Nifty
Sensex
:
:
10642.55
35444.93
25.85 (0.24%)
184.39 (0.52%)

Ship Building

Rating :
N/A

BSE: 532609 | NSE: BHARATIDIL

3.25
0.14 (4.50%)
16-Nov-2018 | 2:41PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  3.05
  •  3.25
  •  3.05
  •  3.11
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1838
  •  0.06
  •  8.86
  •  2.46

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 15.64
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,679.03
  • N/A
  • N/A

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.56%
  • 2.96%
  • 42.68%
  • FII
  • DII
  • Others
  • 6.28%
  • 4.97%
  • 4.55%

Chart

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

Revenue CAGR (%)

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

EBITDA CAGR (%)

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

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.13
  • 0.02
  • -0.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -22.79
  • -43.57
  • -64.98

Quarterly Results

N/A

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
-
156.94
193.55
491.87
1,667.45
908.22
809.61
254.06
337.34
209.09
233.88
Net Sales Growth
-
-18.92%
-60.65%
-70.50%
83.60%
12.18%
218.67%
-24.69%
61.34%
-10.60%
 
Cost Of Goods Sold
-
116.76
136.77
423.76
1,331.13
42.15
-38.89
-389.87
-172.89
-134.13
15.29
Gross Profit
-
40.18
56.78
68.11
336.32
866.07
848.50
643.93
510.22
343.22
218.59
GP Margin
-
25.60%
29.34%
13.85%
20.17%
95.36%
104.80%
253.46%
151.25%
164.15%
93.46%
Total Expenditure
-
253.78
298.86
705.31
1,728.36
412.22
332.28
-63.63
80.52
20.04
106.75
Power & Fuel Cost
-
4.40
4.37
6.33
10.09
0.00
0.00
4.79
3.48
2.49
1.72
% Of Sales
-
2.80%
2.26%
1.29%
0.61%
0%
0%
1.89%
1.03%
1.19%
0.74%
Employee Cost
-
59.26
78.32
139.09
155.51
172.37
183.87
152.89
121.53
72.87
42.89
% Of Sales
-
37.76%
40.46%
28.28%
9.33%
18.98%
22.71%
60.18%
36.03%
34.85%
18.34%
Manufacturing Exp.
-
3.29
10.77
26.88
38.49
0.00
0.00
5.43
5.22
21.24
13.91
% Of Sales
-
2.10%
5.56%
5.46%
2.31%
0%
0%
2.14%
1.55%
10.16%
5.95%
General & Admin Exp.
-
56.74
60.22
73.21
72.29
171.23
172.53
123.12
69.40
28.80
22.57
% Of Sales
-
36.15%
31.11%
14.88%
4.34%
18.85%
21.31%
48.46%
20.57%
13.77%
9.65%
Selling & Distn. Exp.
-
0.97
2.41
6.27
32.32
13.64
14.78
37.48
35.09
24.82
8.26
% Of Sales
-
0.62%
1.25%
1.27%
1.94%
1.50%
1.83%
14.75%
10.40%
11.87%
3.53%
Miscellaneous Exp.
-
12.34
6.00
29.76
88.52
12.84
0.00
2.52
18.68
3.95
8.26
% Of Sales
-
7.86%
3.10%
6.05%
5.31%
1.41%
0%
0.99%
5.54%
1.89%
0.90%
EBITDA
-
-96.84
-105.31
-213.44
-60.91
496.00
477.33
317.69
256.82
189.05
127.13
EBITDA Margin
-
-61.71%
-54.41%
-43.39%
-3.65%
54.61%
58.96%
125.05%
76.13%
90.42%
54.36%
Other Income
-
13.23
12.61
29.23
27.17
41.89
16.85
35.87
11.65
6.99
6.49
Interest
-
358.86
326.96
545.93
452.55
544.21
313.11
138.79
62.55
25.20
17.66
Depreciation
-
78.40
83.98
72.12
71.45
62.07
23.42
15.31
10.11
8.15
5.11
PBT
-
-520.87
-503.64
-802.26
-557.74
-68.38
157.64
199.45
195.81
162.69
110.85
Tax
-
-708.99
-142.17
-182.56
-49.55
-50.83
66.32
69.34
62.21
54.85
37.62
Tax Rate
-
27.27%
13.66%
16.69%
9.16%
87.73%
42.07%
34.77%
31.77%
33.71%
33.94%
PAT
-
-1,862.85
-882.70
-879.36
-491.91
-0.28
88.50
129.87
133.49
107.64
73.21
PAT before Minority Interest
-
-1,891.09
-898.42
-910.97
-491.38
-7.12
91.32
130.11
133.61
107.83
73.23
Minority Interest
-
28.24
15.72
31.61
-0.53
6.84
-2.82
-0.24
-0.12
-0.19
-0.02
PAT Margin
-
-1186.98%
-456.06%
-178.78%
-29.50%
-0.03%
10.93%
51.12%
39.57%
51.48%
31.30%
PAT Growth
-
-
-
-
-
-
-31.85%
-2.71%
24.02%
47.03%
 
