Nifty
Sensex
:
:
10682.20
35457.16
65.50 (0.62%)
196.62 (0.56%)

Power Generation/Distribution

Rating :
38/99

BSE: 532430 | NSE: BFUTILITIE

214.20
-4.20 (-1.92%)
16-Nov-2018 | 3:58PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  218.50
  •  221.45
  •  212.05
  •  218.40
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  175877
  •  376.73
  •  600.00
  •  188.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 806.65
  • 30.73
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,380.89
  • N/A
  • 7.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.98%
  • 13.04%
  • 25.57%
  • FII
  • DII
  • Others
  • 0.47%
  • 0.08%
  • 4.86%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 41.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 17.77

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 122.85
  • 207.96
  • 208.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.50
  • 24.50
  • 19.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 170.54
  • 160.61
  • 139.89

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Sep 17
Sep 16
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Sep 15
Sep 14
Sep 13
Sep 12
Sep 11
Sep 10
Sep 09
Net Sales
-
400.98
336.27
301.47
518.92
237.44
196.70
180.00
127.08
73.06
41.50
Net Sales Growth
-
19.24%
11.54%
-41.90%
118.55%
20.71%
9.28%
41.64%
73.94%
76.05%
 
Cost Of Goods Sold
-
0.12
0.50
0.02
25.39
6.33
-42.03
-96.98
0.00
0.00
0.00
Gross Profit
-
400.86
335.77
301.44
493.53
231.11
238.73
276.99
127.08
73.06
41.50
GP Margin
-
99.97%
99.85%
99.99%
95.11%
97.33%
121.37%
153.88%
100%
100%
100%
Total Expenditure
-
99.65
85.50
92.72
145.58
91.75
87.85
100.57
80.46
56.10
22.12
Power & Fuel Cost
-
7.23
5.57
2.19
6.18
7.21
6.49
4.66
3.85
3.07
4.42
% Of Sales
-
1.80%
1.66%
0.73%
1.19%
3.04%
3.30%
2.59%
3.03%
4.20%
10.65%
Employee Cost
-
47.19
41.17
35.16
38.56
32.85
30.32
28.06
16.59
15.54
5.36
% Of Sales
-
11.77%
12.24%
11.66%
7.43%
13.84%
15.41%
15.59%
13.05%
21.27%
12.92%
Manufacturing Exp.
-
14.44
12.72
31.01
53.90
24.34
65.08
138.86
19.11
8.68
1.07
% Of Sales
-
3.60%
3.78%
10.29%
10.39%
10.25%
33.09%
77.14%
15.04%
11.88%
2.58%
General & Admin Exp.
-
28.03
24.81
11.80
13.21
13.17
17.30
13.65
23.99
20.66
8.03
% Of Sales
-
6.99%
7.38%
3.91%
2.55%
5.55%
8.80%
7.58%
18.88%
28.28%
19.35%
Selling & Distn. Exp.
-
0.52
0.13
0.13
3.08
3.35
2.88
5.23
0.71
0.00
0.00
% Of Sales
-
0.13%
0.04%
0.04%
0.59%
1.41%
1.46%
2.91%
0.56%
0%
0%
Miscellaneous Exp.
-
2.13
0.61
12.41
5.26
4.49
7.82
7.08
16.20
8.15
0.00
% Of Sales
-
0.53%
0.18%
4.12%
1.01%
1.89%
3.98%
3.93%
12.75%
11.16%
7.81%
EBITDA
-
301.33
250.77
208.75
373.34
145.69
108.85
79.43
46.62
16.96
19.38
EBITDA Margin
-
75.15%
74.57%
69.24%
71.95%
61.36%
55.34%
44.13%
36.69%
23.21%
46.70%
Other Income
-
10.70
8.09
4.35
3.21
8.54
9.81
31.85
2.74
4.35
2.94
Interest
-
208.44
222.46
194.14
231.38
240.09
203.03
179.38
204.35
123.41
42.21
Depreciation
-
62.60
59.77
23.01
27.98
23.73
20.54
43.83
40.16
35.66
15.20
PBT
-
41.00
-23.37
-4.06
117.18
-109.58
-104.90
-111.93
-195.15
-137.77
-35.09
Tax
-
4.96
5.95
2.97
-0.19
1.60
4.35
3.62
11.39
0.47
0.50
Tax Rate
-
12.10%
-25.46%
48.14%
-0.16%
-1.46%
-4.15%
-3.23%
-5.84%
-0.34%
-1.42%
PAT
-
24.04
3.33
3.07
61.46
-52.07
-48.42
-48.59
-103.47
-90.22
-15.73
PAT before Minority Interest
-
36.04
-29.31
3.20
120.68
-111.18
-109.26
-115.55
-206.54
-138.24
-35.58
Minority Interest
-
-12.00
32.64
-0.13
-59.22
59.11
60.84
66.96
103.07
48.02
19.85
PAT Margin
-
6.00%
0.99%
1.02%
11.84%
-21.93%
-24.62%
-26.99%
-81.42%
-123.49%
-37.90%
PAT Growth
-
621.92%
8.47%
-95.00%
-
-
-
-
-
-
 
