Nifty

:

14371.90

Sensex

:

48878.54

-218.45 (-1.50%)
-746.22 (-1.50%)

Login

Nifty
Sensex

:
:

14371.90
48878.54

-218.45 (-1.50%)
-746.22 (-1.50%)

Baroda Extrusion Ltd.

Metal - Non Ferrous

Rating :

N/A

BSE: 513502 | NSE: Not Listed

Watchlist

NSE BSE

0.79

22-Jan-2021

Open
High
Low
Previous Close

0.80
0.81
0.75
0.78

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

298
2.54
0.81
0.19

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

11.77
2.24
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

61.88
N/A
-0.33

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-5.25
15.58
19.69

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
42.08
75.93

PAT CAGR (%)

10 Years
5 Years
3 Years

-
34.93
136.50

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-0.13
-0.13
-0.13

EV:EBITDA (Average)

8 Years
5 Years
3 Years

3.01
-11.13
-8.68

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 13.34 11.70 14.02% 4.36 13.57 -67.87% 13.11 12.03 8.98% 13.76 12.64 8.86%
Expenses 13.15 32.05 -58.97% 4.51 14.04 -67.88% 13.29 13.26 0.23% 13.50 12.83 5.22%
EBITDA 0.19 -20.35 - -0.15 -0.47 - -0.18 -1.23 - 0.26 -0.19 -
EBIDTM 1.45% -173.94% -3.32% -3.46% -1.36% -10.24% 1.91% -1.50%
Other Income 0.01 0.01 0.00% 0.00 0.00 0 0.10 0.14 -28.57% 0.00 0.03 -100.00%
Interest 0.00 0.01 -100.00% 0.00 0.00 0 0.15 0.06 150.00% 0.02 0.02 0.00%
Depreciation 0.02 0.04 -50.00% 0.02 0.00 0 0.02 0.07 -71.43% 0.02 0.00 0
PBT 0.18 -20.39 - -0.17 -0.47 - -0.25 -1.19 - 0.23 -0.18 -
Tax -0.01 0.00 - 0.01 0.00 0 -5.27 0.00 - 0.00 0.00 0
PAT 0.18 -20.39 - -0.17 -0.47 - 5.02 -1.19 - 0.23 -0.18 -
PATM 1.37% -174.29% -3.99% -3.46% 38.32% -9.93% 1.69% -1.40%
EPS 0.01 -1.37 - -0.01 -0.03 - 0.34 -0.08 - 0.02 -0.01 -

