Nifty

:

21995.85

Sensex

:

72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Login

Nifty
Sensex

:
:

21995.85
72488.99

-152.05 (-0.69%)
-454.69 (-0.62%)

Birla Precision Technologies Ltd.

Engineering - Industrial Equipments

Rating :

63/99

BSE: 522105 | NSE: Not Listed

Watchlist

NSE BSE

62.24

18-Apr-2024

Open
High
Low
Previous Close

60.84
62.94
60.50
60.09

Volume
Traded Value (lacs)
52 Week High
52 Week Low

249
28.46
76.69
31.99

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

410.71
40.44
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

425.38
N/A
2.80

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.04
3.37
13.89

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.77
2.86
13.40

PAT CAGR (%)

10 Years
5 Years
3 Years

18.33
11.04
114.78

P:E (Median)

8 Years
5 Years
3 Years

18.96
23.76
23.76

P:BV (Average)

8 Years
5 Years
3 Years

1.81
2.15
2.15

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.89
13.03
13.03

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 67.29 59.05 13.95% 56.73 71.76 -20.94% 40.76 57.81 -29.49% 64.74 68.93 -6.08%
Expenses 56.06 53.30 5.18% 50.83 65.09 -21.91% 35.75 55.22 -35.26% 61.52 58.45 5.25%
EBITDA 11.22 5.75 95.13% 5.90 6.67 -11.54% 5.02 2.59 93.82% 3.22 10.48 -69.27%
EBIDTM 16.68% 9.74% -141.38% -141.38% 12.30% 4.49% 4.98% 15.21%
Other Income 0.39 0.27 44.44% 0.56 0.38 47.37% 0.20 5.37 -96.28% 4.33 1.37 216.06%
Interest 0.74 0.89 -16.85% 0.73 0.74 -1.35% 0.79 0.90 -12.22% 0.79 1.61 -50.93%
Depreciation 1.62 0.97 67.01% 1.65 0.99 66.67% 1.73 0.92 88.04% 1.74 0.87 100.00%
PBT 9.24 4.16 122.12% 4.08 5.33 -23.45% 2.70 6.15 -56.10% 5.02 9.37 -46.42%
Tax 2.19 0.07 3,028.57% 1.51 -0.03 - 0.47 0.06 683.33% 5.26 0.11 4,681.82%
PAT 7.06 4.09 72.62% 2.57 5.35 -51.96% 2.22 6.08 -63.49% -0.24 9.27 -
PATM 10.49% 6.92% 56.25% 56.25% 5.45% 10.52% -0.38% 13.44%
EPS 1.08 0.63 71.43% 0.39 0.82 -52.44% 0.34 0.93 -63.44% -0.04 1.42 -

