Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Steel & Iron Products

Rating :
N/A

BSE: 533270 | NSE: BEDMUTHA

12.25
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  12.30
  •  12.50
  •  12.25
  •  12.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8019
  •  0.98
  •  27.60
  •  11.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 30.00
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 477.96
  • N/A
  • -0.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 71.32%
  • 4.10%
  • 22.55%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.03%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.19
  • 22.17
  • 6.47

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 27.10

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.64
  • 0.83
  • 1.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.97
  • 21.23
  • 26.23

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
102.36
0.00
0.00
154.35
165.28
-6.61%
0.00
137.52
-100.00%
0.00
0.00
0.00
Expenses
100.74
0.00
0.00
151.51
160.95
-5.87%
0.00
146.15
-100.00%
0.00
0.00
0.00
EBITDA
1.61
0.00
0.00
2.84
4.33
-34.41%
0.00
-8.64
-
0.00
0.00
0.00
EBIDTM
1.58%
0.00%
1.84%
2.62%
0.00%
-6.28%
0.00%
0.00%
Other Income
7.13
0.00
0.00
7.30
8.66
-15.70%
0.00
8.00
-100.00%
0.00
0.00
0.00
Interest
16.53
0.00
0.00
16.25
15.74
3.24%
0.00
14.96
-100.00%
0.00
0.00
0.00
Depreciation
8.26
0.00
0.00
8.26
6.85
20.58%
0.00
6.72
-100.00%
0.00
0.00
0.00
PBT
-16.04
0.00
-
-14.37
-9.60
-
0.00
-22.32
-
0.00
0.00
0.00
Tax
0.03
0.00
0.00
0.12
0.03
300.00%
0.00
-0.01
-
0.00
0.00
0.00
PAT
-16.07
0.00
-
-14.49
-9.63
-
0.00
-22.31
-
0.00
0.00
0.00
PATM
-15.70%
0.00%
-9.39%
-5.83%
0.00%
-16.22%
0.00%
0.00%
EPS
-6.54
0.00
-
-5.95
-4.04
-
0.00
-7.35
-
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Net Sales
-
604.18
698.51
500.54
327.17
226.29
220.29
237.85
214.77
164.37
146.79
Net Sales Growth
-
-13.50%
39.55%
52.99%
44.58%
2.72%
-7.38%
10.75%
30.66%
11.98%
 
Cost Of Goods Sold
-
512.14
564.59
410.49
268.54
170.00
165.50
182.44
158.44
112.11
107.68
Gross Profit
-
92.05
133.92
90.04
58.64
56.29
54.79
55.41
56.32
52.26
39.10
GP Margin
-
15.24%
19.17%
17.99%
17.92%
24.88%
24.87%
23.30%
26.22%
31.79%
26.64%
Total Expenditure
-
641.62
669.07
486.43
311.46
210.55
203.57
223.27
191.85
135.02
129.16
Power & Fuel Cost
-
20.26
26.14
20.04
13.94
13.04
14.68
12.81
10.52
7.93
0.00
% Of Sales
-
3.35%
3.74%
4.00%
4.26%
5.76%
6.66%
5.39%
4.90%
4.82%
0%
Employee Cost
-
16.36
13.80
10.30
5.84
4.37
4.16
5.03
4.63
3.10
1.70
% Of Sales
-
2.71%
1.98%
2.06%
1.79%
1.93%
1.89%
2.11%
2.16%
1.89%
1.16%
Manufacturing Exp.
-
62.77
44.33
24.96
11.64
14.47
11.57
17.08
14.22
6.04
11.33
% Of Sales
-
10.39%
6.35%
4.99%
3.56%
6.39%
5.25%
7.18%
6.62%
3.67%
7.72%
General & Admin Exp.
-
10.67
9.70
7.14
4.24
2.59
3.09
3.27
2.88
2.30
1.24
% Of Sales
-
1.77%
1.39%
1.43%
1.30%
1.14%
1.40%
1.37%
1.34%
1.40%
0.84%
Selling & Distn. Exp.
-
8.34
9.71
8.42
6.03
2.94
2.76
2.25
2.05
3.09
2.76
% Of Sales
-
1.38%
1.39%
1.68%
1.84%
1.30%
1.25%
0.95%
0.95%
1.88%
1.88%
Miscellaneous Exp.
-
11.09
0.79
5.07
1.23
3.14
1.81
0.40
-0.91
0.45
2.76
% Of Sales
-
1.84%
0.11%
1.01%
0.38%
1.39%
0.82%
0.17%
-0.42%
0.27%
3.02%
EBITDA
-
-37.44
29.44
14.11
15.71
15.74
16.72
14.58
22.92
29.35
17.63
EBITDA Margin
-
-6.20%
4.21%
2.82%
4.80%
6.96%
7.59%
6.13%
10.67%
17.86%
12.01%
Other Income
-
33.62
21.87
5.36
4.70
7.67
2.64
2.39
1.66
1.40
0.06
Interest
-
60.26
58.62
40.53
22.81
14.91
9.89
11.53
10.34
8.45
4.28
Depreciation
-
26.88
28.41
19.84
9.49
6.46
5.48
4.77
5.08
3.67
2.64
PBT
-
-90.96
-35.71
-40.90
-11.89
2.05
4.00
0.67
9.16
18.64
10.77
Tax
-
0.02
0.15
-1.11
-3.40
0.66
1.39
-0.06
3.66
6.40
3.74
Tax Rate
-
-0.02%
-0.42%
2.71%
28.60%
32.20%
34.75%
-8.96%
39.96%
34.33%
34.73%
PAT
-
-86.92
-35.97
-39.85
-8.53
1.25
0.90
-0.18
3.67
10.60
7.03
PAT before Minority Interest
-
-90.99
-35.86
-39.79
-8.49
1.39
2.61
0.73
5.51
12.24
7.03
Minority Interest
-
4.07
-0.11
-0.06
-0.04
-0.14
-1.71
-0.91
-1.84
-1.64
0.00
PAT Margin
-
-14.39%
-5.15%
-7.96%
-2.61%
0.55%
0.41%
-0.08%
1.71%
6.45%
4.79%
PAT Growth
-
-
-
-
-
38.89%
-
-
-65.38%
50.78%
 