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 44.57 52.14 51.10 30.41 14.03 25.28 23.71 48.01 54.32 144.83 89.45 Net Sales Growth -10.75% 2.04% 68.04% 116.75% -44.50% 6.62% -50.61% -11.62% -62.49% 61.91% Cost Of Goods Sold 41.99 49.44 49.78 29.25 13.91 26.73 24.23 53.04 59.83 139.67 81.76 Gross Profit 2.58 2.70 1.32 1.17 0.12 -1.46 -0.51 -5.03 -5.51 5.16 7.69 GP Margin 5.78% 5.18% 2.58% 3.85% 0.86% -5.78% -2.15% -10.48% -10.14% 3.56% 8.60% Total Expenditure 44.45 72.87 52.80 31.64 16.18 28.86 25.59 54.26 61.73 143.17 85.33 Power & Fuel Cost - 1.26 1.27 0.85 0.76 0.61 0.47 0.41 0.58 1.15 1.46 % Of Sales - 2.42% 2.49% 2.80% 5.42% 2.41% 1.98% 0.85% 1.07% 0.79% 1.63% Employee Cost - 0.76 0.81 0.73 0.88 0.99 0.32 0.27 0.47 0.73 0.54 % Of Sales - 1.46% 1.59% 2.40% 6.27% 3.92% 1.35% 0.56% 0.87% 0.50% 0.60% Manufacturing Exp. - 0.54 0.54 0.45 0.36 0.25 0.35 0.08 0.18 0.51 0.81 % Of Sales - 1.04% 1.06% 1.48% 2.57% 0.99% 1.48% 0.17% 0.33% 0.35% 0.91% General & Admin Exp. - 0.30 0.28 0.28 0.20 0.15 0.15 0.35 0.53 0.87 0.57 % Of Sales - 0.58% 0.55% 0.92% 1.43% 0.59% 0.63% 0.73% 0.98% 0.60% 0.64% Selling & Distn. Exp. - 0.11 0.10 0.08 0.06 0.12 0.07 0.12 0.13 0.23 0.19 % Of Sales - 0.21% 0.20% 0.26% 0.43% 0.47% 0.30% 0.25% 0.24% 0.16% 0.21% Miscellaneous Exp. - 20.47 0.03 0.01 0.01 0.01 0.01 0.01 0.01 0.00 0.19 % Of Sales - 39.26% 0.06% 0.03% 0.07% 0.04% 0.04% 0.02% 0.02% 0% 0% EBITDA 0.12 -20.73 -1.70 -1.23 -2.15 -3.58 -1.88 -6.25 -7.41 1.66 4.12 EBITDA Margin 0.27% -39.76% -3.33% -4.04% -15.32% -14.16% -7.93% -13.02% -13.64% 1.15% 4.61% Other Income 0.11 0.11 0.19 0.15 0.15 0.11 0.23 0.26 0.57 0.38 1.15 Interest 0.17 0.18 0.07 0.00 0.00 0.00 0.00 0.01 6.41 4.64 3.60 Depreciation 0.08 0.07 0.07 0.08 0.08 0.05 0.16 0.15 0.32 0.31 0.28 PBT -0.01 -20.88 -1.65 -1.16 -2.08 -3.52 -1.81 -6.16 -13.57 -2.91 1.40 Tax -5.27 -5.27 0.00 0.02 0.00 -0.04 0.54 -0.04 0.02 -0.04 0.60 Tax Rate 52,700.00% 25.24% 0.00% -1.72% 0.00% 1.14% -29.83% 0.65% -0.15% 1.37% 42.86% PAT 5.26 -15.61 -1.65 -1.18 -2.08 -3.49 -2.35 -6.12 -13.59 -2.87 0.80 PAT before Minority Interest 5.26 -15.61 -1.65 -1.18 -2.08 -3.49 -2.35 -6.12 -13.59 -2.87 0.80 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 11.80% -29.94% -3.23% -3.88% -14.83% -13.81% -9.91% -12.75% -25.02% -1.98% 0.89% PAT Growth 123.66% - - - - - - - - - EPS 0.35 -1.05 -0.11 -0.08 -0.14 -0.23 -0.16 -0.41 -0.91 -0.19 0.05

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds -36.19 -20.57 -18.92 -17.74 -15.66 -12.17 -9.81 -3.69 9.87 4.31 Share Capital 14.95 14.95 14.95 14.95 14.95 14.95 14.95 14.95 14.92 8.17 Total Reserves -51.14 -35.52 -33.87 -32.69 -30.61 -27.12 -24.77 -18.64 -5.05 -3.86 Non-Current Liabilities -5.15 0.09 0.09 0.07 0.07 0.10 0.10 0.14 0.14 0.14 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.02 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.11 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.08 0.06 Current Liabilities 60.24 55.61 52.72 52.30 50.75 53.91 58.80 55.01 73.62 49.52 Trade Payables 9.78 8.41 5.73 4.72 3.12 6.29 9.48 6.41 30.88 14.74 Other Current Liabilities 0.14 0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Borrowings 50.27 47.13 46.93 47.53 47.53 47.59 48.33 47.62 41.79 33.77 Short Term Provisions 0.06 0.02 0.05 0.05 0.10 0.03 0.99 0.98 0.95 1.02 Total Liabilities 18.90 35.13 33.89 34.63 35.16 41.84 49.09 51.46 83.63 53.97 Net Block 1.56 1.59 1.54 1.61 1.59 1.65 1.79 2.00 2.24 2.11 Gross Block 6.19 6.33 6.21 6.20 6.15 6.22 6.20 6.35 6.27 5.83 Accumulated Depreciation 4.63 4.73 4.67 4.59 4.56 4.57 4.42 4.35 4.04 3.72 Non Current Assets 2.94 23.61 25.49 23.77 23.90 23.92 27.82 28.84 2.27 2.14 Capital Work in Progress 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1.35 21.98 23.92 22.13 22.27 22.24 26.00 26.81 0.00 0.00 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 15.96 11.52 8.40 10.87 11.27 17.92 21.27 22.62 81.35 51.83 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 1.53 1.79 1.44 0.40 1.60 2.08 2.29 1.29 7.29 9.61 Sundry Debtors 9.04 7.21 3.70 5.16 3.99 11.80 10.75 12.34 68.97 32.86 Cash & Bank 0.16 0.14 0.09 0.08 0.14 0.12 0.17 0.50 1.15 2.81 Other Current Assets 5.24 0.00 0.00 0.00 5.53 3.92 8.06 8.49 3.95 6.55 Short Term Loans & Adv. 3.73 2.38 3.17 5.23 5.53 3.92 8.06 8.49 3.95 6.55 Net Current Assets -44.28 -44.09 -44.32 -41.43 -39.48 -35.98 -37.53 -32.39 7.74 2.30 Total Assets 18.90 35.13 33.89 34.64 35.17 41.84 49.09 51.46 83.62 53.97