Description Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var% Mar 23 Mar 22 Var%
Net Sales 66.97 58.98 13.55% 56.95 71.76 -20.64% 40.72 57.81 -29.56% 64.75 68.93 -6.06%
Expenses 55.85 53.75 3.91% 51.32 65.31 -21.42% 36.29 55.22 -34.28% 61.99 58.45 6.06%
EBITDA 11.11 5.24 112.02% 5.63 6.45 -12.71% 4.43 2.59 71.04% 2.76 10.48 -73.66%
EBIDTM 16.59% 8.88% -4.88% -4.88% 10.87% 4.49% 4.26% 15.21%
Other Income 0.39 0.24 62.50% 0.56 0.40 40.00% 0.20 5.37 -96.28% 4.33 1.37 216.06%
Interest 0.75 0.89 -15.73% 0.73 0.74 -1.35% 0.79 0.90 -12.22% 0.80 1.61 -50.31%
Depreciation 1.62 0.97 67.01% 1.65 0.99 66.67% 1.73 0.92 88.04% 1.74 0.87 100.00%
PBT 9.13 3.62 152.21% 3.81 5.13 -25.73% 2.11 6.15 -65.69% 4.55 9.37 -51.44%
Tax 2.20 0.08 2,650.00% 1.51 -0.03 - 0.47 0.06 683.33% 5.25 0.11 4,672.73%
PAT 6.92 3.54 95.48% 2.30 5.16 -55.43% 1.64 6.08 -73.03% -0.71 9.27 -
PATM 10.34% 5.99% -10.84% -10.84% 4.03% 10.52% -1.09% 13.44%
EPS 1.06 0.54 96.30% -0.96 -0.96 - 0.25 0.93 -73.12% -0.11 1.42 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Net Sales 229.52 253.37 246.27 171.48 173.50 214.65 183.97 152.65 149.28 154.11 155.02 Net Sales Growth -10.88% 2.88% 43.61% -1.16% -19.17% 16.68% 20.52% 2.26% -3.13% -0.59% Cost Of Goods Sold 42.09 74.59 74.82 58.36 52.02 63.09 65.32 48.71 53.87 59.57 59.20 Gross Profit 187.43 178.78 171.45 113.11 121.49 151.56 118.65 103.93 95.41 94.53 95.82 GP Margin 81.66% 70.56% 69.62% 65.96% 70.02% 70.61% 64.49% 68.08% 63.91% 61.34% 61.81% Total Expenditure 204.16 235.13 227.65 162.40 166.42 198.81 201.00 144.59 146.49 146.30 141.14 Power & Fuel Cost - 14.96 14.69 12.04 12.87 15.05 12.29 11.28 10.36 9.27 9.22 % Of Sales - 5.90% 5.96% 7.02% 7.42% 7.01% 6.68% 7.39% 6.94% 6.02% 5.95% Employee Cost - 52.94 45.66 40.30 45.10 44.09 37.80 36.75 34.79 32.71 30.15 % Of Sales - 20.89% 18.54% 23.50% 25.99% 20.54% 20.55% 24.07% 23.31% 21.23% 19.45% Manufacturing Exp. - 39.47 34.87 23.23 25.70 31.32 28.61 24.60 22.48 21.56 23.17 % Of Sales - 15.58% 14.16% 13.55% 14.81% 14.59% 15.55% 16.12% 15.06% 13.99% 14.95% General & Admin Exp. - 17.22 10.32 8.40 12.43 12.93 9.18 7.30 10.67 9.01 7.02 % Of Sales - 6.80% 4.19% 4.90% 7.16% 6.02% 4.99% 4.78% 7.15% 5.85% 4.53% Selling & Distn. Exp. - 32.75 29.49 15.52 14.77 21.80 15.48 12.03 11.67 10.34 8.72 % Of Sales - 12.93% 11.97% 9.05% 8.51% 10.16% 8.41% 7.88% 7.82% 6.71% 5.63% Miscellaneous Exp. - 3.19 17.81 4.53 3.54 10.53 32.31 3.92 2.65 3.82 8.72 % Of Sales - 1.26% 7.23% 2.64% 2.04% 4.91% 17.56% 2.57% 1.78% 2.48% 2.36% EBITDA 25.36 18.24 18.62 9.08 7.08 15.84 -17.03 8.06 2.79 7.81 13.88 EBITDA Margin 11.05% 7.20% 7.56% 5.30% 4.08% 7.38% -9.26% 5.28% 1.87% 5.07% 8.95% Other Income 5.48 10.34 2.05 1.84 3.54 4.04 30.84 3.48 4.70 6.25 7.34 Interest 3.05 3.31 5.28 5.03 5.59 5.29 4.95 4.56 4.86 7.43 7.91 Depreciation 6.74 4.62 4.08 4.45 5.00 5.52 6.29 6.29 5.89 6.61 8.67 PBT 21.04 20.65 11.31 1.44 0.04 9.08 2.57 0.68 -3.27 0.02 4.63 Tax 9.43 5.37 0.13 0.03 0.00 0.03 -0.06 0.06 -2.19 0.61 1.79 Tax Rate 44.82% 26.00% 1.15% 2.08% 0.00% 0.33% -2.33% -0.21% 66.97% 3050.00% 38.66% PAT 11.61 15.28 11.18 1.42 -13.31 9.05 2.63 -28.64 -1.08 -0.59 2.84 PAT before Minority Interest 11.61 15.28 11.18 1.42 -13.31 9.05 2.63 -28.64 -1.08 -0.59 2.84 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 5.06% 6.03% 4.54% 0.83% -7.67% 4.22% 1.43% -18.76% -0.72% -0.38% 1.83% PAT Growth -53.17% 36.67% 687.32% - - 244.11% - - - - EPS 1.78 2.34 1.71 0.22 -2.04 1.39 0.40 -4.39 -0.17 -0.09 0.43

