Market Cap ₹529 Cr.
Stock P/E 34.6
P/B 2.1
Current Price ₹108
Book Value ₹ 51
Face Value 10
52W High ₹127.5
Dividend Yield 0%
52W Low ₹ 57.1
BPL Ltd is engaged in printed circuits board (PCB) enterprise and e-trade enterprise. The Company operates through Electronic Industry segment. The Company is engaged in production of single sided PCBs. The Company is also engaged in production and trading of consumer durable items, consisting of coloration televisions, washing machines, refrigerators, microwave oven, computer monitors and different domestic home equipment products. The Company gives its merchandise beneath diverse classes, including client merchandise, clinical technology, telecommunication, home automation, surveillance and lighting solutions. It offers rechargeable LED, CFL, solar and home lighting solutions. The Company offers BPL iQ, which is an automation solution that gives smart solution for automating houses, places of work, board rooms and institutions. Its merchandise are marketed underneath the logo name BPL. The Company has its production centres at Kerala and Karnataka.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Mar 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 0 | 9 | 12 | 12 | 13 | 15 | 14 | 21 | 14 |
| Other Income | 0 | 8 | 0 | 0 | 0 | 9 | 0 | 0 | 0 |
| Total Income | 0 | 17 | 12 | 12 | 13 | 24 | 15 | 22 | 15 |
| Total Expenditure | 0 | 10 | 10 | 10 | 12 | 15 | 11 | 12 | 12 |
| Operating Profit | 0 | 6 | 2 | 3 | 2 | 10 | 3 | 10 | 2 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 1 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 0 | 6 | 1 | 2 | 1 | 9 | 3 | 10 | 1 |
| Provision for Tax | 0 | -5 | 0 | 0 | 0 | 7 | 0 | 0 | 0 |
| Profit After Tax | 0 | 11 | 1 | 2 | 1 | 1 | 3 | 10 | 1 |
| Adjustments | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 |
| Profit After Adjustments | 0 | 11 | 1 | 2 | 1 | 1 | 3 | 10 | 1 |
| Adjusted Earnings Per Share | 0 | 2.2 | 0.2 | 0.3 | 0.1 | 0.3 | 0.5 | 2 | 0.3 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2016 | Mar 2022 | Mar 2023 | TTM |
|---|---|---|---|---|---|---|---|---|
| Net Sales | 91 | 77 | 96 | 108 | 40 | 38 | 52 | 64 |
| Other Income | 139 | 76 | 39 | 17 | 16 | 11 | 10 | 9 |
| Total Income | 230 | 153 | 135 | 124 | 57 | 49 | 62 | 76 |
| Total Expenditure | 98 | 89 | 101 | 130 | 41 | 38 | 46 | 50 |
| Operating Profit | 132 | 64 | 34 | -5 | 16 | 11 | 16 | 25 |
| Interest | 11 | 5 | 11 | 8 | 1 | 2 | 2 | 0 |
| Depreciation | 21 | 8 | 2 | 4 | 0 | 2 | 2 | 1 |
| Exceptional Income / Expenses | -23 | -2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 77 | 49 | 21 | -17 | 14 | 8 | 13 | 23 |
| Provision for Tax | 1 | -9 | 40 | 132 | 23 | -5 | 7 | 7 |
| Profit After Tax | 76 | 58 | -19 | -149 | -8 | 13 | 5 | 15 |
| Adjustments | 3 | 0 | 13 | 7 | -5 | 0 | 0 | 0 |
| Profit After Adjustments | 79 | 58 | -6 | -142 | -14 | 13 | 5 | 15 |
| Adjusted Earnings Per Share | 16.3 | 12 | -1.2 | -29 | -1.7 | 2.6 | 1 | 3.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 37% | -22% | -8% | 0% |
| Operating Profit CAGR | 45% | 0% | -24% | 0% |
| PAT CAGR | -62% | 0% | -39% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 84% | 42% | 37% | 20% |
| ROE Average | 3% | 1% | -24% | -0% |
| ROCE Average | 6% | 6% | 4% | 7% |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2016 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 313 | 372 | 368 | 266 | 227 | 166 | 236 |
| Minority's Interest | 18 | 17 | 142 | 177 | 0 | 135 | 135 |
| Borrowings | 131 | 48 | 23 | 0 | 7 | 21 | 21 |
| Other Non-Current Liabilities | -202 | -219 | -159 | -18 | -45 | -33 | -28 |
| Total Current Liabilities | 35 | 29 | 37 | 54 | 54 | 213 | 205 |
| Total Liabilities | 295 | 248 | 411 | 479 | 243 | 501 | 570 |
| Fixed Assets | 72 | 27 | 32 | 38 | 12 | 53 | 56 |
