Nifty
Sensex
:
:
18537.25
62403.63
24.50 (0.13%)
109.99 (0.18%)

Chemicals

Rating :
49/99

BSE: 500052 | NSE: BEPL

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,829.11
  • 7.67
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,620.45
  • 2.72%
  • 1.76

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.64%
  • 3.65%
  • 30.62%
  • FII
  • DII
  • Others
  • 0.82%
  • 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
  • 20.72
  • 13.88
  • 8.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.99
  • 5.73
  • 3.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.60
  • 11.34
  • 7.77

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
358.28
374.84
-4.42%
337.41
231.91
45.49%
445.67
473.43
-5.86%
341.52
411.27
-16.96%
Expenses
305.08
211.22
44.44%
277.11
131.07
111.42%
344.64
254.03
35.67%
243.82
227.22
7.31%
EBITDA
53.20
163.62
-67.49%
60.30
100.85
-40.21%
101.03
219.40
-53.95%
97.70
184.05
-46.92%
EBIDTM
12.58%
36.99%
15.15%
36.85%
19.45%
39.28%
24.24%
37.93%
Other Income
7.27
3.46
110.12%
6.84
4.89
39.88%
4.47
2.05
118.05%
6.20
1.68
269.05%
Interest
0.86
0.05
1,620.00%
0.09
0.05
80.00%
0.05
0.43
-88.37%
0.03
0.14
-78.57%
Depreciation
2.51
2.51
0.00%
2.45
2.49
-1.61%
2.46
2.31
6.49%
2.50
2.56
-2.34%
PBT
57.10
164.53
-65.30%
64.59
103.19
-37.41%
103.00
218.72
-52.91%
101.37
183.03
-44.62%
Tax
16.09
40.96
-60.72%
17.07
26.07
-34.52%
29.88
55.48
-46.14%
25.71
46.97
-45.26%
PAT
41.01
123.57
-66.81%
47.53
77.12
-38.37%
73.11
163.23
-55.21%
75.65
136.06
-44.40%
PATM
9.70%
27.94%
11.94%
28.18%
14.08%
29.22%
18.77%
28.04%
EPS
2.48
7.45
-66.71%
2.88
4.66
-38.20%
4.42
9.85
-55.13%
4.56
8.21
-44.46%

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
1,482.88
1,393.95
1,291.95
1,104.33
1,224.78
1,031.69
626.14
530.86
601.06
Net Sales Growth
-0.57%
7.90%
16.99%
-9.83%
18.72%
64.77%
17.95%
-11.68%
 
Cost Of Goods Sold
983.94
748.60
685.11
893.34
1,015.89
744.05
472.64
411.14
505.29
Gross Profit
498.94
645.35
606.84
210.99
208.89
287.64
153.50
119.72
95.77
GP Margin
33.65%
46.30%
46.97%
19.11%
17.06%
27.88%
24.52%
22.55%
15.93%
Total Expenditure
1,170.65
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
312.23
463.20
446.61
86.34
79.02
154.43
63.50
36.98
24.86
EBITDA Margin
21.06%
33.23%
34.57%
7.82%
6.45%
14.97%
10.14%
6.97%
4.14%
Other Income
24.78
19.02
10.18
5.90
6.90
13.70
8.44
2.54
1.89
Interest
1.03
0.17
0.63
0.11
1.21
7.74
9.80
11.08
13.58
Depreciation
9.92
9.96
10.19
9.52
7.34
6.07
5.42
5.55
5.02
PBT
326.06
472.09
445.98
82.61
77.37
154.31
56.74
22.89
8.15
Tax
88.75
122.63
112.56
15.79
30.84
54.68
21.11
6.70
3.28
Tax Rate
27.22%
25.98%
25.24%
19.11%
39.86%
35.44%
37.20%
29.27%
40.25%
PAT
237.30
349.45
333.41
66.82
46.53
99.64
35.63
16.19
4.87
PAT before Minority Interest
237.30
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
16.00%
25.07%
25.81%
6.05%
3.80%
9.66%
5.69%
3.05%
0.81%
PAT Growth
-52.54%
4.81%
398.97%
43.61%
-53.30%
179.65%
120.07%
232.44%
 
EPS
14.30
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

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.