Unadjusted EPS
-
-37.09
-14.62
-18.93
-4.12
0.52
0.33
-0.59
3.41
8.33
7.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Shareholder's Funds
-20.55
66.28
92.07
120.78
125.74
124.11
123.50
126.80
29.08
19.44
Share Capital
24.53
24.53
21.03
21.03
21.03
21.03
21.03
21.03
12.03
9.00
Total Reserves
-45.08
41.74
69.68
99.75
104.71
103.08
102.47
103.27
17.05
10.44
Non-Current Liabilities
263.28
278.99
261.26
239.09
180.36
81.31
31.27
24.55
98.33
49.55
Secured Loans
242.88
246.58
216.92
179.10
112.11
65.89
10.79
8.40
83.59
38.16
Unsecured Loans
4.76
5.70
9.45
9.69
11.19
11.35
11.57
11.34
11.57
9.19
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
5.68
1.07
0.00
0.00
Current Liabilities
377.77
325.89
255.42
190.55
126.86
141.78
103.27
88.10
45.40
14.30
Trade Payables
97.54
162.10
134.34
118.98
51.77
86.06
24.16
34.58
34.84
0.00
Other Current Liabilities
56.77
25.59
23.24
10.73
27.05
11.47
11.53
11.90
4.39
10.48
Short Term Borrowings
200.86
124.71
97.37
60.12
46.68
38.82
66.97
37.22
0.00
0.00
Short Term Provisions
22.60
13.49
0.46
0.72
1.36
5.42
0.61
4.39
6.17
3.82
Total Liabilities
620.14
674.87
615.47
557.08
439.59
353.68
262.81
243.31
174.84
83.29
Net Block
273.20
241.38
265.44
100.85
103.08
102.15
60.85
60.31
33.82
23.80
Gross Block
395.32
337.31
333.29
148.85
140.51
137.32
90.35
84.93
53.70
39.87
Accumulated Depreciation
122.12
95.93
67.84
48.01
37.43
35.17
29.50
24.62
19.89
16.07
Non Current Assets
355.51
369.34
338.83
326.22
257.27
180.06
87.74
77.88
37.61
23.99
Capital Work in Progress
36.85
82.70
57.83
207.03
142.91
59.25
12.42
3.59
2.52
0.00
Non Current Investment
5.62
6.05
4.42
4.20
2.09
2.18
1.35
1.40
1.27
0.19
Long Term Loans & Adv.
39.63
38.95
11.13
14.15
9.19
16.48
13.11
12.58
0.00
0.00
Other Non Current Assets
0.21
0.25
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
264.63
305.53
275.84
229.28
179.95
170.21
164.14
156.58
135.09
58.66
Current Investments
0.00
0.00
0.39
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
33.81
102.45
96.45
91.87
54.56
45.04
51.58
44.88
42.64
16.12
Sundry Debtors
74.76
122.01
98.03
62.86
43.84
66.41
65.33
74.10
49.49
21.66
Cash & Bank
34.10
24.82
18.77
30.10
19.18
12.93
17.92
1.96
9.31
6.83
Other Current Assets
121.96
46.58
24.37
13.77
62.37
45.84
29.30
35.64
33.65
14.05
Short Term Loans & Adv.
18.01
9.67
37.84
30.68
51.37
37.95
24.54
32.66
32.25
8.68
Net Current Assets
-113.14
-20.37
20.42
38.73
53.09
28.44
60.86
68.48
89.69
44.36
Total Assets
620.14
674.87
615.47
557.08
439.59
353.67
262.82
243.31
174.84
83.29

