Nifty
:
17359.75
Sensex
:
58991.52
279.05 (1.63%)
1031.43 (1.78%)
Nifty
Sensex
:
:
17359.75
58991.52
279.05 (1.63%)
1031.43 (1.78%)

Bhansali Engineering Polymers Ltd.

Chemicals

Rating :
52/99

BSE: 500052 | NSE: BEPL

NSE BSE
98.00
31-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 97.50
  • 100.00
  • 95.50
  • 96.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1834735
  •  1778.53
  •  144.75
  •  87.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,623.39
  • 8.29
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,414.73
  • 3.07%
  • 1.52

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.64%
  • 3.62%
  • 30.62%
  • FII
  • DII
  • Others
  • 0.85%
  • 0.00%
  • 8.27%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.77
  • 6.20
  • 8.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 40.99
  • 24.57
  • 39.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 76.52
  • 28.53
  • 73.58

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.65
  • 12.66
  • 7.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.05
  • 4.60
  • 3.10

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.79
  • 8.94
  • 7.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
338.97
341.52
-0.75%
358.28
374.84
-4.42%
337.41
231.91
45.49%
445.67
473.43
-5.86%
Expenses
297.59
243.82
22.05%
305.08
211.22
44.44%
277.11
131.07
111.42%
344.64
254.03
35.67%
EBITDA
41.38
97.70
-57.65%
53.20
163.62
-67.49%
60.30
100.85
-40.21%
101.03
219.40
-53.95%
EBIDTM
10.35%
24.24%
12.58%
36.99%
15.15%
36.85%
19.45%
39.28%
Other Income
6.98
6.20
12.58%
7.27
3.46
110.12%
6.84
4.89
39.88%
4.47
2.05
118.05%
Interest
0.14
0.03
366.67%
0.86
0.05
1,620.00%
0.09
0.05
80.00%
0.05
0.43
-88.37%
Depreciation
2.51
2.50
0.40%
2.51
2.51
0.00%
2.45
2.49
-1.61%
2.46
2.31
6.49%
PBT
45.72
101.37
-54.90%
57.10
164.53
-65.30%
64.59
103.19
-37.41%
103.00
218.72
-52.91%
Tax
12.40
25.71
-51.77%
16.09
40.96
-60.72%
17.07
26.07
-34.52%
29.88
55.48
-46.14%
PAT
33.32
75.65
-55.96%
41.01
123.57
-66.81%
47.53
77.12
-38.37%
73.11
163.23
-55.21%
PATM
8.33%
18.77%
9.70%
27.94%
11.94%
28.18%
14.08%
29.22%
EPS
2.02
4.56
-55.70%
2.48
7.45
-66.71%
2.88
4.66
-38.20%
4.42
9.85
-55.13%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,480.33
1,393.95
1,291.95
1,104.33
1,224.78
1,031.69
626.14
530.86
601.06
Net Sales Growth
4.12%
7.90%
16.99%
-9.83%
18.72%
64.77%
17.95%
-11.68%
 
