BNR Udyog

₹63 -1.3 | 2%

WEBSITE BSE:530809 NSE : BNR UDYOG 18 May, 12:50

Market Cap ₹19 Cr.

Stock P/E 3.3

P/B 1.8

Current Price ₹63

Book Value ₹ 35.1

Face Value 10

52W High ₹102.5

Dividend Yield 0%

52W Low ₹ 35.1

Edit Ratio

BNR Udyog Research see more...

Overview Inc. Year: 1994Industry: Diversified

BNR Udyog Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

BNR Udyog Quarterly Results

#(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	0	1	0	1	1	1	0	1	1	1
Other Income	0	0	0	0	0	0	4	0	0	0
Total Income	0	1	1	1	1	1	5	1	1	1
Total Expenditure	0	1	1	1	1	1	0	0	1	1
Operating Profit	0	0	-0	0	1	0	4	1	0	0
Interest	0	0	0	0	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	0	-0	0	1	0	4	1	0	0
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	-0	0	-0	0	1	0	4	1	0	0
Adjustments	0	-0	0	-0	-0	0	0	0	0	0
Profit After Adjustments	-0	0	-0	0	1	0	4	1	0	0
Adjusted Earnings Per Share	-0.1	0.7	-0.5	1	3.1	0.1	13.6	1.8	0.7	0.9

BNR Udyog Profit & Loss

#(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	3	3	3	8	13	2	1	1	2	2	4	3
Other Income	0	0	0	0	0	0	0	0	0	0	0	4
Total Income	4	4	3	8	13	2	1	1	2	2	4	8
Total Expenditure	2	2	2	8	12	2	1	1	1	1	3	2
Operating Profit	1	1	1	0	1	0	-0	-0	1	1	1	5
Interest	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	0	0	1	0	0	0	0	0	0	0	0	0
Exceptional Income / Expenses	-0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	1	1	0	-0	0	0	-0	-0	1	1	1	5
Provision for Tax	0	0	-0	0	-0	0	-0	-0	0	0	0	0
Profit After Tax	1	1	0	-0	0	0	-0	-0	0	1	1	5
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	1	1	0	-0	0	0	-0	-0	0	1	1	5
Adjusted Earnings Per Share	2.2	1.8	1.3	-0.7	1.5	0.3	-1.4	-0.8	0.9	2.1	3.6	17

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	100%	59%	15%	3%
Operating Profit CAGR	0%	0%	0%	0%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	40%	84%	23%	19%
ROE Average	21%	14%	5%	6%
ROCE Average	26%	19%	8%	8%

BNR Udyog Balance Sheet

#(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	6	6	5	5	5	5	4	3	4	5	6
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	0	1	0	0	0	-0	0	-0	0	0	0
Total Current Liabilities	2	1	1	7	2	1	0	1	1	1	1
Total Liabilities	8	7	6	13	7	5	5	4	5	6	6
Fixed Assets	2	2	1	1	1	0	0	0	0	0	0
Other Non-Current Assets	3	3	3	4	2	2	2	2	2	3	2
Total Current Assets	3	3	3	9	4	3	3	2	2	2	4
Total Assets	8	7	6	13	7	5	5	4	5	6	6

BNR Udyog Cash Flow

#(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	0	0	0	1	1	1	0	0	0	1	0
Cash Flow from Operating Activities	1	1	0	1	-0	-0	-0	1	-1	-0	-2
Cash Flow from Investing Activities	-2	0	0	-2	0	0	0	-1	2	-0	3
Cash Flow from Financing Activities	0	-1	-0	1	-0	-1	0	-0	-0	-0	-0
Net Cash Inflow / Outflow	-0	0	1	0	0	-1	-0	0	1	-0	2
Closing Cash & Cash Equivalent	0	0	1	1	1	0	0	0	1	0	2

