Nifty

:

24967.75

Sensex

:

81635.91

97.65 (0.39%)
329.06 (0.40%)

Login

Nifty
Sensex

:
:

24967.75
81635.91

97.65 (0.39%)
329.06 (0.40%)

Bhagwati Autocast Ltd.

Castings/Forgings

Rating :

59/99

BSE: 504646 | NSE: Not Listed

Watchlist

NSE BSE

370.00

25-Aug-2025

Open
High
Low
Previous Close

366
388
361
366.00

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

940
352086
388
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

106.59
16.44
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

117.41
0.68%
2.14

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

7.61
5.96
6.16

EBITDA CAGR (%)

10 Years
5 Years
3 Years

54.16
15.28
52.95

PAT CAGR (%)

10 Years
5 Years
3 Years

-
26.26
-

P:E (Median)

8 Years
5 Years
3 Years

18.34
18.58
19.51

P:BV (Average)

8 Years
5 Years
3 Years

2.43
2.53
3.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.02
11.58
11.05

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 40.71 34.68 17.39% 38.58 32.20 19.81% 31.67 24.41 29.74% 35.02 39.59 -11.54%
Expenses 35.58 31.22 13.97% 33.84 27.56 22.79% 28.82 24.12 19.49% 33.70 35.36 -4.69%
EBITDA 5.13 3.46 48.27% 4.74 4.65 1.94% 2.85 0.29 882.76% 1.32 4.23 -68.79%
EBIDTM 12.59% 9.97% 12.29% 14.43% 8.99% 1.17% 3.77% 10.69%
Other Income 0.00 0.00 0 0.16 0.19 -15.79% 0.16 0.05 220.00% 0.26 0.03 766.67%
Interest 0.29 0.24 20.83% 0.23 0.25 -8.00% 0.31 0.26 19.23% 0.37 0.24 54.17%
Depreciation 0.84 0.57 47.37% 0.80 0.63 26.98% 0.65 0.63 3.17% 1.17 0.63 85.71%
PBT 3.99 2.65 50.57% 3.88 3.97 -2.27% 2.05 -0.56 - 0.04 3.40 -98.82%
Tax 1.25 0.16 681.25% 1.14 -0.10 - 0.64 -0.57 - 0.52 2.59 -79.92%
PAT 2.74 2.49 10.04% 2.74 4.07 -32.68% 1.42 0.01 14,100.00% -0.48 0.80 -
PATM 6.74% 7.17% 7.09% 12.65% 4.47% 0.04% -1.37% 2.02%
EPS 9.46 8.58 10.26% 9.43 14.04 -32.83% 4.88 0.03 16,166.67% -1.65 2.76 -