Unadjusted EPS
-
-438.92
-193.06
-204.92
-148.90
-2.27
32.68
47.14
48.46
39.11
32.55

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
-3,387.05
-1,180.66
-165.72
666.23
1,045.04
1,064.96
842.19
702.50
578.80
244.78
Share Capital
50.30
50.30
50.30
38.45
31.69
30.31
28.94
27.57
27.57
22.50
Total Reserves
-3,438.81
-1,250.11
-277.11
554.61
1,013.35
1,007.08
803.61
674.93
551.23
222.28
Non-Current Liabilities
-861.60
-131.98
3,117.30
3,886.64
3,147.28
2,884.80
2,343.05
1,037.98
462.07
584.27
Secured Loans
110.74
146.47
3,248.90
3,749.29
1,619.50
1,594.58
1,502.92
697.89
203.90
81.33
Unsecured Loans
32.68
14.81
27.40
0.40
1,357.24
1,231.68
798.11
305.49
227.76
474.20
Long Term Provisions
3.04
2.98
2.59
3.70
3.33
0.75
0.00
0.00
0.00
0.00
Current Liabilities
10,191.78
8,717.28
5,362.61
4,534.80
3,323.49
2,469.78
3,549.31
2,663.34
704.80
373.81
Trade Payables
149.20
162.69
221.62
166.47
293.54
315.85
289.58
110.44
50.86
50.70
Other Current Liabilities
9,545.44
7,813.85
3,681.26
3,130.70
1,573.37
1,427.15
3,044.77
2,401.54
552.42
267.62
Short Term Borrowings
476.98
719.59
1,417.32
1,118.26
1,338.53
589.89
0.00
0.00
0.00
0.00
Short Term Provisions
20.16
21.15
42.41
119.36
118.05
136.90
214.96
151.36
101.51
55.49
Total Liabilities
5,960.36
7,448.45
8,373.53
9,178.62
7,606.23
6,515.02
6,736.19
4,405.22
1,746.95
1,203.95
Net Block
1,054.01
1,132.24
1,212.30
1,314.57
1,127.52
1,051.23
381.06
260.79
171.25
148.58
Gross Block
1,506.16
1,506.03
1,510.61
1,584.89
1,326.22
1,186.78
435.01
298.80
198.64
167.20
Accumulated Depreciation
452.15
373.79
298.31
270.32
198.69
135.55
53.94
38.00
27.39
18.62
Non Current Assets
2,464.68
3,163.60
2,546.02
2,985.37
3,181.93
2,818.94
1,968.54
876.48
433.59
246.05
Capital Work in Progress
192.50
256.78
243.85
536.17
767.20
706.54
715.07
615.67
262.31
97.47
Non Current Investment
507.17
831.36
919.72
953.35
970.93
993.68
872.40
0.02
0.02
0.00
Long Term Loans & Adv.
711.00
943.22
167.54
85.93
316.27
67.48
0.00
0.00
0.00
0.00
Other Non Current Assets
0.00
0.00
2.61
95.35
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
3,495.65
4,284.84
5,827.48
6,193.23
4,424.28
3,696.08
4,764.79
3,525.84
1,310.36
953.98
Current Investments
0.00
0.00
0.00
0.00
4.65
10.88
55.10
2.70
3.42
1.99
Inventories
3,016.63
3,710.36
4,312.06
4,470.36
2,322.85
2,053.05
3,537.22
2,384.21
601.60
254.63
Sundry Debtors
43.11
96.32
831.55
1,263.96
1,326.45
828.02
358.40
281.12
186.51
137.52
Cash & Bank
161.55
256.79
190.17
224.96
310.63
393.44
284.42
230.59
226.98
401.71
Other Current Assets
274.36
68.24
302.53
41.17
459.70
410.68
529.65
627.22
291.85
158.13
Short Term Loans & Adv.
113.44
153.13
191.17
192.79
429.82
363.84
529.65
627.22
291.85
158.13
Net Current Assets
-6,696.13
-4,432.44
464.87
1,658.44
1,100.80
1,226.30
1,215.49
862.50
605.56
580.17
Total Assets
5,960.35
7,448.46
8,373.52
9,178.62
7,606.23
6,515.02
6,736.17
4,405.21
1,746.95
1,203.94

