Nifty

:

24334.20

Sensex

:

80242.24

-1.75 (-0.01%)
-46.14 (-0.06%)

Login

Nifty
Sensex

:
:

24334.20
80242.24

-1.75 (-0.01%)
-46.14 (-0.06%)

Balrampur Chini Mills Ltd.

Sugar

Rating :

N/A

BSE: 500038 | NSE: BALRAMCHIN

Watchlist

NSE BSE

475.15

06-Feb-2025

Open
High
Low
Previous Close

470.50
476.05
468.15
469.35

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

314944
1490.69
691.80
352.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

11,099.58
26.99
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

11,667.21
0.55%
3.07

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.47
3.36
4.90

EBITDA CAGR (%)

10 Years
5 Years
3 Years

20.05
2.88
2.36

PAT CAGR (%)

10 Years
5 Years
3 Years

-
0.88
4.78

P:E (Median)

8 Years
5 Years
3 Years

13.33
17.47
22.47

P:BV (Average)

8 Years
5 Years
3 Years

2.23
2.55
2.79

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.06
12.06
13.48

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS 26.49 22.81 30.52 34.81
P/E Ratio 21.41 24.86 18.58 16.29
Revenue 5594 5758 6520 6981
EBITDA 786 815 1019 1141
Net Income 534 428 627 658
ROA 9.3 9.5 9.2 7.3
P/B Ratio 3.36 3.04 2.66 2.4
ROE 16.98 13.53 15.03 14.82
FCFF -174.21 119.9 -74.67 -96.36
FCFF Yield -1.3 0.9 -0.56 -0.72

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 1,192.15 1,230.39 -3.11% 1,297.95 1,539.47 -15.69% 1,421.60 1,389.62 2.30% 1,434.26 1,491.53 -3.84%
Expenses 1,068.37 1,117.00 -4.35% 1,248.86 1,374.59 -9.15% 1,255.47 1,226.44 2.37% 1,089.54 1,087.35 0.20%
EBITDA 123.78 113.39 9.16% 49.08 164.89 -70.23% 166.13 163.18 1.81% 344.72 404.18 -14.71%
EBIDTM 10.38% 9.22% 3.78% 10.71% 11.69% 11.74% 24.03% 27.10%
Other Income 6.77 19.30 -64.92% 8.29 38.20 -78.30% 7.68 12.20 -37.05% 4.30 16.49 -73.92%
Interest 6.94 7.92 -12.37% 20.03 17.20 16.45% 36.03 33.52 7.49% 24.99 21.14 18.21%
Depreciation 43.62 41.97 3.93% 43.19 41.24 4.73% 42.60 40.57 5.00% 42.58 40.17 6.00%
PBT 79.99 82.80 -3.39% -5.85 144.65 - 95.18 101.28 -6.02% 281.46 359.34 -21.67%
Tax 17.26 22.49 -23.25% -2.34 38.40 - 30.55 31.94 -4.35% 84.14 108.55 -22.49%
PAT 62.73 60.31 4.01% -3.50 106.25 - 64.63 69.33 -6.78% 197.32 250.79 -21.32%
PATM 5.26% 4.90% -0.27% 6.90% 4.55% 4.99% 13.76% 16.81%
EPS 3.11 2.99 4.01% -0.17 5.26 - 3.20 3.43 -6.71% 9.77 12.42 -21.34%

