Nifty
Sensex
:
:
15155.45
51011.12
236.35 (1.58%)
714.23 (1.42%)

Metal - Non Ferrous

Rating :
70/99

BSE: 512296 | NSE: BHAGYANGR

51.10
02-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  51.10
  •  51.10
  •  51.10
  •  48.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  67948
  •  34.72
  •  51.10
  •  11.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 163.49
  • 96.00
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 225.72
  • N/A
  • 1.31

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.01%
  • 0.49%
  • 22.93%
  • FII
  • DII
  • Others
  • 0%
  • 0.28%
  • 2.29%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.70
  • 13.45
  • 3.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.03
  • 11.12
  • 3.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -20.38
  • -15.40
  • -56.59

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 27.52
  • 16.17
  • 11.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.64
  • 0.75
  • 0.74

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.57
  • 9.11
  • 8.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
227.87
159.19
43.14%
180.44
108.75
65.92%
83.48
127.48
-34.52%
166.94
150.53
10.90%
Expenses
223.65
154.54
44.72%
175.91
103.93
69.26%
80.46
123.03
-34.60%
165.88
145.29
14.17%
EBITDA
4.22
4.65
-9.25%
4.53
4.82
-6.02%
3.02
4.45
-32.13%
1.05
5.23
-79.92%
EBIDTM
1.85%
2.92%
2.51%
4.43%
3.61%
3.49%
0.63%
3.48%
Other Income
0.85
0.22
286.36%
-0.07
0.03
-
0.16
0.36
-55.56%
0.31
0.42
-26.19%
Interest
2.12
2.69
-21.19%
1.63
2.73
-40.29%
1.63
2.39
-31.80%
1.74
2.45
-28.98%
Depreciation
1.35
1.39
-2.88%
1.31
1.23
6.50%
1.29
1.25
3.20%
1.29
1.22
5.74%
PBT
1.60
0.79
102.53%
1.53
0.89
71.91%
0.26
1.16
-77.59%
-1.67
1.99
-
Tax
0.27
0.05
440.00%
0.02
0.08
-75.00%
0.02
0.31
-93.55%
-0.31
0.91
-
PAT
1.33
0.74
79.73%
1.50
0.81
85.19%
0.23
0.85
-72.94%
-1.36
1.08
-
PATM
0.58%
0.46%
0.83%
0.74%
0.28%
0.67%
-0.82%
0.71%
EPS
0.42
0.23
82.61%
0.47
0.25
88.00%
0.07
0.27
-74.07%
-0.43
0.34
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
658.73
562.36
569.24
512.67
309.73
299.27
279.04
244.75
206.76
197.97
186.03
Net Sales Growth
20.66%
-1.21%
11.03%
65.52%
3.50%
7.25%
14.01%
18.37%
4.44%
6.42%
 