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 145.98 134.21 154.35 112.17 104.38 100.50 119.96 89.51 70.42 64.36 64.43 Net Sales Growth 11.54% -13.05% 37.60% 7.46% 3.86% -16.22% 34.02% 27.11% 9.42% -0.11% Cost Of Goods Sold 68.19 65.92 82.25 59.97 48.53 44.20 59.03 39.45 27.40 28.30 33.14 Gross Profit 77.79 68.30 72.11 52.20 55.85 56.30 60.94 50.06 43.02 36.06 31.30 GP Margin 53.29% 50.89% 46.72% 46.54% 53.51% 56.02% 50.80% 55.93% 61.09% 56.03% 48.58% Total Expenditure 131.94 121.32 139.61 110.63 99.27 94.17 111.65 85.20 65.25 60.17 64.26 Power & Fuel Cost - 15.87 15.66 13.51 13.78 13.89 14.12 11.83 9.68 8.28 8.40 % Of Sales - 11.82% 10.15% 12.04% 13.20% 13.82% 11.77% 13.22% 13.75% 12.87% 13.04% Employee Cost - 12.13 12.25 11.41 12.08 11.39 11.60 10.38 8.89 8.28 7.30 % Of Sales - 9.04% 7.94% 10.17% 11.57% 11.33% 9.67% 11.60% 12.62% 12.87% 11.33% Manufacturing Exp. - 25.61 26.85 24.14 23.12 22.06 23.43 20.64 16.51 13.07 12.99 % Of Sales - 19.08% 17.40% 21.52% 22.15% 21.95% 19.53% 23.06% 23.45% 20.31% 20.16% General & Admin Exp. - 0.58 0.51 0.47 0.59 1.54 2.14 1.79 1.60 1.88 2.11 % Of Sales - 0.43% 0.33% 0.42% 0.57% 1.53% 1.78% 2.00% 2.27% 2.92% 3.27% Selling & Distn. Exp. - 0.43 0.47 0.58 0.43 0.49 0.79 0.57 0.50 0.36 0.31 % Of Sales - 0.32% 0.30% 0.52% 0.41% 0.49% 0.66% 0.64% 0.71% 0.56% 0.48% Miscellaneous Exp. - 0.78 1.62 0.54 0.73 0.60 0.54 0.55 0.67 0.00 0.31 % Of Sales - 0.58% 1.05% 0.48% 0.70% 0.60% 0.45% 0.61% 0.95% 0% 0.02% EBITDA 14.04 12.89 14.74 1.54 5.11 6.33 8.31 4.31 5.17 4.19 0.17 EBITDA Margin 9.62% 9.60% 9.55% 1.37% 4.90% 6.30% 6.93% 4.82% 7.34% 6.51% 0.26% Other Income 0.58 0.28 0.07 0.09 0.05 0.12 0.04 0.20 0.03 0.02 0.05 Interest 1.20 1.02 1.23 0.60 0.45 1.00 1.10 0.94 0.73 0.62 0.71 Depreciation 3.46 2.52 2.75 2.37 2.33 2.41 2.33 2.11 2.24 2.40 3.05 PBT 9.96 9.64 10.83 -1.34 2.38 3.04 4.93 1.45 2.23 1.20 -3.53 Tax 3.55 2.71 3.11 -0.38 0.67 0.88 1.24 0.34 0.95 0.41 -0.95 Tax Rate 35.64% 28.11% 28.72% 28.36% 28.15% 28.95% 25.15% 23.45% 42.60% 34.17% 26.91% PAT 6.42 6.93 7.72 -0.96 1.72 2.16 3.69 1.11 1.28 0.78 -2.58 PAT before Minority Interest 6.42 6.93 7.72 -0.96 1.72 2.16 3.69 1.11 1.28 0.78 -2.58 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 4.40% 5.16% 5.00% -0.86% 1.65% 2.15% 3.08% 1.24% 1.82% 1.21% -4.00% PAT Growth -12.89% -10.23% - - -20.37% -41.46% 232.43% -13.28% 64.10% - EPS 22.14 23.90 26.62 -3.31 5.93 7.45 12.72 3.83 4.41 2.69 -8.90

Results Balance Sheet

Standalone Figures in Rs. Crores

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 40.88 34.42 27.01 28.27 26.71 24.91 21.49 20.67 19.25 18.71 Share Capital 2.88 2.88 2.88 2.88 2.88 2.88 2.88 2.88 2.88 2.88 Total Reserves 38.00 31.54 24.13 25.39 23.83 22.03 18.61 17.79 16.37 15.83 Non-Current Liabilities 10.05 10.63 11.87 1.70 2.38 1.83 1.58 2.36 2.85 2.88 Secured Loans 6.00 8.40 10.80 0.27 0.89 0.42 0.00 0.45 0.98 1.53 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 0.19 0.31 0.38 0.40 0.41 0.41 0.33 0.38 0.44 0.34 Current Liabilities 18.58 23.04 25.19 26.27 23.84 26.41 29.33 19.77 21.31 23.29 Trade Payables 13.91 18.01 15.98 18.75 16.36 15.79 19.31 10.06 12.77 14.46 Other Current Liabilities 4.05 4.51 2.68 3.28 2.24 1.95 1.90 1.71 1.33 1.24 Short Term Borrowings 0.00 0.00 6.13 3.85 4.77 8.11 7.72 7.72 3.89 4.54 Short Term Provisions 0.62 0.53 0.40 0.40 0.48 0.56 0.39 0.28 3.33 3.06 Total Liabilities 69.51 68.09 64.07 56.24 52.93 53.15 52.40 42.80 43.41 44.88 Net Block 31.07 31.35 33.86 15.37 16.17 15.30 14.48 14.89 16.10 17.68 Gross Block 63.49 61.54 61.90 41.82 41.32 39.47 36.76 35.85 34.80 34.00 Accumulated Depreciation 32.42 30.19 28.04 26.45 25.15 24.17 22.28 20.95 18.71 16.32 Non Current Assets 33.83 31.56 34.19 16.36 16.37 16.79 15.21 14.93 16.13 17.78 Capital Work in Progress 1.21 0.00 0.00 0.75 0.00 0.83 0.02 0.00 0.00 0.00 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. 1.52 0.15 0.15 0.24 0.20 0.66 0.71 0.03 0.03 0.10 Other Non Current Assets 0.03 0.06 0.19 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 35.68 36.54 29.88 39.88 36.57 36.36 37.19 27.88 27.29 27.10 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 6.52 6.23 6.35 5.69 6.34 5.95 6.52 5.34 4.38 5.49 Sundry Debtors 23.65 26.40 21.14 32.95 29.03 29.63 29.33 21.02 19.39 18.37 Cash & Bank 3.24 3.06 0.22 0.34 0.60 0.34 0.79 0.69 0.29 0.41 Other Current Assets 2.26 0.58 0.37 0.31 0.59 0.44 0.54 0.83 3.23 2.83 Short Term Loans & Adv. 1.19 0.26 1.80 0.59 0.44 0.27 0.38 0.61 3.23 2.83 Net Current Assets 17.10 13.49 4.69 13.61 12.73 9.95 7.86 8.11 5.98 3.80 Total Assets 69.51 68.10 64.07 56.24 52.94 53.15 52.40 42.81 43.42 44.88