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 1,192.15 1,230.39 -3.11% 1,297.95 1,539.47 -15.69% 1,421.60 1,389.62 2.30% 1,434.26 1,491.53 -3.84%
Expenses 1,068.37 1,117.00 -4.35% 1,248.86 1,374.59 -9.15% 1,255.47 1,226.44 2.37% 1,089.54 1,087.64 0.17%
EBITDA 123.78 113.39 9.16% 49.08 164.89 -70.23% 166.13 163.18 1.81% 344.72 403.89 -14.65%
EBIDTM 10.38% 9.22% 3.78% 10.71% 11.69% 11.74% 24.03% 27.08%
Other Income 6.77 53.93 -87.45% 64.89 109.50 -40.74% 7.68 12.20 -37.05% 4.30 16.31 -73.64%
Interest 6.94 7.92 -12.37% 20.03 17.20 16.45% 36.03 33.52 7.49% 24.99 21.14 18.21%
Depreciation 43.62 41.97 3.93% 43.19 41.24 4.73% 42.60 40.57 5.00% 42.58 40.17 6.00%
PBT 79.99 117.43 -31.88% 50.75 215.95 -76.50% 95.18 101.28 -6.02% 281.46 358.88 -21.57%
Tax 18.55 31.91 -41.87% -8.02 56.63 - 32.23 33.21 -2.95% 85.98 109.75 -21.66%
PAT 61.44 85.52 -28.16% 58.78 159.32 -63.11% 62.95 68.07 -7.52% 195.48 249.13 -21.53%
PATM 5.15% 6.95% 4.53% 10.35% 4.43% 4.90% 13.63% 16.70%
EPS 3.49 4.53 -22.96% 3.33 8.24 -59.59% 3.48 3.64 -4.40% 10.08 12.61 -20.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 5,345.96 5,593.74 4,665.86 4,846.03 4,811.66 4,741.29 4,285.78 4,342.54 3,460.13 2,756.66 2,986.98 Net Sales Growth -5.40% 19.89% -3.72% 0.71% 1.48% 10.63% -1.31% 25.50% 25.52% -7.71% Cost Of Goods Sold 3,805.82 3,916.93 3,409.24 3,456.15 3,456.03 3,501.50 3,057.05 3,474.63 2,157.33 1,976.31 2,509.95 Gross Profit 1,540.14 1,676.81 1,256.62 1,389.88 1,355.63 1,239.80 1,228.73 867.92 1,302.81 780.35 477.02 GP Margin 28.81% 29.98% 26.93% 28.68% 28.17% 26.15% 28.67% 19.99% 37.65% 28.31% 15.97% Total Expenditure 4,662.24 4,807.57 4,153.53 4,146.33 4,098.83 4,059.32 3,596.70 3,890.89 2,590.56 2,347.39 2,864.52 Power & Fuel Cost - 4.83 0.97 2.69 2.36 4.04 4.26 4.93 5.24 5.74 4.25 % Of Sales - 0.09% 0.02% 0.06% 0.05% 0.09% 0.10% 0.11% 0.15% 0.21% 0.14% Employee Cost - 398.56 363.79 307.80 281.65 254.00 230.46 204.00 180.91 150.95 150.30 % Of Sales - 7.13% 7.80% 6.35% 5.85% 5.36% 5.38% 4.70% 5.23% 5.48% 5.03% Manufacturing Exp. - 212.82 172.37 162.13 157.31 140.42 149.13 115.17 89.28 89.33 109.42 % Of Sales - 3.80% 3.69% 3.35% 3.27% 2.96% 3.48% 2.65% 2.58% 3.24% 3.66% General & Admin Exp. - 78.08 65.84 63.52 73.45 21.46 69.83 19.18 18.64 37.18 11.63 % Of Sales - 1.40% 1.41% 1.31% 1.53% 0.45% 1.63% 0.44% 0.54% 1.35% 0.39% Selling & Distn. Exp. - 111.38 70.64 73.45 62.15 66.87 29.58 20.20 26.41 0.00 0.00 % Of Sales - 1.99% 1.51% 1.52% 1.29% 1.41% 0.69% 0.47% 0.76% 0% 0% Miscellaneous Exp. - 84.97 70.68 80.59 65.89 71.04 56.41 52.79 112.75 87.88 0.00 % Of Sales - 1.52% 1.51% 1.66% 1.37% 1.50% 1.32% 1.22% 3.26% 3.19% 2.64% EBITDA 683.71 786.17 512.33 699.70 712.83 681.97 689.08 451.65 869.57 409.27 122.46 EBITDA Margin 12.79% 14.05% 10.98% 14.44% 14.81% 14.38% 16.08% 10.40% 25.13% 14.85% 4.10% Other Income 27.04 74.00 62.79 47.91 34.46 38.55 42.74 27.72 24.94 49.67 19.08 Interest 87.99 83.63 48.65 30.87 39.30 64.17 40.94 52.03 55.43 66.55 102.09 Depreciation 171.99 166.36 129.50 113.86 111.88 101.42 95.85 95.16 104.94 111.59 115.60 PBT 450.78 610.19 396.97 602.88 596.11 554.93 595.03 332.18 734.15 280.80 -76.16 Tax 129.61 176.98 121.44 140.96 126.34 45.65 24.39 111.06 141.86 7.43 -18.43 Tax Rate 28.75% 29.00% 30.59% 21.50% 21.19% 8.23% 4.10% 33.43% 19.32% 6.90% 24.20% PAT 321.18 433.21 275.53 514.66 469.77 509.28 570.64 221.12 592.29 100.26 -57.73 PAT before Minority Interest 321.18 433.21 275.53 514.66 469.77 509.28 570.64 221.12 592.29 100.26 -57.73 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 6.01% 7.74% 5.91% 10.62% 9.76% 10.74% 13.31% 5.09% 17.12% 3.64% -1.93% PAT Growth -34.01% 57.23% -46.46% 9.56% -7.76% -10.75% 158.07% -62.67% 490.75% - EPS 15.91 21.46 13.65 25.49 23.27 25.22 28.26 10.95 29.34 4.97 -2.86