Cost Of Goods Sold
599.02
498.45
508.47
400.56
253.72
245.02
228.76
195.38
160.83
148.09
143.91
Gross Profit
59.71
63.91
60.76
112.11
56.02
54.26
50.28
49.37
45.94
49.88
42.12
GP Margin
9.06%
11.36%
10.67%
21.87%
18.09%
18.13%
18.02%
20.17%
22.22%
25.20%
22.64%
Total Expenditure
645.90
547.42
550.04
500.05
296.46
290.45
267.45
233.00
195.72
176.45
171.05
Power & Fuel Cost
-
20.11
15.30
12.74
9.50
8.30
7.26
7.04
7.20
6.11
4.82
% Of Sales
-
3.58%
2.69%
2.49%
3.07%
2.77%
2.60%
2.88%
3.48%
3.09%
2.59%
Employee Cost
-
6.93
6.00
5.85
5.08
4.85
5.40
4.85
4.63
3.99
3.60
% Of Sales
-
1.23%
1.05%
1.14%
1.64%
1.62%
1.94%
1.98%
2.24%
2.02%
1.94%
Manufacturing Exp.
-
13.60
10.40
7.41
5.97
6.89
5.11
4.47
4.52
3.79
2.88
% Of Sales
-
2.42%
1.83%
1.45%
1.93%
2.30%
1.83%
1.83%
2.19%
1.91%
1.55%
General & Admin Exp.
-
2.07
1.78
1.66
1.58
3.06
3.20
2.19
1.96
1.88
1.84
% Of Sales
-
0.37%
0.31%
0.32%
0.51%
1.02%
1.15%
0.89%
0.95%
0.95%
0.99%
Selling & Distn. Exp.
-
2.55
2.70
68.23
14.92
15.10
11.94
12.16
10.62
8.36
8.53
% Of Sales
-
0.45%
0.47%
13.31%
4.82%
5.05%
4.28%
4.97%
5.14%
4.22%
4.59%
Miscellaneous Exp.
-
3.72
5.39
3.59
5.70
7.22
5.78
6.91
5.96
4.22
8.53
% Of Sales
-
0.66%
0.95%
0.70%
1.84%
2.41%
2.07%
2.82%
2.88%
2.13%
2.94%
EBITDA
12.82
14.94
19.20
12.62
13.27
8.82
11.59
11.75
11.04
21.52
14.98
EBITDA Margin
1.95%
2.66%
3.37%
2.46%
4.28%
2.95%
4.15%
4.80%
5.34%
10.87%
8.05%
Other Income
1.25
0.91
0.97
11.54
6.98
9.56
6.73
6.69
6.47
16.13
6.38
Interest
7.12
9.55
7.66
3.82
6.16
7.62
8.36
7.78
7.04
30.70
2.00
Depreciation
5.24
5.12
3.90
3.71
4.66
6.32
6.17
7.42
6.70
5.97
5.78
PBT
1.72
1.17
8.60
16.63
9.43
4.45
3.79
3.24
3.77
0.99
13.57
Tax
0.00
0.14
2.26
3.92
-0.19
-0.32
-0.37
0.07
0.45
0.52
3.41
Tax Rate
0.00%
11.97%
26.28%
23.57%
-3.68%
-14.41%
-20.44%
2.16%
11.94%
52.53%
25.13%
PAT
1.70
1.04
6.34
12.71
5.17
2.40
2.14
3.10
3.52
0.48
10.16
PAT before Minority Interest
1.70
1.04
6.34
12.71
5.36
2.54
2.18
3.17
3.32
0.47
10.16
Minority Interest
0.00
0.00
0.00
0.00
-0.19
-0.14
-0.04
-0.07
0.20
0.01
0.00
PAT Margin
0.26%
0.18%
1.11%
2.48%
1.67%
0.80%
0.77%
1.27%
1.70%
0.24%
5.46%
PAT Growth
-51.15%
-83.60%
-50.12%
145.84%
115.42%
12.15%
-30.97%
-11.93%
633.33%
-95.28%
 
EPS
0.53
0.33
1.98
3.97
1.62
0.75
0.67
0.97
1.10
0.15
3.18

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
122.95
121.91
115.57
103.56
221.14
219.72
217.80
210.95
213.67
230.72
Share Capital
6.40
6.40
6.40
6.40
12.80
12.80
12.80
12.80
12.80
13.68
Total Reserves
116.55
115.51
109.17
97.16
208.34
206.92
205.00
198.15
200.87
217.04
Non-Current Liabilities
20.04
8.44
14.55
24.65
55.06
66.84
83.01
73.25
75.26
55.38
Secured Loans
21.31
9.64
15.99
26.52
50.74
62.92
77.31
66.08
67.69
3.64
Unsecured Loans
0.00
0.00
0.00
2.35
6.53
5.45
6.54
7.55
7.66
52.35
Long Term Provisions
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Liabilities
59.34
116.28
39.40
61.14
55.96
61.01
34.96
22.50
27.04
27.29
Trade Payables
10.42
4.25
2.23
2.03
6.83
1.15
2.28
4.07
2.97
9.61
Other Current Liabilities
8.51
19.39
14.19
17.53
19.39
16.56
14.51
10.71
8.57
13.51
Short Term Borrowings
40.12
86.10
18.08
40.10
29.65
40.94
15.86
4.68
12.48
0.76
Short Term Provisions
0.30
6.54
4.89
1.49
0.09
2.36
2.31
3.04
3.02
3.40
Total Liabilities
202.33
246.63
169.52
190.47
333.72
348.99
337.11
307.65
317.11
314.55
Net Block
81.39
77.10
63.00
72.40
205.61
205.50
205.59
175.79
179.21
173.54
Gross Block
147.87
138.52
120.72
132.21
265.30
260.40
254.12
223.41
221.92
213.64
Accumulated Depreciation
66.48
61.43
57.72
59.81
59.69
54.91
48.53
47.61
42.71
40.10
Non Current Assets
82.71
78.43
64.27
73.42
236.01
239.16
237.59
215.40
212.76
199.90
Capital Work in Progress
0.00
0.00
0.25
0.00
0.71
0.92
0.71
17.19
0.29
1.91
Non Current Investment
0.02
0.03
0.03
0.10
25.78
29.05
27.70
17.82
8.12
8.13
Long Term Loans & Adv.
1.30
1.30
1.00
0.91
3.92
3.69
3.58
4.59
25.14
16.32
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
119.62
168.20
105.25
117.05
97.70
109.83
99.51
92.26
104.36
114.65
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.35
1.50
0.00
9.24
Inventories
56.93
98.09
36.84
51.01
33.44
41.76
11.48
28.21
20.01
29.21
Sundry Debtors
47.06
37.82
34.59
36.44
31.46
31.88
33.96
28.28
26.22
24.91
Cash & Bank
3.83
4.03
15.05
5.43
3.38
8.62
26.59
9.69
9.53
3.53
Other Current Assets
11.81
0.00
0.00
0.00
29.42
27.57
27.12
24.58
48.59
47.76
Short Term Loans & Adv.
11.81
28.27
18.77
24.17
29.42
27.57
27.12
24.03
36.80
35.46
Net Current Assets
60.28
51.92
65.85
55.91
41.74
48.81
64.55
69.76
77.32
87.36
Total Assets
202.33
246.63
169.52
190.47
333.71
348.99
337.10
307.66
317.12
314.55

