WEBSITE BSE:500335 NSE : BIRLA CORPN. 10 May, 16:01
Market Cap ₹11291 Cr.
Stock P/E 26.8
P/B 1.7
Current Price ₹1466.3
Book Value ₹ 866.7
Face Value 10
52W High ₹1801.3
Dividend Yield 0.68%
52W Low ₹ 980.1
Birla Corporation Ltd is a holding corporation. The Company is engaged in manufacturing of cement and clinker. It additionally manufactures jute items. Its segments include Cement, Jute and Others. Its Cement Division manufactures various cement, inclusive of Portland Pozzolana Cement (PPC), Fly Ash-primarily based PPC, Ordinary Portland Cement (OPC), 43 & 53 grades, Portland Slag Cement, Low Alkali Portland Cement, Low Heat Cement and Sulfate Resistant Cement. The Company's cement is advertised underneath the brand names of MP Birla Cement Samrat and MP Birla Cement Ultimate Ultra, MP Birla Cement Perfect Plus, MP Birla Cement Samrat Advanced, MP Birla Cement Rakshak, MP Birla Cement Unique. Its Jute Division manufactures over a hundred and twenty tons of various jute products, which include jute yarn, lino hessian, nursery cloth, scrim, jute carpets and hydrocarbon-free bags/material. The Company exports its jute products to numerous markets, which incorporates European Community, USA, Japan and others.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1750 | 2264 | 2204 | 2000 | 2016 | 2463 | 2408 | 2286 | 2312 | 2656 |
Other Income | 7 | 69 | 14 | 42 | 8 | 49 | 16 | 27 | 16 | 26 |
Total Income | 1757 | 2334 | 2218 | 2042 | 2024 | 2512 | 2425 | 2313 | 2328 | 2682 |
Total Expenditure | 1528 | 1988 | 1944 | 1906 | 1872 | 2188 | 2111 | 1997 | 1934 | 2184 |
Operating Profit | 229 | 346 | 274 | 136 | 152 | 323 | 314 | 316 | 395 | 498 |
Interest | 61 | 55 | 70 | 93 | 87 | 89 | 97 | 95 | 97 | 82 |
Depreciation | 101 | 100 | 115 | 125 | 130 | 140 | 140 | 143 | 145 | 150 |
Exceptional Income / Expenses | 7 | -38 | -12 | 0 | 0 | 18 | 0 | -0 | 0 | 7 |
Profit Before Tax | 75 | 153 | 77 | -82 | -64 | 113 | 76 | 77 | 153 | 273 |
Provision for Tax | 14 | 42 | 15 | -26 | -15 | 28 | 17 | 19 | 44 | 80 |
Profit After Tax | 60 | 111 | 62 | -56 | -50 | 85 | 60 | 58 | 109 | 193 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 60 | 111 | 62 | -56 | -50 | 85 | 60 | 58 | 109 | 193 |
Adjusted Earnings Per Share | 7.8 | 14.4 | 8 | -7.3 | -6.5 | 11 | 7.8 | 7.6 | 14.2 | 25.1 |
#(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 | 2603 | 3016 | 3210 | 3268 | 4348 | 5730 | 6549 | 6916 | 6785 | 7461 | 8682 | 9662 |
Other Income | 128 | 125 | 158 | 177 | 147 | 74 | 78 | 85 | 100 | 101 | 113 | 85 |
Total Income | 2731 | 3142 | 3368 | 3446 | 4495 | 5804 | 6627 | 7001 | 6885 | 7562 | 8795 | 9748 |
Total Expenditure | 2209 | 2760 | 2911 | 2982 | 3725 | 4922 | 5600 | 5580 | 5448 | 6354 | 7910 | 8226 |
Operating Profit | 521 | 382 | 458 | 463 | 769 | 882 | 1027 | 1421 | 1437 | 1209 | 885 | 1523 |
Interest | 65 | 86 | 78 | 82 | 277 | 378 | 371 | 388 | 296 | 243 | 339 | 371 |
Depreciation | 105 | 133 | 154 | 149 | 256 | 332 | 339 | 352 | 371 | 397 | 510 | 578 |
Exceptional Income / Expenses | 0 | -11 | -13 | -31 | -7 | -12 | 0 | 0 | -58 | -31 | 7 | 7 |