BNR Udyog Ratios

#	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)	2.18	1.82	1.27	-0.7	1.49	0.26	-1.37	-0.79	0.95	2.12	3.59
CEPS(Rs)	2.81	2.68	3.25	0.27	2.2	0.97	-0.88	-0.58	1.12	2.27	3.78
DPS(Rs)	1	1	1	0	0.7	0	0	0	0	0	0
Book NAV/Share(Rs)	18.49	19.14	18.3	17.6	15.32	15.12	13.83	11.48	13.44	15.3	19.3
Core EBITDA Margin(%)	29.66	28.52	31.2	-0.21	3.9	12.06	-40.79	-52.36	30.56	36.81	35.1
EBIT Margin(%)	28.43	25.28	13.95	-1.56	3.23	6.18	-45.37	-48.74	31.33	36.05	34.57
Pre Tax Margin(%)	27.15	23.26	13.7	-2.08	3.09	5.3	-46.85	-50.11	30.78	35.86	34.56
PAT Margin (%)	19.5	15.75	14.25	-2.51	3.46	4.2	-46.39	-29.04	17.46	31.1	27.65
Cash Profit Margin (%)	25.13	23.21	36.59	0.98	5.11	15.58	-29.78	-21.46	20.59	33.36	29.11
ROA(%)	9.08	7.06	5.46	-2.15	4.51	1.3	-8.1	-5.32	6.24	12.09	17.92
ROE(%)	12.12	9.67	6.77	-3.89	9.03	1.72	-9.43	-6.21	7.59	14.74	20.77
ROCE(%)	16.58	14.59	6.59	-2.19	7.09	2.29	-8.84	-9.95	13.3	17.02	25.97
Receivable days	159.35	142.54	143.12	163.78	108.26	221.17	385.01	292.2	144.56	160.56	70.1
Inventory Days	79.81	77.2	100.35	0	0	0	0	0	0	0	0
Payable days	0	0	0	0	0	0	0	0	0	0	0
PER(x)	5.41	6.8	18.12	0	27.09	96.44	0	0	11.09	14.01	11.61
Price/Book(x)	0.64	0.65	1.25	1.93	2.63	1.67	1.42	1.39	0.78	1.94	2.16
Dividend Yield(%)	8.47	8.08	4.36	0	1.74	0	0	0	0	0	0
EV/Net Sales(x)	1.24	0.98	2.24	1.22	0.92	4.09	6.85	5.99	1.45	4.15	2.63
EV/Core EBITDA(x)	3.63	2.98	6.24	77.04	18.83	23.31	-23.64	-14.55	4.2	10.82	7.31
Net Sales Growth(%)	-6.26	3.38	-23.07	212.54	54.64	-85.45	-52.91	-8.07	100.22	25.78	90.69
EBIT Growth(%)	-5.04	-8.08	-57.56	-134.88	421.03	-72.2	-445.92	1.24	228.71	44.72	82.9
PAT Growth(%)	-5.55	-16.52	-30.4	-155.14	312.67	-82.34	-620.52	42.44	220.39	123.97	69.53
EPS Growth(%)	-5.55	-16.53	-30.4	-155.14	312.68	-82.34	-620.52	42.44	220.39	123.96	69.54
Debt/Equity(x)	0.12	0.01	0	0.2	0.18	0.03	0.05	0.04	0.01	0	0
Current Ratio(x)	1.44	2.23	4.87	1.18	2.15	3.49	5.21	2.08	2.61	2.29	6
Quick Ratio(x)	1.06	1.59	3.64	1.18	2.15	3.49	5.21	2.08	2.61	2.29	6
Interest Cover(x)	22.18	12.51	55.46	-2.98	22.63	7.01	-30.61	-35.41	57.45	193.95	3370
Total Debt/Mcap(x)	0.19	0.01	0	0.1	0.07	0.02	0.04	0.03	0.01	0	0

BNR Udyog Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	72.12	72.12	72.12	72.12	72.12	72.12	72.12	72.12	72.12	71.09
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	27.88	27.88	27.88	27.88	27.88	27.88	27.88	27.88	27.88	28.91
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	0.22	0.22	0.22	0.22	0.22	0.22	0.22	0.22	0.22	0.21
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.08	0.09
Others	0	0	0	0	0	0	0	0	0	0
Total	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3	0.3

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 14% over the last 3 years.

* 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.

BNR Udyog News

IPO

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

BNR Udyog

Add Watchlist

BNR Udyog Research see more...

Overview Inc. Year: 1994Industry: Diversified

BNR Udyog Share Price

Alert Data

Quarterly Price

Peer Comparison

BNR Udyog Quarterly Results

BNR Udyog Profit & Loss

Growth Rates

BNR Udyog Balance Sheet

BNR Udyog Cash Flow

BNR Udyog Ratios

BNR Udyog Shareholding Pattern

BNR Udyog News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!