | 30.29 | 36.35 | 36.96 | 37.86 | 39.76 |
| Core EBITDA Margin(%) | 57.04 | 8.88 | 70.78 | 71.07 | 40.51 | 48.86 | 49.17 |
| EBIT Margin(%) | 56.17 | 72.88 | 74.74 | 85.26 | 57.96 | 68.6 | 113.92 |
| Pre Tax Margin(%) | 55.47 | 70.47 | 73.82 | 72.64 | 28.01 | 48.89 | 93.79 |
| PAT Margin (%) | 44.75 | 56.89 | 72.1 | 67.78 | 33.23 | 46.26 | 83.67 |
| Cash Profit Margin (%) | 45.67 | 58.66 | 72.56 | 68.99 | 36.16 | 48.55 | 86.08 |
| ROA(%) | 1.02 | 0.45 | 5.95 | 7.63 | 1.5 | 2.55 | 4.31 |
| ROE(%) | 1.12 | 0.49 | 6.63 | 9.1 | 1.81 | 3.17 | 5.49 |
| ROCE(%) | 1.35 | 0.61 | 6.52 | 10.26 | 2.85 | 4.21 | 6.45 |
| Receivable days | 4.16 | 21.38 | 9.91 | 12.9 | 30.42 | 20.77 | 28.6 |
| Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 0 | 112.76 | 14.45 | 6.49 | 47.03 | 34.66 | 0 |
| Price/Book(x) | 0 | 0.56 | 0.97 | 0.54 | 0.77 | 0.86 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 4.29 | 69.6 | 10.54 | 5.66 | 15.17 | 15.26 | 2.98 |
| EV/Core EBITDA(x) | 7.52 | 93.23 | 14.01 | 6.55 | 24.92 | 21.52 | 2.57 |
| Net Sales Growth(%) | 0 | -65.25 | 947.31 | 58.02 | -55.37 | 28.26 | -0.48 |
| EBIT Growth(%) | 0 | -54.9 | 973.92 | 80.28 | -69.66 | 51.81 | 65.26 |
| PAT Growth(%) | 0 | -55.82 | 1227.23 | 48.56 | -78.12 | 78.54 | 79.99 |
| EPS Growth(%) | 0 | -55.56 | 1215.79 | 47.43 | -79.84 | 54.23 | 103.31 |
| Debt/Equity(x) | 0.04 | 0.04 | 0.06 | 0.16 | 0.06 | 0.18 | 0.15 |
| Current Ratio(x) | 1.14 | 0.2 | 1.59 | 0.94 | 0.51 | 0.26 | 1.24 |
| Quick Ratio(x) | 1.24 | 0.2 | 1.59 | 0.94 | 0.51 | 0.26 | 1.25 |
| Interest Cover(x) | 80.43 | 30.19 | 81.73 | 6.75 | 1.94 | 3.48 | 5.66 |
| Total Debt/Mcap(x) | 0 | 0.08 | 0.07 | 0.3 | 0.07 | 0.21 | 0 |
| # | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 90.87 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.87 | 0.02 | 1.14 |
| Public | 24.13 | 24.13 | 24.13 | 24.13 | 24.13 | 24.13 | 24.13 | 24.13 | 24.98 | 7.99 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2020 | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | 2.91 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0.04 |
| Public | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.77 | 0.8 | 0.26 |
| 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.
You May Also Know About
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.