Description TTM Mar 23 Mar 22 Mar 21 Mar 20
Net Sales 229.39 253.30 246.27 171.48 173.50 Net Sales Growth -10.91% 2.85% 43.61% -1.16% Cost Of Goods Sold 1,041.73 74.50 74.82 58.36 52.02 Gross Profit -812.34 178.80 171.45 113.11 121.49 GP Margin -354.13% 70.59% 69.62% 65.96% 70.02% Total Expenditure 205.45 236.27 227.65 162.40 166.42 Power & Fuel Cost - 14.96 14.69 12.04 12.87 % Of Sales - 5.91% 5.96% 7.02% 7.42% Employee Cost - 53.57 45.66 40.30 45.10 % Of Sales - 21.15% 18.54% 23.50% 25.99% Manufacturing Exp. - 39.47 34.87 23.23 25.70 % Of Sales - 15.58% 14.16% 13.55% 14.81% General & Admin Exp. - 17.74 10.32 8.40 12.43 % Of Sales - 7.00% 4.19% 4.90% 7.16% Selling & Distn. Exp. - 32.82 29.49 15.52 14.77 % Of Sales - 12.96% 11.97% 9.05% 8.51% Miscellaneous Exp. - 3.21 17.81 4.53 3.54 % Of Sales - 1.27% 7.23% 2.64% 2.04% EBITDA 23.93 17.03 18.62 9.08 7.08 EBITDA Margin 10.43% 6.72% 7.56% 5.30% 4.08% Other Income 5.48 10.34 2.05 1.84 3.54 Interest 3.07 3.32 5.28 5.03 5.59 Depreciation 6.74 4.62 4.08 4.45 5.00 PBT 19.60 19.44 11.31 1.44 0.04 Tax 9.43 5.37 0.13 0.03 0.00 Tax Rate 48.11% 27.62% 1.15% 2.08% 0.00% PAT 10.15 14.07 11.18 1.42 -13.31 PAT before Minority Interest 9.88 14.07 11.18 1.42 -13.31 Minority Interest -0.27 0.00 0.00 0.00 0.00 PAT Margin 4.42% 5.55% 4.54% 0.83% -7.67% PAT Growth -57.80% 25.85% 687.32% - EPS 1.55 2.15 1.71 0.22 -2.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Shareholder's Funds 132.69 118.27 106.61 100.25 112.72 102.95 99.88 128.88 129.96 131.07 Share Capital 13.05 13.05 13.05 11.37 10.90 10.53 10.53 10.53 10.53 10.53 Total Reserves 119.64 105.22 93.56 88.88 101.81 92.42 89.35 118.35 119.42 120.54 Non-Current Liabilities 6.50 4.48 6.26 4.48 3.89 4.05 4.77 7.31 8.30 7.78 Secured Loans 2.69 0.00 0.00 0.00 0.00 0.08 0.31 0.56 0.91 0.20 Unsecured Loans 0.75 0.76 2.59 0.70 0.74 1.59 2.15 4.75 5.01 5.20 Long Term Provisions 3.07 3.72 3.67 3.78 3.16 2.37 2.31 2.00 1.87 1.23 Current Liabilities 96.67 91.19 85.90 83.06 100.51 86.70 73.95 65.16 67.47 71.76 Trade Payables 33.93 31.72 27.09 25.42 34.12 33.11 29.36 22.03 22.30 21.37 Other Current Liabilities 8.76 16.96 15.70 14.92 11.14 10.04 7.55 10.06 10.82 15.17 Short Term Borrowings 28.97 23.37 23.95 25.20 26.59 25.72 26.23 27.78 27.63 26.57 Short Term Provisions 25.01 19.15 19.16 17.51 28.66 17.84 10.80 5.29 6.71 8.64 Total Liabilities 235.86 213.94 198.77 187.79 217.12 193.70 178.60 201.35 205.73 210.61 Net Block 68.74 32.94 28.67 31.85 31.78 34.59 39.08 37.26 41.43 46.12 Gross Block 182.06 142.34 134.00 132.76 127.89 126.13 124.32 116.48 115.00 114.57 Accumulated Depreciation 113.32 109.41 105.33 100.91 96.11 91.54 85.24 79.22 73.57 68.44 Non Current Assets 77.02 50.23 37.85 33.54 37.85 40.32 44.65 46.85 47.35 52.92 Capital Work in Progress 0.20 8.93 0.38 0.12 0.49 0.26 0.29 2.03 0.05 0.06 Non Current Investment 7.46 7.39 7.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.61 0.97 1.80 1.57 5.59 5.47 5.28 7.56 5.87 6.74 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 158.86 163.71 160.92 154.26 179.27 153.37 133.94 154.50 158.38 157.68 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 58.71 55.58 42.87 44.72 52.97 33.64 33.40 29.40 28.31 29.58 Sundry Debtors 40.37 36.83 33.11 32.18 42.75 45.64 41.02 68.40 72.48 72.00 Cash & Bank 25.92 20.73 23.33 8.61 9.25 5.91 6.62 5.21 6.91 7.30 Other Current Assets 33.85 1.31 11.78 12.22 74.30 68.18 52.90 51.49 50.68 48.80 Short Term Loans & Adv. 31.61 49.26 49.84 56.54 61.19 49.67 32.60 33.12 33.63 33.47 Net Current Assets 62.18 72.52 75.02 71.20 78.76 66.67 59.99 89.34 90.91 85.93 Total Assets 235.88 213.94 198.77 187.80 217.12 193.69 178.59 201.35 205.73 210.60