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 5,345.96 5,593.74 4,665.86 4,846.03 4,811.66 4,741.29 4,285.78 4,342.54 3,460.13 2,756.66 2,986.98 Net Sales Growth -5.40% 19.89% -3.72% 0.71% 1.48% 10.63% -1.31% 25.50% 25.52% -7.71% Cost Of Goods Sold 3,805.82 3,916.93 3,409.24 3,456.15 3,456.03 3,501.50 3,057.05 3,474.63 2,157.33 1,976.31 2,509.95 Gross Profit 1,540.14 1,676.81 1,256.62 1,389.88 1,355.63 1,239.80 1,228.73 867.92 1,302.81 780.35 477.02 GP Margin 28.81% 29.98% 26.93% 28.68% 28.17% 26.15% 28.67% 19.99% 37.65% 28.31% 15.97% Total Expenditure 4,662.24 4,807.57 4,153.82 4,146.33 4,098.83 4,059.32 3,596.70 3,890.89 2,591.11 2,348.94 2,860.53 Power & Fuel Cost - 4.83 0.97 2.69 2.36 4.04 4.26 4.93 5.24 5.74 4.25 % Of Sales - 0.09% 0.02% 0.06% 0.05% 0.09% 0.10% 0.11% 0.15% 0.21% 0.14% Employee Cost - 398.56 363.79 307.80 281.65 254.00 230.46 204.00 180.99 150.95 150.30 % Of Sales - 7.13% 7.80% 6.35% 5.85% 5.36% 5.38% 4.70% 5.23% 5.48% 5.03% Manufacturing Exp. - 212.82 172.37 162.13 157.31 140.42 149.13 115.17 89.28 89.33 109.42 % Of Sales - 3.80% 3.69% 3.35% 3.27% 2.96% 3.48% 2.65% 2.58% 3.24% 3.66% General & Admin Exp. - 78.08 65.84 63.52 73.45 21.46 69.83 19.18 18.78 37.20 11.64 % Of Sales - 1.40% 1.41% 1.31% 1.53% 0.45% 1.63% 0.44% 0.54% 1.35% 0.39% Selling & Distn. Exp. - 111.38 70.64 73.45 62.15 66.87 29.58 20.20 26.41 0.00 0.00 % Of Sales - 1.99% 1.51% 1.52% 1.29% 1.41% 0.69% 0.47% 0.76% 0% 0% Miscellaneous Exp. - 84.97 70.97 80.59 65.89 71.04 56.41 52.79 113.07 89.41 0.00 % Of Sales - 1.52% 1.52% 1.66% 1.37% 1.50% 1.32% 1.22% 3.27% 3.24% 2.51% EBITDA 683.71 786.17 512.04 699.70 712.83 681.97 689.08 451.65 869.02 407.72 126.45 EBITDA Margin 12.79% 14.05% 10.97% 14.44% 14.81% 14.38% 16.08% 10.40% 25.12% 14.79% 4.23% Other Income 83.64 179.93 62.79 33.02 27.93 43.87 42.74 30.28 25.07 49.70 15.19 Interest 87.99 83.63 48.65 30.87 39.30 64.17 40.94 52.03 55.43 66.55 102.09 Depreciation 171.99 166.36 129.50 113.86 111.88 101.42 95.85 95.16 105.03 110.20 115.92 PBT 507.38 716.11 396.68 587.98 589.58 560.25 595.03 334.74 733.64 280.68 -76.37 Tax 128.74 207.73 124.15 134.08 129.39 48.71 25.97 113.49 142.16 7.43 -18.43 Tax Rate 25.37% 29.01% 31.30% 22.85% 21.95% 8.69% 4.36% 33.90% 19.38% 6.91% 24.13% PAT 378.65 534.47 284.17 464.64 460.19 511.55 569.07 221.25 591.72 100.19 -57.95 PAT before Minority Interest 378.65 534.47 284.17 464.64 460.19 511.55 569.07 221.25 591.49 100.14 -57.95 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.23 0.05 0.00 PAT Margin 7.08% 9.55% 6.09% 9.59% 9.56% 10.79% 13.28% 5.09% 17.10% 3.63% -1.94% PAT Growth -32.63% 88.08% -38.84% 0.97% -10.04% -10.11% 157.21% -62.61% 490.60% - EPS 18.75 26.47 14.07 23.01 22.79 25.34 28.19 10.96 29.31 4.96 -2.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 3,279.61 2,875.43 2,758.16 2,563.85 2,370.41 2,082.70 1,587.14 1,541.25 1,231.51 1,129.45 Share Capital 20.17 20.17 20.40 21.00 22.00 22.84 22.84 23.50 24.50 24.49 Total Reserves 3,235.47 2,855.26 2,737.76 2,542.85 2,348.41 2,059.86 1,564.12 1,517.57 1,206.49 1,104.22 Non-Current Liabilities 1,156.53 1,190.81 788.34 880.27 857.68 765.95 451.89 461.21 715.51 708.61 Secured Loans 326.34 428.75 144.20 242.27 338.02 279.25 10.67 124.31 496.44 429.79 Unsecured Loans 0.00 0.00 0.00 0.00 2.24 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 639.58 639.22 569.00 582.53 478.59 382.00 254.27 187.12 45.07 43.48 Current Liabilities 2,224.31 1,964.43 1,489.80 1,692.12 1,991.66 2,184.53 1,871.57 2,177.36 1,813.18 2,105.71 Trade Payables 295.06 351.87 308.29 596.45 669.95 606.25 780.16 291.63 417.94 736.17 Other Current Liabilities 262.68 341.37 214.92 198.95 242.79 177.89 222.18 304.56 374.22 182.87 Short Term Borrowings 1,547.18 1,263.79 959.85 891.36 1,058.69 1,394.66 865.52 1,577.44 994.42 1,182.83 Short Term Provisions 119.40 7.40 6.74 5.36 20.23 5.72 3.71 3.74 26.59 3.85 Total Liabilities 6,660.45 6,030.67 5,036.30 5,136.24 5,219.75 5,033.18 3,910.60 4,179.82 3,760.20 3,943.77 Net Block 2,639.40 2,598.59 1,633.65 1,598.58 1,624.05 1,421.56 1,445.67 1,412.30 1,338.58 1,375.17 Gross Block 3,607.97 3,409.43 2,336.30 2,199.66 2,116.45 1,816.36 1,748.01 1,621.36 1,449.91 2,676.31 Accumulated Depreciation 968.57 810.84 702.65 601.08 492.40 394.80 302.34 209.06 109.85 1,301.14 Non Current Assets 3,521.26 3,452.94 2,659.78 2,381.86 2,303.38 2,050.13 1,845.13 1,659.37 1,558.78 1,725.00 Capital Work in Progress 45.50 24.29 204.30 14.48 12.40 45.83 11.25 6.13 86.47 7.56 Non Current Investment 181.12 175.00 157.50 177.13 179.79 120.06 83.16 45.02 47.83 40.87 Long Term Loans & Adv. 643.58 650.48 660.80 589.78 485.10 460.71 300.28 191.49 71.80 125.94 Other Non Current Assets 11.67 4.59 3.53 1.89 2.06 1.98 4.76 4.43 14.11 175.46 Current Assets 3,139.19 2,577.74 2,376.52 2,754.38 2,916.37 2,983.05 2,065.48 2,520.45 2,201.42 2,218.76 Current Investments 0.00 61.25 0.00 0.00 5.65 0.00 0.00 0.00 0.00 0.00 Inventories 2,868.77 2,318.68 2,200.51 2,378.46 2,294.97 2,315.89 1,802.20 2,313.63 1,864.89 1,669.25 Sundry Debtors 125.57 124.82 136.72 245.46 239.29 450.03 182.21 162.77 199.28 158.61 Cash & Bank 2.96 11.89 3.28 2.80 4.66 4.93 8.71 4.49 6.56 82.18 Other Current Assets 141.89 21.14 11.41 109.36 371.80 212.19 72.35 39.57 130.68 308.72 Short Term Loans & Adv. 124.64 39.94 24.61 18.30 61.38 14.50 16.88 31.91 67.85 27.25 Net Current Assets 914.88 613.30 886.72 1,062.26 924.71 798.52 193.91 343.09 388.24 113.05 Total Assets 6,660.45 6,030.68 5,036.30 5,136.24 5,219.75 5,033.18 3,910.61 4,179.82 3,760.20 3,943.76