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
-37.42
-208.54
200.06
-297.47
-304.38
-628.06
-132.60
299.17
50.65
171.85
PBT
-2,600.08
-1,040.59
-1,093.53
-540.93
-57.94
157.64
199.45
195.81
162.69
110.85
Adjustment
2,477.88
939.80
900.79
484.25
557.79
320.97
121.89
79.55
32.06
20.62
Changes in Working Capital
86.75
-92.68
392.62
-235.49
-798.37
-1,072.07
-416.83
38.27
-110.32
66.62
Cash after chg. in Working capital
-35.45
-193.47
199.87
-292.18
-298.53
-593.46
-95.49
313.63
84.42
198.09
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.97
-15.08
0.19
-5.29
-5.86
-34.59
-37.11
-14.46
-33.77
-26.24
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
12.30
46.51
5.04
4.13
-158.70
-658.60
-1,012.40
-789.56
-338.46
-227.89
Net Fixed Assets
64.71
1.96
378.46
-27.09
-188.51
-344.55
-235.59
-453.45
-196.06
-141.35
Net Investments
0.23
0.00
0.00
4.64
5.93
43.92
-52.81
1.24
-1.23
-0.99
Others
-52.64
44.55
-373.42
26.58
23.88
-357.97
-724.00
-337.35
-141.17
-85.55
Cash from Financing Activity
18.17
114.15
-108.60
213.11
369.58
1,380.55
1,200.47
509.84
114.69
-14.27
Net Cash Inflow / Outflow
-6.96
-47.88
96.50
-80.23
-93.50
93.89
55.46
19.46
-173.12
-70.31
Opening Cash & Equivalents
88.17
136.05
39.56
310.63
393.44
284.42
230.59
226.98
401.71
472.15
Closing Cash & Equivalent
81.21
88.17
136.05
224.96
310.63
393.44
284.42
230.59
226.98
401.71

Financial Ratios

Consolidated /

Standalone
Description
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
-674.08
-238.95
-45.50
153.54
328.75
340.98
285.14
251.89
206.76
104.21
ROA
-28.21%
-11.36%
-10.38%
-5.86%
-0.10%
1.38%
2.34%
4.34%
7.31%
6.95%
ROE
0.00%
0.00%
-503.98%
-60.21%
-0.69%
9.83%
17.12%
21.13%
26.81%
36.28%
ROCE
-47.94%
-13.52%
-9.13%
-1.51%
9.85%
12.37%
14.00%
19.14%
20.97%
17.06%
Fixed Asset Turnover
0.10
0.13
0.32
1.15
0.72
1.00
0.69
1.36
1.14
1.80
Receivable days
162.13
874.90
777.50
283.52
432.92
267.44
459.39
252.99
282.82
160.97
Inventory Days
7822.59
7564.41
3258.56
743.50
879.30
1260.15
4253.57
1615.33
747.35
354.81
Payable days
64.17
80.85
102.35
-63.52
157.54
40.63
-457.33
-37.83
68.34
46.79
Cash Conversion Cycle
7920.56
8358.46
3933.71
1090.54
1154.68
1486.96
5170.28
1906.16
961.83
468.99
Total Debt/Equity
-2.31
-5.07
-25.40
9.63
4.18
3.31
2.79
1.44
0.76
2.37
Interest Cover
-6.25
-2.18
-1.00
-0.20
0.89
1.50
2.44
4.13
7.45
7.28

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.