Unadjusted EPS
-
9.57
-7.78
0.82
16.32
-13.82
-12.85
-12.90
-27.47
-23.95
-4.17

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Sep 15
Sep 14
Sep 13
Sep 12
Sep 11
Sep 10
Sep 09
Shareholder's Funds
-292.34
-315.47
-227.68
-228.27
-280.45
-228.38
-179.97
-131.38
-14.25
107.47
Share Capital
18.83
18.83
18.83
18.83
18.83
18.83
18.83
18.83
18.83
18.83
Total Reserves
-311.18
-334.31
-246.51
-247.10
-299.29
-247.22
-198.80
-150.21
-33.08
88.63
Non-Current Liabilities
1,757.88
1,840.16
1,852.91
1,870.50
1,892.02
1,895.76
1,620.76
1,575.68
1,297.35
1,423.04
Secured Loans
1,480.49
1,557.35
1,652.72
1,660.43
1,681.66
1,685.50
1,400.98
1,338.50
1,099.80
1,100.20
Unsecured Loans
99.80
120.05
157.93
157.93
169.27
177.56
192.71
200.72
194.58
320.79
Long Term Provisions
2.82
0.58
0.38
3.36
0.91
0.79
0.65
0.43
0.00
0.00
Current Liabilities
157.61
159.57
224.09
204.28
304.56
195.69
145.06
128.94
171.87
147.75
Trade Payables
25.61
20.20
15.57
12.54
9.89
18.59
8.93
7.39
18.78
44.12
Other Current Liabilities
49.38
64.70
160.37
144.60
257.44
151.23
112.03
91.29
109.68
75.01
Short Term Borrowings
62.55
45.91
31.67
25.17
15.21
6.00
6.58
12.63
0.00
0.00
Short Term Provisions
20.06
28.76
16.48
21.96
22.02
19.87
17.52
17.62
43.41
28.62
Total Liabilities
1,816.78
1,874.05
2,239.86
2,236.92
2,249.90
2,255.95
2,039.57
2,093.92
1,593.38
1,834.80
Net Block
1,190.64
1,252.28
1,286.93
1,299.38
1,323.57
1,246.54
1,242.37
1,192.47
1,163.64
990.47
Gross Block
1,461.86
1,461.17
1,575.87
1,570.22
1,566.95
1,466.54
1,441.86
1,348.42
1,279.56
1,071.10
Accumulated Depreciation
271.21
208.89
288.94
270.84
243.37
220.00
199.48
155.95
115.91
80.62
Non Current Assets
1,504.59
1,575.67
1,814.34
1,845.77
1,870.38
1,839.01
1,691.66
1,502.26
1,413.07
1,382.38
Capital Work in Progress
10.92
19.69
160.79
164.51
159.05
210.24
142.62
228.29
244.53
225.82
Non Current Investment
0.29
0.29
1.93
1.93
1.92
1.92
1.92
0.00
0.56
35.93
Long Term Loans & Adv.
302.73
303.41
351.12
373.03
379.44
380.30
304.75
81.50
0.00
0.00
Other Non Current Assets
0.00
0.00
13.57
6.92
6.41
0.00
0.00
0.00
0.00
0.00
Current Assets
312.18
298.38
381.24
343.34
379.51
416.94
347.91
591.32
179.30
451.06
Current Investments
8.66
23.19
26.60
0.07
29.73
35.07
74.24
403.15
0.00
0.00
Inventories
171.50
171.62
172.12
172.03
196.78
203.28
163.68
64.26
37.77
27.62
Sundry Debtors
2.13
9.51
0.97
2.85
0.87
4.50
6.29
0.12
0.07
8.34
Cash & Bank
68.61
32.05
12.38
10.69
6.32
33.40
68.59
87.73
32.89
282.08
Other Current Assets
61.29
4.44
40.62
20.58
145.81
140.68
35.11
36.06
108.57
133.01
Short Term Loans & Adv.
54.42
57.56
128.55
137.11
131.04
134.88
29.52
16.42
99.94
128.11
Net Current Assets
154.57
138.80
157.15
139.06
74.95
221.25
202.85
462.38
7.43
303.31
Total Assets
1,816.77
1,874.05
2,239.86
2,236.93
2,249.89
2,255.95
2,039.57
2,093.92
1,593.38
1,834.79