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 3,400.96 2,895.58 2,769.71 2,619.15 2,415.69 2,117.79 1,617.06 1,560.60 1,229.06 1,127.07 Share Capital 20.17 20.17 20.40 21.00 22.00 22.84 22.84 23.50 24.50 24.49 Total Reserves 3,356.83 2,875.40 2,749.31 2,598.15 2,393.69 2,094.95 1,594.04 1,536.92 1,204.04 1,101.83 Non-Current Liabilities 1,193.47 1,197.02 791.85 896.99 871.35 776.56 460.93 467.83 721.09 711.69 Secured Loans 326.34 428.75 144.20 242.27 338.02 279.25 10.67 124.31 496.44 429.79 Unsecured Loans 0.00 0.00 0.00 0.00 2.24 0.00 0.00 0.00 5.58 3.08 Long Term Provisions 639.58 639.22 569.00 582.53 478.59 382.00 254.27 187.12 45.07 43.48 Current Liabilities 2,224.31 1,964.43 1,489.80 1,692.12 1,991.66 2,184.53 1,871.57 2,183.73 1,813.97 2,106.49 Trade Payables 295.06 351.87 308.29 596.45 669.95 606.25 780.16 291.63 417.94 736.17 Other Current Liabilities 262.68 341.37 214.92 198.95 242.79 177.89 222.18 310.93 374.58 183.21 Short Term Borrowings 1,547.18 1,263.79 959.85 891.36 1,058.69 1,394.66 865.52 1,577.44 994.42 1,182.83 Short Term Provisions 119.40 7.40 6.74 5.36 20.23 5.72 3.71 3.74 27.03 4.28 Total Liabilities 6,818.74 6,057.03 5,051.36 5,208.26 5,278.70 5,078.88 3,949.56 4,211.87 3,764.07 3,945.25 Net Block 2,639.40 2,598.59 1,633.65 1,598.58 1,624.05 1,421.56 1,445.67 1,412.30 1,340.06 1,376.74 Gross Block 3,607.97 3,409.43 2,336.30 2,199.66 2,116.45 1,816.36 1,748.01 1,621.36 1,451.48 2,711.44 Accumulated Depreciation 968.57 810.84 702.65 601.08 492.40 394.80 302.34 209.06 109.94 1,334.69 Non Current Assets 3,679.56 3,479.29 2,674.84 2,453.88 2,362.33 2,095.83 1,884.08 1,687.94 1,560.14 1,726.45 Capital Work in Progress 45.50 24.29 204.30 14.48 12.40 45.83 11.25 6.13 86.47 7.56 Non Current Investment 339.42 201.35 172.56 249.16 238.74 165.76 122.12 73.59 47.71 40.74 Long Term Loans & Adv. 643.58 650.48 660.80 589.78 485.10 460.71 300.28 191.49 71.80 125.94 Other Non Current Assets 11.67 4.59 3.53 1.89 2.06 1.98 4.76 4.43 14.11 175.46 Current Assets 3,139.19 2,577.74 2,376.52 2,754.38 2,916.37 2,983.05 2,065.48 2,523.94 2,203.93 2,218.79 Current Investments 0.00 61.25 0.00 0.00 5.65 0.00 0.00 0.00 0.00 0.00 Inventories 2,868.77 2,318.68 2,200.51 2,378.46 2,294.97 2,315.89 1,802.20 2,313.63 1,864.89 1,669.25 Sundry Debtors 125.57 124.82 136.72 245.46 239.29 450.03 182.21 162.77 199.28 158.61 Cash & Bank 2.96 11.89 3.28 2.80 4.66 4.93 8.71 4.49 9.07 82.20 Other Current Assets 141.89 21.14 11.41 109.36 371.80 212.19 72.35 43.05 130.69 308.73 Short Term Loans & Adv. 124.64 39.94 24.61 18.30 61.38 14.50 16.88 31.91 67.86 27.26 Net Current Assets 914.88 613.30 886.72 1,062.26 924.71 798.52 193.91 340.21 389.97 112.31 Total Assets 6,818.75 6,057.03 5,051.36 5,208.26 5,278.70 5,078.88 3,949.56 4,211.88 3,764.07 3,945.24