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity -3.00 0.07 -0.08 -0.01 0.02 0.48 -1.24 -7.01 -17.72 -8.91 PBT -20.88 -1.65 -1.18 -2.08 -3.49 -2.35 -6.12 -13.57 -2.91 1.40 Adjustment 20.60 -0.03 -0.02 2.94 -0.01 -0.06 -0.06 6.16 4.95 3.15 Changes in Working Capital -2.71 1.76 1.10 -0.87 3.56 2.89 4.91 6.81 -15.15 -9.26 Cash after chg. in Working capital -2.99 0.07 -0.10 -0.01 0.06 0.48 -1.27 -0.60 -13.12 -4.72 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 -0.01 -6.41 -4.64 -3.60 Tax Paid -0.01 0.00 0.00 0.00 0.00 0.01 0.04 0.00 0.04 -0.60 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 0.02 0.00 -0.04 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity 0.06 0.06 0.10 -0.05 0.06 0.21 0.20 0.49 -0.44 0.01 Net Fixed Assets 0.14 -0.12 -0.01 -0.05 0.07 -0.02 0.15 -0.08 -0.44 -0.71 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.08 0.18 0.11 0.00 -0.01 0.23 0.05 0.57 0.00 0.72 Cash from Financing Activity 2.96 -0.07 0.00 0.00 -0.06 -0.74 0.72 5.87 16.50 11.45 Net Cash Inflow / Outflow 0.02 0.05 0.01 -0.06 0.02 -0.05 -0.33 -0.65 -1.66 2.54 Opening Cash & Equivalents 0.14 0.09 0.08 0.14 0.12 0.17 0.50 1.15 2.81 0.27 Closing Cash & Equivalent 0.16 0.14 0.09 0.08 0.14 0.12 0.17 0.50 1.15 2.81

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) -2.42 -1.38 -1.27 -1.19 -1.05 -0.81 -0.66 -0.25 0.66 0.53 ROA -57.77% -4.79% -3.45% -5.96% -9.06% -5.18% -12.18% -20.13% -4.18% 1.79% ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -439.94% -40.55% 20.34% ROCE -101.88% -5.78% -4.01% -6.73% -10.47% -4.89% -14.91% -14.98% 3.85% 15.62% Fixed Asset Turnover 8.33 8.15 5.75 2.55 4.59 4.29 8.58 9.60 26.05 17.99 Receivable days 56.86 38.97 45.35 105.93 101.51 154.66 78.23 244.78 117.84 100.33 Inventory Days 11.63 11.53 9.37 23.14 23.70 29.99 12.13 25.82 19.56 28.23 Payable days 63.57 49.43 59.26 88.72 59.65 112.53 53.50 110.66 58.28 47.55 Cash Conversion Cycle 4.92 1.07 -4.55 40.36 65.56 72.11 36.86 159.94 79.12 81.01 Total Debt/Equity -1.39 -2.29 -2.48 -2.68 -3.04 -3.91 -4.93 -12.90 4.24 7.84 Interest Cover -117.55 -21.41 -258.63 -796.17 -1148.85 -514.97 -473.51 -1.12 0.37 1.39

Top Investors:

totla kailashchandra bhawarlal

kohinoor kirti doshi

anil kumar amritlal singhi

dinesh sunderji shah

Annual Reports:

News Update:

Baroda Extrusion - Quarterly Results
9th Nov 2020, 13:25 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