Cost Of Goods Sold
1,038.85
748.60
685.11
893.34
1,015.89
744.05
472.64
411.14
505.29
Gross Profit
441.48
645.35
606.84
210.99
208.89
287.64
153.50
119.72
95.77
GP Margin
29.82%
46.30%
46.97%
19.11%
17.06%
27.88%
24.52%
22.55%
15.93%
Total Expenditure
1,224.42
930.75
845.34
1,017.99
1,145.76
877.26
562.64
493.88
576.20
Power & Fuel Cost
-
30.03
27.21
32.90
31.19
32.80
27.73
22.73
22.54
% Of Sales
-
2.15%
2.11%
2.98%
2.55%
3.18%
4.43%
4.28%
3.75%
Employee Cost
-
72.60
67.97
28.70
32.44
37.43
25.24
23.10
21.31
% Of Sales
-
5.21%
5.26%
2.60%
2.65%
3.63%
4.03%
4.35%
3.55%
Manufacturing Exp.
-
22.32
18.58
15.80
13.17
11.35
10.37
8.78
8.27
% Of Sales
-
1.60%
1.44%
1.43%
1.08%
1.10%
1.66%
1.65%
1.38%
General & Admin Exp.
-
15.81
16.87
21.42
16.59
9.94
11.58
10.38
6.64
% Of Sales
-
1.13%
1.31%
1.94%
1.35%
0.96%
1.85%
1.96%
1.10%
Selling & Distn. Exp.
-
22.92
18.58
18.07
22.10
20.36
10.00
6.72
6.04
% Of Sales
-
1.64%
1.44%
1.64%
1.80%
1.97%
1.60%
1.27%
1.00%
Miscellaneous Exp.
-
18.49
11.02
7.76
14.39
21.33
5.07
11.03
6.11
% Of Sales
-
1.33%
0.85%
0.70%
1.17%
2.07%
0.81%
2.08%
1.02%
EBITDA
255.91
463.20
446.61
86.34
79.02
154.43
63.50
36.98
24.86
EBITDA Margin
17.29%
33.23%
34.57%
7.82%
6.45%
14.97%
10.14%
6.97%
4.14%
Other Income
25.56
19.02
10.18
5.90
6.90
13.70
8.44
2.54
1.89
Interest
1.14
0.17
0.63
0.11
1.21
7.74
9.80
11.08
13.58
Depreciation
9.93
9.96
10.19
9.52
7.34
6.07
5.42
5.55
5.02
PBT
270.41
472.09
445.98
82.61
77.37
154.31
56.74
22.89
8.15
Tax
75.44
122.63
112.56
15.79
30.84
54.68
21.11
6.70
3.28
Tax Rate
27.90%
25.98%
25.24%
19.11%
39.86%
35.44%
37.20%
29.27%
40.25%
PAT
194.97
349.45
333.41
66.82
46.53
99.64
35.63
16.19
4.87
PAT before Minority Interest
194.97
349.45
333.41
66.82
46.53
99.64
35.63
16.19
4.87
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
13.17%
25.07%
25.81%
6.05%
3.80%
9.66%
5.69%
3.05%
0.81%
PAT Growth
-55.65%
4.81%
398.97%
43.61%
-53.30%
179.65%
120.07%
232.44%
 
EPS
11.75
21.06
20.10
4.03
2.80
6.01
2.15
0.98
0.29

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
981.33
681.35
356.21
298.72
257.27
161.46
126.56
185.07
Share Capital
16.59
16.59
16.59
16.59
16.59
16.59
16.59
16.59
Total Reserves
964.74
664.76
339.62
282.13
240.68
144.87
109.97
168.48
Non-Current Liabilities
18.93
21.24
20.57
25.09
15.11
8.01
4.01
6.75
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.55
0.26
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.00
Long Term Provisions
1.00
3.75
3.78
4.18
4.49
4.01
3.43
2.78
Current Liabilities
107.93
74.60
276.29
204.73
150.65
250.27
218.55
202.84
Trade Payables
69.82
36.18
272.31
194.46
125.75
98.73
177.97
160.97
Other Current Liabilities
37.35
37.95
3.37
9.41
10.88
6.15
2.87
1.48
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
137.10
30.98
36.08
Short Term Provisions
0.76
0.46
0.61
0.86
14.02
8.30
6.73
4.30
Total Liabilities
1,108.19
777.19
653.07
528.54
423.03
419.74
349.12
394.66
Net Block
144.53
140.82
149.62
143.50
107.41
93.00
81.86
122.18
Gross Block
291.10
277.42
276.38
150.77
112.83
98.05
182.50
336.79
Accumulated Depreciation
146.57
136.60
126.77
7.27
5.42
5.05
100.64
214.61
Non Current Assets
192.51
172.03
178.91
148.21
116.10
94.55
83.18
124.89
Capital Work in Progress
0.00
0.00
1.52
0.00
6.07
0.00
0.00
0.00
Non Current Investment
2.06
2.00
1.51
1.32
0.63
0.25
0.00
0.00
Long Term Loans & Adv.
45.92
29.22
26.27
3.39
1.98
1.31
1.26
2.65
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.06
Current Assets
915.68
605.16
474.16
380.34
306.93
325.19
265.95
269.77
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
197.42
112.87
208.35
100.13
80.02
139.25
83.04
75.03
Sundry Debtors
282.41
290.74
153.74
223.80
185.42
136.71
131.90
146.56
Cash & Bank
208.66
153.10
63.27
23.98
32.41
17.16
15.20
14.94
Other Current Assets
227.20
0.42
1.09
0.70
9.08
32.07
35.81
33.22
Short Term Loans & Adv.
223.69
48.03
47.70
31.74
8.74
31.44
34.45
32.46
Net Current Assets
807.75
530.56
197.86
175.61
156.28
74.92
47.40
66.93
Total Assets
1,108.19
777.19
653.07
528.55
423.03
419.74
349.13
394.66