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 177.83 452.92 694.65 649.21 849.61 -523.01 1,179.84 346.34 147.01 -76.28 PBT 610.19 396.97 602.88 596.11 554.93 595.03 332.18 734.15 280.80 -76.16 Adjustment 250.32 182.12 134.31 139.48 155.73 122.41 142.52 208.75 154.47 212.92 Changes in Working Capital -583.14 -58.35 76.16 -33.73 238.19 -1,108.13 823.36 -455.16 -264.28 -200.94 Cash after chg. in Working capital 277.36 520.74 813.35 701.86 948.84 -390.68 1,298.06 487.73 170.99 -64.18 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -99.53 -67.83 -118.70 -52.65 -99.23 -132.33 -118.22 -141.39 -19.88 -12.09 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 -4.10 0.00 Cash From Investing Activity -224.78 -858.75 -309.39 -81.13 -304.71 -159.20 -159.32 -115.24 -146.62 -23.02 Net Fixed Assets -219.75 -893.12 -326.46 -85.29 -266.66 -102.93 -131.77 -91.11 1,147.49 -21.73 Net Investments 55.13 -78.75 19.63 8.31 -65.38 -36.90 -38.14 2.81 -6.96 0.00 Others -60.16 113.12 -2.56 -4.15 27.33 -19.37 10.59 -26.94 -1,287.15 -1.29 Cash from Financing Activity 46.97 405.83 -385.39 -569.13 -545.52 681.88 -1,020.10 -232.72 -72.41 37.77 Net Cash Inflow / Outflow 0.01 -0.01 -0.12 -1.05 -0.63 -0.33 0.42 -1.62 -72.01 -61.53 Opening Cash & Equivalents 0.31 0.32 0.45 1.49 2.12 2.45 2.03 3.65 75.67 138.54 Closing Cash & Equivalent 0.32 0.31 0.32 0.45 1.49 2.12 2.45 2.03 3.65 77.01