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Cash From Operating Activity
6.56
29.46
-14.21
27.89
48.19
12.60
16.78
-20.04
-21.43
12.54
PBT
-90.96
-35.71
-40.90
-11.89
2.05
4.00
0.67
9.16
18.64
10.88
Adjustment
83.35
83.51
58.26
28.92
18.26
16.65
21.26
14.02
12.05
7.10
Changes in Working Capital
14.18
-17.95
-31.51
11.02
28.78
-7.26
-1.71
-39.57
-46.73
-4.42
Cash after chg. in Working capital
6.56
29.84
-14.14
28.05
49.09
13.39
20.22
-16.39
-16.04
13.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.39
-0.06
-0.16
-0.90
-0.79
-3.44
-3.65
-5.39
-0.91
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
-11.45
-29.96
-35.68
-74.84
-86.98
-88.11
-14.74
-32.56
-17.99
-8.63
Net Fixed Assets
-12.06
-28.85
-35.03
-72.54
-87.13
-93.31
-14.27
-32.29
-16.09
-8.16
Net Investments
0.52
-1.41
-0.57
-2.25
-0.07
-1.03
-0.46
-0.33
-1.93
-0.02
Others
0.09
0.30
-0.08
-0.05
0.22
6.23
-0.01
0.06
0.03
-0.45
Cash from Financing Activity
14.17
6.25
38.56
57.87
47.42
70.52
4.59
47.18
39.06
-1.85
Net Cash Inflow / Outflow
9.29
5.74
-11.33
10.91
8.63
-5.00
6.63
-5.42
-0.36
2.05
Opening Cash & Equivalents
24.82
19.07
30.10
19.18
10.55
17.92
11.29
7.39
7.74
4.78
Closing Cash & Equivalent
34.10
24.82
18.77
30.10
19.18
12.93
17.92
1.96
7.39
6.83

Financial Ratios

Consolidated /

Standalone
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Book Value (Rs.)
-8.38
27.02
42.75
56.68
58.66
57.39
53.48
54.81
22.16
15.67
ROA
-14.05%
-5.56%
-6.79%
-1.70%
0.35%
0.85%
0.29%
2.63%
9.48%
9.09%
ROE
-397.94%
-45.92%
-38.06%
-7.00%
1.14%
2.24%
0.64%
7.76%
53.85%
44.09%
ROCE
-6.63%
5.16%
-0.09%
3.23%
6.20%
6.24%
6.35%
12.98%
28.83%
24.29%
Fixed Asset Turnover
1.69
2.25
2.26
2.48
1.77
2.17
2.98
3.40
3.92
4.12
Receivable days
58.05
53.21
53.81
54.36
81.63
97.41
97.53
95.75
70.78
48.24
Inventory Days
40.20
48.10
62.99
74.60
73.75
71.44
67.48
67.81
58.46
43.90
Payable days
73.96
79.28
91.50
98.20
117.98
95.91
47.96
63.73
46.09
0.00
Cash Conversion Cycle
24.29
22.03
25.30
30.77
37.40
72.93
117.05
99.83
83.15
92.13
Total Debt/Equity
-23.46
6.00
3.70
2.10
1.49
0.99
0.83
0.53
3.57
2.52
Interest Cover
-0.51
0.39
-0.01
0.48
1.14
1.40
1.06
1.89
3.21
3.52

News Update:


  • Bedmutha Industries - Quarterly Results
    13th Aug 2019, 18:52 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.