Description Mar 23 Mar 22 Mar 21 Mar 20
Shareholder's Funds 131.48 118.27 106.61 100.25 Share Capital 13.05 13.05 13.05 11.37 Total Reserves 118.43 105.22 93.56 88.88 Non-Current Liabilities 6.50 4.48 6.26 4.48 Secured Loans 2.69 0.00 0.00 0.00 Unsecured Loans 0.75 0.76 2.59 0.70 Long Term Provisions 3.07 3.72 3.67 3.78 Current Liabilities 96.71 91.19 85.90 83.06 Trade Payables 33.94 31.72 27.09 25.42 Other Current Liabilities 8.78 16.96 15.70 14.92 Short Term Borrowings 28.98 23.37 23.95 25.20 Short Term Provisions 25.01 19.15 19.16 17.51 Total Liabilities 234.69 213.94 198.77 187.79 Net Block 68.74 32.94 28.67 31.85 Gross Block 182.06 142.34 134.00 132.76 Accumulated Depreciation 113.32 109.41 105.33 100.91 Non Current Assets 76.78 49.99 37.85 33.54 Capital Work in Progress 0.20 8.93 0.38 0.12 Non Current Investment 7.22 7.15 7.00 0.00 Long Term Loans & Adv. 0.61 0.97 1.80 1.57 Other Non Current Assets 0.00 0.00 0.00 0.00 Current Assets 157.91 163.95 160.92 154.26 Current Investments 0.00 0.00 0.00 0.00 Inventories 58.80 55.58 42.87 44.72 Sundry Debtors 40.24 36.83 33.11 32.18 Cash & Bank 26.08 20.76 23.33 8.61 Other Current Assets 32.78 1.31 11.78 12.22 Short Term Loans & Adv. 30.54 49.47 49.84 56.54 Net Current Assets 61.21 72.76 75.02 71.20 Total Assets 234.69 213.94 198.77 187.80

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Cash From Operating Activity 26.72 22.21 24.59 5.65 9.44 6.66 13.03 9.00 8.21 20.87 PBT 20.65 11.31 1.44 0.04 9.08 2.57 -28.58 -3.27 0.02 4.63 Adjustment 3.64 25.52 11.82 13.28 18.01 11.93 11.15 9.66 12.92 14.27 Changes in Working Capital 4.52 -14.46 11.32 -7.67 -17.46 -7.75 30.49 3.34 -1.76 5.89 Cash after chg. in Working capital 28.81 22.38 24.59 5.65 9.63 6.75 13.06 9.73 11.18 24.79 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.09 -0.17 0.00 0.00 -0.19 -0.09 -0.03 -0.74 -2.96 -3.92 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -26.51 -17.12 -8.37 -0.32 -2.59 -1.29 -4.51 -4.98 -1.62 0.14 Net Fixed Assets -30.99 -16.89 -1.50 -4.50 -1.99 -1.78 -6.10 -3.46 -0.42 0.22 Net Investments -0.07 -0.39 -7.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 4.55 0.16 0.13 4.18 -0.60 0.49 1.59 -1.52 -1.20 -0.08 Cash from Financing Activity 4.97 -7.69 -1.49 -5.97 -3.50 -6.08 -7.11 -5.71 -6.98 -22.86 Net Cash Inflow / Outflow 5.18 -2.60 14.73 -0.64 3.34 -0.72 1.41 -1.70 -0.39 -1.85 Opening Cash & Equivalents 6.11 14.66 -8.57 3.74 0.07 4.81 2.62 5.23 5.80 6.97 Closing Cash & Equivalent 11.29 12.06 6.15 3.10 3.42 4.10 4.03 3.53 5.41 5.13