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 177.83 452.92 694.65 649.21 849.61 -523.01 1,179.84 345.64 147.00 -76.32 PBT 716.11 396.68 587.98 589.58 560.25 595.03 334.74 733.64 280.68 -76.37 Adjustment 144.39 182.41 149.20 146.01 150.40 122.41 139.96 208.71 154.56 213.09 Changes in Working Capital -583.14 -58.35 76.16 -33.73 238.19 -1,108.13 823.36 -455.31 -264.27 -200.94 Cash after chg. in Working capital 277.36 520.74 813.35 701.86 948.84 -390.68 1,298.06 487.05 170.97 -64.23 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -99.53 -67.83 -118.70 -52.65 -99.23 -132.33 -118.22 -141.40 -19.88 -12.09 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 -4.10 0.00 Cash From Investing Activity -224.78 -858.75 -309.39 -81.13 -304.71 -159.20 -159.32 -116.52 -146.62 -23.02 Net Fixed Assets -219.75 -893.12 -326.46 -85.29 -266.66 -102.93 -131.77 -91.11 1,147.49 -21.73 Net Investments 55.13 -78.75 19.63 8.31 -65.38 -36.90 -38.14 2.81 -6.96 0.00 Others -60.16 113.12 -2.56 -4.15 27.33 -19.37 10.59 -28.22 -1,287.15 -1.29 Cash from Financing Activity 46.97 405.83 -385.39 -569.13 -545.52 681.88 -1,020.10 -232.72 -69.91 37.77 Net Cash Inflow / Outflow 0.01 -0.01 -0.12 -1.05 -0.63 -0.33 0.42 -3.60 -69.53 -61.58 Opening Cash & Equivalents 0.31 0.32 0.45 1.49 2.12 2.45 2.03 6.16 75.69 138.62 Closing Cash & Equivalent 0.32 0.31 0.32 0.45 1.49 2.12 2.45 2.03 6.16 77.04