Cash Flow

Standalone Figures in Rs. Crores

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 7.63 12.03 7.49 4.51 6.13 3.68 3.91 -0.88 2.04 2.95 PBT 9.64 10.83 -1.34 2.38 3.04 4.93 1.45 2.23 1.20 -3.53 Adjustment 3.61 4.87 2.88 3.04 3.34 3.40 2.88 3.36 3.00 3.58 Changes in Working Capital -4.14 -2.47 6.23 0.12 0.52 -3.28 0.05 -5.81 -1.85 6.75 Cash after chg. in Working capital 9.11 13.24 7.77 5.54 6.91 5.05 4.38 -0.22 2.34 6.80 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.62 -0.71 Tax Paid -1.49 -1.21 -0.27 -1.04 -0.78 -1.37 -0.47 -0.65 0.32 -2.91 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 -0.23 Cash From Investing Activity -3.45 -0.21 -19.77 -2.34 -2.36 -3.92 -1.66 -1.04 -0.80 -1.06 Net Fixed Assets -3.16 0.36 -19.33 -1.25 -1.02 -3.52 -0.93 -1.05 -0.80 -1.09 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.29 -0.57 -0.44 -1.09 -1.34 -0.40 -0.73 0.01 0.00 0.03 Cash from Financing Activity -4.01 -9.05 12.23 -2.23 -3.69 -0.26 -2.20 2.32 -1.36 -2.07 Net Cash Inflow / Outflow 0.17 2.78 -0.05 -0.07 0.08 -0.50 0.05 0.41 -0.12 -0.18 Opening Cash & Equivalents 2.80 0.03 0.07 0.14 0.06 0.56 0.51 0.11 0.41 0.59 Closing Cash & Equivalent 2.97 2.80 0.03 0.07 0.14 0.06 0.56 0.51 0.29 0.41

Financial Ratios

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.) 141.92 119.49 93.75 98.13 92.73 86.47 74.60 71.75 66.84 64.96 ROA 10.07% 11.68% -1.59% 3.15% 4.08% 6.99% 2.33% 2.96% 1.78% -5.13% ROE 18.41% 25.14% -3.46% 6.25% 8.38% 15.91% 5.26% 6.40% 4.13% -12.80% ROCE 22.56% 26.62% -1.88% 8.55% 12.10% 19.17% 8.18% 10.94% 7.26% -10.20% Fixed Asset Turnover 2.15 2.50 2.16 2.51 2.49 3.15 2.54 2.25 2.12 2.17 Receivable days 68.06 56.22 88.01 108.37 106.51 89.70 99.51 92.66 94.68 99.91 Inventory Days 17.35 14.88 19.58 21.03 22.32 18.97 23.44 22.28 24.72 29.34 Payable days 88.36 75.42 105.69 132.00 132.73 56.96 63.22 61.93 82.37 83.01 Cash Conversion Cycle -2.95 -4.33 1.90 -2.60 -3.89 51.70 59.73 53.01 37.03 46.24 Total Debt/Equity 0.21 0.31 0.68 0.17 0.24 0.35 0.36 0.42 0.28 0.35 Interest Cover 10.44 9.79 -1.23 6.34 4.05 5.49 2.54 4.08 2.95 -3.98

Top Investors:

investor education and protection fund (iepf)

mahendra girdharilal

Annual Reports:

News Update:

Bhagwati Autocast - Quarterly Results
13th Aug 2025, 19:36 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