Profit Before Tax | 351 | 152 | 213 | 201 | 230 | 160 | 317 | 682 | 713 | 538 | 43 | 579 |
Provision for Tax | 81 | 23 | 37 | 33 | 11 | 6 | 62 | 176 | 82 | 139 | 3 | 160 |
Profit After Tax | 270 | 130 | 175 | 168 | 219 | 154 | 256 | 505 | 630 | 399 | 41 | 420 |
Adjustments | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 270 | 130 | 175 | 168 | 219 | 154 | 256 | 505 | 630 | 399 | 41 | 420 |
Adjusted Earnings Per Share | 35.1 | 16.9 | 22.8 | 21.8 | 28.5 | 20 | 33.2 | 65.6 | 81.8 | 51.8 | 5.3 | 54.7 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 16% | 8% | 9% | 13% |
Operating Profit CAGR | -27% | -15% | 0% | 5% |
PAT CAGR | -90% | -57% | -23% | -17% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 47% | 16% | 22% | 17% |
ROE Average | 1% | 8% | 9% | 8% |
ROCE Average | 4% | 8% | 9% | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 2453 | 2529 | 2627 | 2925 | 3286 | 4280 | 4495 | 4806 | 5486 | 6049 | 5981 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 897 | 916 | 1102 | 790 | 4049 | 3830 | 3623 | 3669 | 3604 | 3791 | 3838 |
Other Non-Current Liabilities | 499 | 551 | 628 | 579 | 1118 | 1374 | 1428 | 1600 | 1780 | 1877 | 1919 |
Total Current Liabilities | 680 | 886 | 638 | 935 | 1244 | 1591 | 1785 | 2100 | 2025 | 2136 | 2334 |
Total Liabilities | 4529 | 4882 | 4995 | 5229 | 9698 | 11075 | 11332 | 12175 | 12896 | 13853 | 14072 |
Fixed Assets | 1738 | 1870 | 1928 | 2034 | 6363 | 7369 | 7264 | 7325 | 7323 | 7576 | 9842 |
Other Non-Current Assets | 1284 | 724 | 735 | 521 | 1240 | 1252 | 1563 | 2156 | 2904 | 3409 | 1210 |
Total Current Assets | 1507 | 2289 | 2332 | 2673 | 2094 | 2454 | 2504 | 2692 | 2667 | 2866 | 3019 |
Total Assets | 4529 | 4882 | 4995 | 5229 | 9698 | 11075 | 11332 | 12175 | 12896 | 13853 | 14072 |
#(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 | 34 | 57 | 65 | 71 | 112 | 88 | 104 | 89 | 45 | 91 | 84 |
Cash Flow from Operating Activities | 196 | 359 | 282 | 249 | 677 | 805 | 1064 | 1341 | 1328 | 1039 | 805 |
Cash Flow from Investing Activities | -111 | -341 | -11 | -11 | -982 | -234 | -543 | -1184 | -582 | -775 | -365 |
Cash Flow from Financing Activities | -62 | -10 | -265 | -202 | 280 | -555 | -535 | -201 | -702 | -270 | -318 |
Net Cash Inflow / Outflow | 23 | 8 | 6 | 36 | -24 | 15 | -14 | -44 | 45 | -6 | 122 |
Closing Cash & Cash Equivalent | 57 | 65 | 71 | 107 | 88 | 104 | 89 | 45 | 91 | 84 | 207 |
# | 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) | 35.1 | 16.86 | 22.76 | 21.78 | 28.5 | 19.99 | 33.2 | 65.6 | 81.83 | 51.76 | 5.26 |
CEPS(Rs) | 48.72 | 34.14 | 42.72 | 41.1 | 61.68 | 63.12 | 77.24 | 111.3 | 129.97 | 103.3 | 71.47 |
DPS(Rs) | 7 | 6 | 6 | 6 | 6.5 | 6.5 | 7.5 | 7.5 | 10 | 10 | 2.5 |
Book NAV/Share(Rs) | 317.59 | 327.48 | 340.21 | 379.88 | 426.76 | 449.18 | 477.06 | 517.29 | 605.39 | 662.69 | 656.98 |
Core EBITDA Margin(%) | 13.14 | 7.38 | 8.1 | 7.61 | 12.5 | 12.86 | 13.6 | 17.98 | 18.39 | 13.8 | 8.22 |
EBIT Margin(%) | 13.9 | 6.84 | 7.88 | 7.53 | 10.18 | 8.55 | 9.86 | 14.39 | 13.87 | 9.73 | 4.07 |