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
48.59
-48.10
27.91
-14.37
23.24
-16.97
32.58
10.80
31.18
5.66
PBT
1.17
8.60
16.63
5.17
2.22
1.81
3.24
3.77
0.99
13.57
Adjustment
9.97
10.98
-3.22
5.36
7.77
10.22
12.52
10.65
15.88
2.57
Changes in Working Capital
37.95
-65.82
17.32
-24.26
14.54
-29.53
18.65
-2.35
14.80
-7.22
Cash after chg. in Working capital
49.09
-46.23
30.73
-13.73
24.53
-17.49
34.41
12.06
31.68
8.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.50
-1.87
-2.83
-0.64
-1.29
0.52
-1.83
-1.26
-0.49
-3.27
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
-12.54
-17.02
31.46
27.91
2.89
-2.11
-23.97
10.37
3.08
14.03
Net Fixed Assets
-1.03
-1.73
-2.02
29.76
-1.47
-1.52
0.79
-4.35
0.40
-0.98
Net Investments
0.00
-5.31
-13.31
24.71
0.97
0.31
-0.57
-11.26
9.25
1.28
Others
-11.51
-9.98
46.79
-26.56
3.39
-0.90
-24.19
25.98
-6.57
13.73
Cash from Financing Activity
-35.28
54.43
-48.84
-13.11
-26.77
12.48
-5.88
-21.02
-28.26
-19.33
Net Cash Inflow / Outflow
0.77
-10.70
10.53
0.43
-0.64
-6.60
2.72
0.15
6.00
0.36
Opening Cash & Equivalents
0.49
11.18
0.66
0.40
1.24
7.83
5.12
9.53
3.53
3.20
Closing Cash & Equivalent
1.26
0.49
11.18
0.83
0.60
1.24
7.83
9.69
9.53
3.53

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
38.43
38.10
36.12
32.37
34.56
34.34
34.04
32.97
33.39
33.73
ROA
0.46%
3.05%
7.06%
2.04%
0.75%
0.64%
0.98%
1.06%
0.15%
3.25%
ROE
0.85%
5.34%
11.60%
3.30%
1.15%
1.00%
1.48%
1.56%
0.21%
4.46%
ROCE
5.05%
8.20%
12.00%
4.50%
2.96%
3.04%
3.53%
3.58%
10.58%
5.26%
Fixed Asset Turnover
5.04
6.07
4.29
1.71
1.26
1.19
1.14
1.04
0.99
0.96
Receivable days
21.45
16.80
23.90
36.49
35.02
39.41
41.86
43.07
43.19
37.76
Inventory Days
39.18
31.30
29.55
45.38
41.58
31.87
26.70
38.11
41.58
34.93
Payable days
4.88
2.16
1.56
5.52
5.01
2.34
4.97
6.58
12.87
15.24
Cash Conversion Cycle
55.75
45.94
51.90
76.35
71.59
68.94
63.58
74.61
71.90
57.45
Total Debt/Equity
0.54
0.93
0.39
0.73
0.46
0.56
0.50
0.41
0.44
0.27
Interest Cover
1.12
2.12
5.36
1.84
1.29
1.22
1.42
1.53
1.03
7.78

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.