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
297.76
103.34
88.12
53.47
191.98
78.14
55.92
35.70
PBT
472.09
445.98
82.61
77.37
154.31
56.74
22.89
8.15
Adjustment
-4.64
5.59
6.39
1.04
1.79
15.20
20.60
18.88
Changes in Working Capital
-47.88
-236.45
20.30
7.60
78.11
18.93
15.91
10.29
Cash after chg. in Working capital
419.57
215.11
109.30
86.01
234.21
90.86
59.40
37.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-121.81
-111.78
-21.17
-32.55
-42.23
-12.72
-3.48
-1.62
Other Direct Exp. Paid
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
Cash From Investing Activity
-300.19
-20.72
-42.86
-54.56
-16.06
-11.66
-34.72
-5.79
Net Fixed Assets
-13.68
0.48
-127.13
-31.87
-20.85
84.43
154.29
Net Investments
0.37
0.00
0.00
0.00
0.00
0.00
-0.50
Others
-286.88
-21.20
84.27
-22.69
4.79
-96.09
-188.51
Cash from Financing Activity
-49.77
-8.81
-10.11
-7.21
-148.85
-64.98
-22.88
-32.53
Net Cash Inflow / Outflow
-52.20
73.81
35.15
-8.31
27.07
1.50
-1.68
-2.62
Opening Cash & Equivalents
129.49
55.68
20.53
28.84
1.77
0.27
2.40
5.02
Closing Cash & Equivalent
77.28
129.49
55.68
20.53
28.84
1.77
0.72
2.40

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
59.15
41.07
21.47
18.01
15.51
9.73
7.63
6.77
ROA
37.07%
46.62%
11.31%
9.78%
23.65%
9.27%
4.35%
1.23%
ROE
42.03%
64.27%
20.41%
16.74%
47.59%
24.74%
13.55%
4.33%
ROCE
56.81%
86.09%
25.26%
28.27%
58.31%
29.12%
21.75%
14.12%
Fixed Asset Turnover
5.76
5.51
6.06
10.96
11.42
5.02
2.29
1.99
Receivable days
63.84
53.21
53.19
51.72
48.81
69.62
85.52
79.67
Inventory Days
34.56
38.46
43.46
22.77
33.22
57.62
48.55
40.79
Payable days
25.84
82.18
83.62
51.77
48.96
89.59
128.57
103.78
Cash Conversion Cycle
72.56
9.50
13.04
22.72
33.07
37.65
5.50
16.67
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.85
0.25
0.37
Interest Cover
2819.43
708.79
736.63
64.78
20.94
6.79
3.07
1.60

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Bhansali Engg. Poly. - Quarterly Results
    14th Feb 2023, 13:35 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.