| Other Non-Current Assets | 187 | 187 | 339 | 341 | 81 | 405 | 470 |
| Total Current Assets | 36 | 34 | 39 | 100 | 150 | 43 | 44 |
| Total Assets | 295 | 248 | 411 | 479 | 243 | 501 | 570 |
| #(Fig in Cr.) | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2016 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 8 | 4 | 6 | 7 | 4 | 1 | 0 |
| Cash Flow from Operating Activities | 7 | -48 | 32 | -16 | -15 | -1 | 6 |
| Cash Flow from Investing Activities | 159 | 112 | -134 | -8 | 8 | 4 | 4 |
| Cash Flow from Financing Activities | -169 | -63 | 103 | 51 | 6 | -4 | -10 |
| Net Cash Inflow / Outflow | -3 | 1 | 1 | 27 | -1 | -1 | 0 |
| Closing Cash & Cash Equivalent | 4 | 6 | 7 | 34 | 3 | 0 | 1 |
| # | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2016 | Mar 2022 | Mar 2023 |
|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 16.25 | 12 | -1.17 | -29.01 | -1.73 | 2.65 | 1.03 |
| CEPS(Rs) | 20.04 | 13.59 | -3.56 | -29.76 | -1.63 | 2.99 | 1.38 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 26.65 | 38.69 | 37.58 | 16.64 | 11.74 | 33.92 | 48.18 |
| Core EBITDA Margin(%) | -8.34 | -14.88 | -5.29 | -19.79 | -1.95 | 0.33 | 11.2 |
| EBIT Margin(%) | 93.97 | 67.67 | 32.41 | -8.01 | 34.55 | 24.53 | 26.88 |
| Pre Tax Margin(%) | 82.47 | 61.78 | 20.95 | -15.63 | 32.54 | 19.98 | 23.93 |
| PAT Margin (%) | 81.65 | 73.05 | -19.25 | -133.54 | -19.31 | 33.82 | 9.68 |
| Cash Profit Margin (%) | 104.68 | 83.34 | -17.52 | -130.35 | -18.19 | 38.19 | 12.91 |
| ROA(%) | 22.16 | 21.37 | -5.81 | -33.51 | -2.34 | 3.48 | 0.94 |
| ROE(%) | 83.15 | 36.52 | -10.28 | -112.48 | -12.18 | 11.6 | 2.52 |
| ROCE(%) | 18.21 | 12.36 | 7.94 | -2.72 | 6.05 | 4.36 | 6.16 |
| Receivable days | 65.91 | 70.58 | 57.58 | 73.82 | 595.41 | 614.95 | 94.03 |
| Inventory Days | 35.85 | 41.05 | 32.15 | 48.2 | 109.11 | 50.36 | 35.65 |
| Payable days | 279.58 | 142.16 | 103 | 106.28 | 270.11 | 208.72 | 235.4 |
| PER(x) | 1.37 | 1.46 | 0 | 0 | 0 | 23.76 | 51.72 |
| Price/Book(x) | 0.83 | 0.45 | 0.37 | 0.83 | 2.2 | 1.85 | 1.11 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 4.51 | 3.86 | 2.65 | 1.89 | 7.42 | 8.84 | 5.42 |
| EV/Core EBITDA(x) | 3.11 | 4.63 | 7.58 | -37.74 | 19.19 | 30.56 | 17.97 |
| Net Sales Growth(%) | 11.22 | -14.97 | 24.23 | 12.39 | -62.52 | -5.22 | 36.51 |
| EBIT Growth(%) | 867.28 | -38.46 | -40.07 | -127.79 | 268.98 | -37.87 | 49.61 |
| PAT Growth(%) | 2348.91 | -23.54 | -132.97 | -679.75 | 94.33 | 253.3 | -60.93 |
| EPS Growth(%) | 2906.79 | -26.17 | -109.73 | -2385.27 | 94.04 | 253.21 | -61 |
| Debt/Equity(x) | 0.46 | 0.13 | 0.07 | 0 | 0.03 | 0.19 | 0.1 |
| Current Ratio(x) | 1.02 | 1.15 | 1.07 | 1.86 | 2.77 | 0.2 | 0.21 |
| Quick Ratio(x) | 0.78 | 0.83 | 0.85 | 1.46 | 2.68 | 0.17 | 0.19 |
| Interest Cover(x) | 8.17 | 11.49 | 2.83 | -1.05 | 17.15 | 5.39 | 9.13 |
| Total Debt/Mcap(x) | 1.27 | 0.56 | 0.34 | 0 | 0.05 | 0.1 | 0.09 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 63.24 | 63.24 | 63.24 | 63.22 | 63.17 | 63.13 | 63.13 | 63.13 | 63.13 | 63.13 |
| FII | 0.07 | 0.01 | 0 | 0.12 | 0 | 0.06 | 0.01 | 0 | 0.03 | 0.01 |
| DII | 0.5 | 0.5 | 0.5 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 36.19 | 36.24 | 36.25 | 36.65 | 36.83 | 36.81 | 36.86 | 36.87 | 36.84 | 36.86 |
| 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 | 3.09 | 3.09 | 3.09 | 3.09 | 3.09 | 3.09 | 3.09 | 3.09 | 3.09 | 3.09 |
| FII | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 1.77 | 1.77 | 1.77 | 1.79 | 1.8 | 1.8 | 1.81 | 1.81 | 1.8 | 1.81 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.89 | 4.89 | 4.89 | 4.89 | 4.89 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 |
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.
Sell or Purchase Share (Tentative Price)
| 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