Pre Tax Margin(%) | 11.73 | 4.38 | 5.76 | 5.34 | 4.62 | 2.54 | 4.55 | 9.17 | 9.8 | 6.7 | 0.46 |
PAT Margin (%) | 9.03 | 3.73 | 4.75 | 4.46 | 4.41 | 2.45 | 3.67 | 6.8 | 8.67 | 4.97 | 0.43 |
Cash Profit Margin (%) | 12.53 | 7.56 | 8.91 | 8.41 | 9.54 | 7.74 | 8.53 | 11.54 | 13.76 | 9.91 | 5.86 |
ROA(%) | 6.28 | 2.76 | 3.55 | 3.28 | 2.94 | 1.48 | 2.28 | 4.3 | 5.03 | 2.98 | 0.29 |
ROE(%) | 11.54 | 5.23 | 6.82 | 6.05 | 7.07 | 4.56 | 7.17 | 13.19 | 14.58 | 8.16 | 0.8 |
ROCE(%) | 11.82 | 6.27 | 7.42 | 6.97 | 8.63 | 7.1 | 8.99 | 13.37 | 11.89 | 8.66 | 4.08 |
Receivable days | 6.84 | 7.85 | 8.05 | 8.85 | 8.31 | 9.41 | 11.87 | 12.59 | 13.3 | 13.24 | 12.17 |
Inventory Days | 60.16 | 57 | 52.8 | 54.34 | 43.88 | 38.26 | 38.47 | 38.59 | 40.1 | 37.07 | 36.57 |
Payable days | 102.51 | 96.66 | 121.46 | 96.91 | 143.01 | 195.53 | 220.62 | 228.32 | 205.54 | 234.03 | 280.52 |
PER(x) | 6.95 | 17.18 | 17.87 | 16.63 | 25.92 | 35.68 | 15.81 | 6.36 | 11.62 | 22.79 | 168.68 |
Price/Book(x) | 0.77 | 0.88 | 1.2 | 0.95 | 1.73 | 1.59 | 1.1 | 0.81 | 1.57 | 1.78 | 1.35 |
Dividend Yield(%) | 2.87 | 2.07 | 1.48 | 1.66 | 0.88 | 0.91 | 1.43 | 1.8 | 1.05 | 0.85 | 0.28 |
EV/Net Sales(x) | 1.08 | 1.04 | 1.24 | 1.13 | 2.22 | 1.64 | 1.21 | 1.07 | 1.65 | 1.76 | 1.26 |
EV/Core EBITDA(x) | 5.42 | 8.19 | 8.67 | 8 | 12.52 | 10.66 | 7.74 | 5.2 | 7.78 | 10.88 | 12.39 |
Net Sales Growth(%) | 13.82 | 15.88 | 6.42 | 1.82 | 33.03 | 31.79 | 14.29 | 5.6 | -1.88 | 9.96 | 16.37 |
EBIT Growth(%) | 4.3 | -42.81 | 22.26 | -2.68 | 79.05 | 5.99 | 28 | 55.41 | -5.64 | -22.65 | -51.07 |
PAT Growth(%) | 12.88 | -51.97 | 34.98 | -4.28 | 30.85 | -29.85 | 66.09 | 97.57 | 24.74 | -36.75 | -89.84 |
EPS Growth(%) | 12.88 | -51.97 | 34.98 | -4.29 | 30.85 | -29.86 | 66.1 | 97.58 | 24.74 | -36.75 | -89.84 |
Debt/Equity(x) | 0.5 | 0.56 | 0.5 | 0.44 | 1.29 | 1.19 | 1.1 | 1.07 | 0.87 | 0.82 | 0.86 |
Current Ratio(x) | 2.22 | 2.58 | 3.65 | 2.86 | 1.68 | 1.54 | 1.4 | 1.28 | 1.32 | 1.34 | 1.29 |
Quick Ratio(x) | 1.38 | 2 | 2.79 | 2.25 | 1.18 | 1.11 | 0.96 | 0.91 | 0.92 | 0.96 | 0.84 |
Interest Cover(x) | 6.42 | 2.78 | 3.71 | 3.44 | 1.83 | 1.42 | 1.86 | 2.76 | 3.41 | 3.22 | 1.13 |
Total Debt/Mcap(x) | 0.65 | 0.63 | 0.42 | 0.46 | 0.75 | 0.75 | 1 | 1.33 | 0.55 | 0.46 | 0.64 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 62.9 | 62.9 | 62.9 | 62.9 | 62.9 | 62.9 | 62.9 | 62.9 | 62.9 | 62.9 |
FII | 3.72 | 4.16 | 4.34 | 4.3 | 4.49 | 5.74 | 7.18 | 6.57 | 6.44 | 6.79 |
DII | 16.32 | 16.29 | 16.06 | 15.72 | 16.04 | 16.37 | 15.79 | 16.01 | 16.18 | 15.6 |
Public | 17.06 | 16.65 | 16.7 | 17.09 | 16.57 | 15 | 14.14 | 14.52 | 14.48 | 14.72 |
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 | 4.84 | 4.84 | 4.84 | 4.84 | 4.84 | 4.84 | 4.84 | 4.84 | 4.84 | 4.84 |
FII | 0.29 | 0.32 | 0.33 | 0.33 | 0.35 | 0.44 | 0.55 | 0.51 | 0.5 | 0.52 |
DII | 1.26 | 1.25 | 1.24 | 1.21 | 1.23 | 1.26 | 1.22 | 1.23 | 1.25 | 1.2 |
Public | 1.31 | 1.28 | 1.29 | 1.32 | 1.28 | 1.16 | 1.09 | 1.12 | 1.12 | 1.13 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 | 7.7 |
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