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 161.37 142.53 135.18 122.09 107.75 91.17 69.47 65.57 50.25 46.08 ROA 6.83% 4.98% 10.12% 9.07% 9.93% 12.76% 5.47% 14.92% 2.60% -1.42% ROE 14.13% 9.78% 19.34% 19.04% 22.87% 31.10% 14.14% 42.73% 8.50% -4.92% ROCE 13.82% 10.22% 17.67% 16.60% 16.14% 19.89% 13.02% 25.40% 6.12% 0.94% Fixed Asset Turnover 1.59 1.62 2.14 2.23 2.41 2.40 2.61 2.37 1.39 1.16 Receivable days 8.17 10.23 14.39 18.39 26.53 26.92 14.31 18.15 22.73 13.14 Inventory Days 169.24 176.76 172.44 177.26 177.48 175.36 170.69 209.44 224.41 221.93 Payable days 30.14 35.34 47.77 66.87 57.60 61.57 55.92 43.51 84.75 129.09 Cash Conversion Cycle 147.27 151.65 139.06 128.77 146.41 140.71 129.07 184.08 162.39 105.98 Total Debt/Equity 0.62 0.65 0.44 0.48 0.63 0.83 0.62 1.16 1.35 1.48 Interest Cover 8.30 9.16 22.24 16.17 9.65 15.54 7.38 14.25 2.62 0.25

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 167.39 143.52 135.74 124.72 109.80 92.71 70.78 66.40 50.15 45.98 ROA 8.30% 5.12% 9.06% 8.78% 9.88% 12.61% 5.42% 14.83% 2.60% -1.42% ROE 17.04% 10.03% 17.24% 18.28% 22.57% 30.47% 13.93% 42.42% 8.51% -4.95% ROCE 16.22% 10.44% 16.07% 16.22% 16.11% 19.69% 13.00% 25.30% 6.11% 0.93% Fixed Asset Turnover 1.59 1.62 2.14 2.23 2.41 2.40 2.61 2.37 1.38 1.14 Receivable days 8.17 10.23 14.39 18.39 26.53 26.92 14.31 18.15 22.73 13.14 Inventory Days 169.24 176.76 172.44 177.26 177.48 175.36 170.69 209.44 224.41 221.93 Payable days 30.14 35.34 47.77 66.87 57.60 61.57 55.92 43.51 84.80 129.08 Cash Conversion Cycle 147.27 151.65 139.06 128.77 146.41 140.71 129.07 184.08 162.34 105.98 Total Debt/Equity 0.59 0.65 0.44 0.47 0.61 0.82 0.61 1.14 1.36 1.49 Interest Cover 9.88 9.39 20.40 16.00 9.73 15.54 7.43 14.24 2.62 0.25

Top Investors:

sbi mutual fund

nippon life india trustee ltd

hsbc mutual fund

kotak mutual fund

custody bank of japan, ltd. re: rb amundi india sm

mahindra manulife mutual fund

hdfc mutual fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Balrampur Chini Mill - Quarterly Results
7th Feb 2025, 14:46 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