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Sep 15
Sep 14
Sep 13
Sep 12
Sep 11
Sep 10
Sep 09
Cash From Operating Activity
281.29
253.82
223.14
331.30
170.50
-68.04
-251.20
10.16
59.19
0.00
PBT
41.00
-23.37
6.17
120.49
-109.58
-104.90
-111.93
-195.27
-137.77
0.00
Adjustment
261.66
275.28
209.30
255.07
259.68
217.91
197.33
252.38
152.73
0.00
Changes in Working Capital
-6.37
4.26
10.80
-39.35
24.59
-176.52
-333.89
-46.02
44.61
0.00
Cash after chg. in Working capital
296.29
256.17
226.27
336.20
174.69
-63.50
-248.49
11.10
59.58
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-15.00
-2.35
-3.13
-4.90
-4.19
-4.54
-2.71
-0.93
-0.39
0.00
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
-24.30
12.33
-30.11
25.43
-17.02
-82.22
345.14
-468.71
-62.23
0.00
Net Fixed Assets
11.19
-3.38
-0.38
-4.88
-2.87
0.04
-0.22
0.06
0.14
0.01
Net Investments
1.27
1.57
-8.37
29.66
-29.66
0.00
-1.99
0.00
31.28
-84.75
Others
-36.76
14.14
-21.36
0.65
15.51
-82.26
347.35
-468.77
-93.65
84.74
Cash from Financing Activity
-264.96
-258.89
-191.37
-352.40
-181.66
120.30
-118.30
513.38
-246.15
0.00
Net Cash Inflow / Outflow
-7.97
7.27
1.66
4.34
-28.18
-29.97
-24.36
54.84
-249.19
0.00
Opening Cash & Equivalents
32.05
24.79
9.56
5.23
33.40
63.37
87.73
32.89
282.08
0.00
Closing Cash & Equivalent
24.09
32.05
11.22
9.56
5.23
33.40
63.37
87.73
32.89
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Sep 15
Sep 14
Sep 13
Sep 12
Sep 11
Sep 10
Sep 09
Book Value (Rs.)
-77.61
-83.75
-72.20
-73.30
-74.45
-60.63
-47.78
-34.97
-4.05
28.17
ROA
1.95%
-1.43%
0.14%
5.38%
-4.93%
-5.09%
-5.59%
-11.20%
-8.06%
-2.38%
ROE
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
-304.32%
-8.42%
ROCE
18.09%
13.27%
12.63%
21.77%
7.81%
6.30%
4.73%
0.68%
-1.02%
0.58%
Fixed Asset Turnover
0.27
0.22
0.19
0.33
0.16
0.14
0.13
0.10
0.06
0.07
Receivable days
5.30
5.69
2.31
1.31
4.12
9.98
6.47
0.26
20.80
298.51
Inventory Days
156.17
186.55
208.34
129.71
306.54
339.12
229.98
145.58
161.78
272.34
Payable days
62.85
54.27
55.77
31.40
56.42
39.89
13.47
59.17
181.28
774.09
Cash Conversion Cycle
98.61
137.97
154.88
99.61
254.23
309.21
222.97
86.68
1.29
-203.24
Total Debt/Equity
-5.62
-5.46
-6.86
-6.72
-6.90
-8.38
-8.93
-11.82
-84.81
13.39
Interest Cover
1.20
0.89
1.03
1.52
0.54
0.48
0.38
0.05
-0.12
0.17

News Update:


No Latest News!

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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