Description Mar 23 Mar 22 Mar 21 Mar 20
Cash From Operating Activity 26.86 22.00 24.59 5.65 PBT 19.44 11.31 1.44 0.04 Adjustment 3.65 25.52 11.82 13.28 Changes in Working Capital 5.86 -14.66 11.32 -7.67 Cash after chg. in Working capital 28.95 22.18 24.59 5.65 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -2.09 -0.17 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -26.51 -16.88 -8.37 -0.32 Net Fixed Assets -30.99 -16.89 -1.50 Net Investments -0.07 -0.39 -7.00 Others 4.55 0.40 0.13 Cash from Financing Activity 4.97 -7.69 -1.49 -5.97 Net Cash Inflow / Outflow 5.32 -2.57 14.73 -0.64 Opening Cash & Equivalents 6.14 14.66 -8.57 3.74 Closing Cash & Equivalent 11.46 12.09 6.15 3.10

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14
Book Value (Rs.) 20.33 18.12 16.33 17.64 20.68 19.55 18.97 24.48 24.68 24.89 ROA 6.80% 5.42% 0.73% -6.58% 4.40% 1.41% -15.08% -0.53% -0.28% 1.28% ROE 12.18% 9.94% 1.37% -12.50% 8.39% 2.59% -25.04% -0.83% -0.45% 2.19% ROCE 15.58% 12.04% 4.96% -5.72% 10.48% 5.75% -16.45% 0.97% 4.52% 7.36% Fixed Asset Turnover 1.56 1.78 1.29 1.33 1.69 1.50 1.38 1.41 1.45 1.46 Receivable days 55.61 51.82 69.48 78.82 75.16 84.13 120.10 157.88 158.54 148.90 Inventory Days 82.32 72.96 93.22 102.76 73.64 65.08 68.92 64.67 63.53 75.00 Payable days 160.62 143.44 164.20 208.95 65.07 67.73 65.58 58.48 57.19 66.22 Cash Conversion Cycle -22.68 -18.66 -1.50 -27.37 83.73 81.47 123.44 164.07 164.88 157.67 Total Debt/Equity 0.24 0.20 0.25 0.28 0.26 0.28 0.30 0.26 0.27 0.26 Interest Cover 7.23 3.14 1.29 -1.38 2.72 1.52 -5.26 0.33 1.00 1.59

Description Mar 23 Mar 22 Mar 21 Mar 20
Book Value (Rs.) 20.14 18.12 16.33 17.64 ROA 6.27% 5.42% 0.73% -7.09% ROE 11.27% 9.94% 1.37% -13.28% ROCE 14.86% 12.04% 4.96% -6.03% Fixed Asset Turnover 1.56 1.78 1.29 1.31 Receivable days 55.52 51.82 69.48 67.69 Inventory Days 82.41 72.96 93.22 94.08 Payable days 160.83 143.44 164.20 178.43 Cash Conversion Cycle -22.90 -18.66 -1.50 -16.65 Total Debt/Equity 0.25 0.20 0.25 0.28 Interest Cover 6.86 3.14 1.29 -1.38

Top Investors:

endogram leasing and trading co pvt ltd

dheeraj kumar lohia

investor education and protection fund (iepf)

Annual Reports:

News Update:

Birla Precision gets nod to acquire 2,89,018 equity shares of Kores (India)
20th Mar 2024, 12:00 PM

The investment aligns inter alia with the growth objectives and positions it for sustainable success in a dynamic market environment
Read More
Birla Precision Tech - Quarterly Results
10th Feb 2024, 18:45 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback