Nifty

:

16945.05

Sensex

:

57527.10

-131.85 (-0.77%)
-398.18 (-0.69%)

Login

Nifty
Sensex

:
:

16945.05
57527.10

-131.85 (-0.77%)
-398.18 (-0.69%)

Bhandari Hosiery Exports Ltd.

Textile

Rating :

35/99

BSE: 512608 | NSE: BHANDARI

Watchlist

NSE BSE

4.10

24-Mar-2023

Day's Open
Day's High
Day's Low
Previous Close

4.25
4.35
4.05
4.25

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

239883
10.01
8.05
4.05

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

60.22
8.74
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

162.06
0.24%
0.70

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

11.37
2.67
0.70

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.50
5.17
0.95

PAT CAGR (%)

10 Years
5 Years
3 Years

8.09
4.80
5.70

P:E (Median)

8 Years
5 Years
3 Years

11.93
8.74
13.20

P:BV (Average)

8 Years
5 Years
3 Years

0.74
0.74
0.76

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.39
6.61
7.15

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 55.90 68.35 -18.22% 70.52 78.01 -9.60% 46.41 43.06 7.78% 93.85 77.75 20.71%
Expenses 49.78 62.90 -20.86% 64.52 71.60 -9.89% 41.14 38.20 7.70% 88.15 71.86 22.67%
EBITDA 6.12 5.45 12.29% 6.00 6.41 -6.40% 5.27 4.87 8.21% 5.71 5.88 -2.89%
EBIDTM 10.94% 7.98% 8.50% 8.22% 11.35% 11.30% 6.08% 7.57%
Other Income 0.01 0.00 0 0.00 0.03 -100.00% 0.01 0.01 0.00% 0.11 0.05 120.00%
Interest 2.68 2.68 0.00% 2.56 2.77 -7.58% 2.41 2.38 1.26% 2.45 2.77 -11.55%
Depreciation 1.34 1.28 4.69% 1.38 1.48 -6.76% 1.51 1.43 5.59% 1.28 1.31 -2.29%
PBT 2.10 1.49 40.94% 2.05 2.19 -6.39% 1.36 1.07 27.10% 2.09 1.86 12.37%
Tax 0.33 0.24 37.50% 0.25 0.20 25.00% 0.00 0.00 0 0.14 0.10 40.00%
PAT 1.77 1.25 41.60% 1.80 1.99 -9.55% 1.36 1.07 27.10% 1.95 1.76 10.80%
PATM 3.17% 1.83% 2.56% 2.55% 2.93% 2.49% 2.08% 2.27%
EPS 0.12 0.09 33.33% 0.12 0.14 -14.29% 0.09 0.07 28.57% 0.13 0.12 8.33%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 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 /

Consolidated

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 266.68 283.28 225.79 277.43 266.26 248.35 213.64 198.58 124.89 111.45 96.48 Net Sales Growth -0.18% 25.46% -18.61% 4.20% 7.21% 16.25% 7.58% 59.00% 12.06% 15.52% Cost Of Goods Sold 197.47 216.07 176.13 218.34 215.78 204.62 177.77 159.12 99.77 83.13 69.59 Gross Profit 69.21 67.21 49.66 59.09 50.48 43.72 35.87 39.45 25.12 28.33 26.89 GP Margin 25.95% 23.73% 21.99% 21.30% 18.96% 17.60% 16.79% 19.87% 20.11% 25.42% 27.87% Total Expenditure 243.59 260.84 207.81 256.03 246.52 230.91 200.74 183.40 116.94 103.41 88.21 Power & Fuel Cost - 6.10 6.10 7.06 6.71 6.46 4.20 4.62 2.66 2.14 0.79 % Of Sales - 2.15% 2.70% 2.54% 2.52% 2.60% 1.97% 2.33% 2.13% 1.92% 0.82% Employee Cost - 10.59 8.74 9.88 7.61 6.55 4.87 4.84 4.70 4.80 2.11 % Of Sales - 3.74% 3.87% 3.56% 2.86% 2.64% 2.28% 2.44% 3.76% 4.31% 2.19% Manufacturing Exp. - 14.58 13.50 16.87 13.16 10.22 10.69 12.33 7.38 9.34 10.95 % Of Sales - 5.15% 5.98% 6.08% 4.94% 4.12% 5.00% 6.21% 5.91% 8.38% 11.35% General & Admin Exp. - 2.27 1.70 1.96 1.68 1.56 1.89 1.41 1.16 1.18 1.81 % Of Sales - 0.80% 0.75% 0.71% 0.63% 0.63% 0.88% 0.71% 0.93% 1.06% 1.88% Selling & Distn. Exp. - 2.45 1.42 1.73 1.40 1.30 1.10 0.98 1.09 2.79 2.86 % Of Sales - 0.86% 0.63% 0.62% 0.53% 0.52% 0.51% 0.49% 0.87% 2.50% 2.96% Miscellaneous Exp. - 8.77 0.21 0.18 0.17 0.19 0.22 0.10 0.16 0.04 2.86 % Of Sales - 3.10% 0.09% 0.06% 0.06% 0.08% 0.10% 0.05% 0.13% 0.04% 0.10% EBITDA 23.10 22.44 17.98 21.40 19.74 17.44 12.90 15.18 7.95 8.04 8.27 EBITDA Margin 8.66% 7.92% 7.96% 7.71% 7.41% 7.02% 6.04% 7.64% 6.37% 7.21% 8.57% Other Income 0.13 0.15 0.27 0.10 0.13 0.08 0.17 0.11 0.07 0.08 0.04 Interest 10.10 10.27 10.74 10.23 9.21 7.47 4.71 6.77 3.77 4.14 2.90 Depreciation 5.51 5.47 5.40 5.01 4.35 4.14 3.07 3.03 1.27 1.20 1.08 PBT 7.60 6.85 2.12 6.26 6.32 5.91 5.29 5.48 3.00 2.79 4.33 Tax 0.72 0.58 0.45 0.95 0.96 0.95 1.08 1.42 0.80 0.81 1.46 Tax Rate 9.47% 8.47% 21.23% 15.18% 15.19% 16.07% 20.42% 25.91% 26.67% 29.03% 33.72% PAT 6.88 6.27 1.67 5.31 5.36 4.96 4.20 4.07 2.19 1.98 2.88 PAT before Minority Interest 6.88 6.27 1.67 5.31 5.36 4.96 4.20 4.07 2.19 1.98 2.88 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 2.58% 2.21% 0.74% 1.91% 2.01% 2.00% 1.97% 2.05% 1.75% 1.78% 2.99% PAT Growth 13.34% 275.45% -68.55% -0.93% 8.06% 18.10% 3.19% 85.84% 10.61% -31.25% EPS 0.47 0.43 0.11 0.36 0.37 0.34 0.29 0.28 0.15 0.14 0.20

Description TTM Mar 04
Net Sales - 21.03 Net Sales Growth - Cost Of Goods Sold - 8.37 Gross Profit - 12.65 GP Margin - 60.15% Total Expenditure - 21.10 Power & Fuel Cost - 0.00 % Of Sales - 0% Employee Cost - 1.73 % Of Sales - 8.23% Manufacturing Exp. - 7.58 % Of Sales - 36.04% General & Admin Exp. - 1.06 % Of Sales - 5.04% Selling & Distn. Exp. - 2.31 % Of Sales - 10.98% Miscellaneous Exp. - 0.04 % Of Sales - 0.19% EBITDA - -0.07 EBITDA Margin - -0.33% Other Income - 1.60 Interest - 0.51 Depreciation - 0.37 PBT - 0.64 Tax - 0.21 Tax Rate - 32.81% PAT - 0.44 PAT before Minority Interest - 0.44 Minority Interest - 0.00 PAT Margin - 2.09% PAT Growth - EPS - 0.03

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 81.55 75.43 73.91 68.77 63.59 59.06 54.83 51.48 49.47 47.49 Share Capital 14.65 14.65 14.65 14.65 14.65 14.65 14.65 14.65 14.65 14.65 Total Reserves 66.90 60.78 59.26 54.12 48.94 44.41 40.18 36.83 34.81 32.84 Non-Current Liabilities 39.53 42.59 38.06 30.68 30.68 28.33 19.27 19.28 5.01 3.35 Secured Loans 26.56 29.66 25.21 18.38 22.21 21.33 14.32 16.86 2.79 1.32 Unsecured Loans 9.09 9.09 9.09 8.74 5.07 4.17 2.32 0.00 0.00 0.00 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 96.75 89.28 93.17 80.30 77.43 61.80 50.59 44.76 33.85 33.92 Trade Payables 11.97 8.58 11.00 11.13 14.23 10.22 9.29 12.84 5.72 10.14 Other Current Liabilities 16.28 10.39 10.46 8.69 8.04 6.87 1.15 1.07 0.76 0.49 Short Term Borrowings 67.56 69.54 70.65 59.54 54.63 43.63 38.63 29.93 26.51 22.00 Short Term Provisions 0.94 0.77 1.06 0.93 0.52 1.08 1.52 0.92 0.86 1.29 Total Liabilities 217.83 207.30 205.14 179.75 171.70 149.19 124.69 115.52 88.33 84.76 Net Block 55.52 59.78 65.26 52.65 56.20 45.59 40.73 43.52 20.45 21.45 Gross Block 94.32 93.33 93.63 76.15 75.48 60.73 53.59 53.44 29.30 29.13 Accumulated Depreciation 38.80 33.55 28.37 23.50 19.28 15.14 12.86 9.92 8.85 7.67 Non Current Assets 55.52 62.04 65.32 53.60 56.25 56.98 40.79 43.57 29.88 33.75 Capital Work in Progress 0.00 2.26 0.05 0.95 0.05 0.98 0.05 0.05 9.43 12.30 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. 0.00 0.00 0.00 0.00 0.00 10.41 0.00 0.00 0.00 0.00 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 162.31 145.25 139.82 126.15 115.45 92.20 83.91 71.95 58.44 51.01 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 74.10 76.58 72.22 68.92 58.89 46.75 43.87 45.43 35.62 34.47 Sundry Debtors 69.01 51.18 53.32 42.37 46.14 41.83 30.57 19.38 15.07 10.17 Cash & Bank 1.37 2.25 0.96 1.53 1.69 0.70 1.43 0.47 1.01 0.40 Other Current Assets 17.82 6.93 3.94 2.74 8.73 2.92 8.04 6.66 6.74 5.97 Short Term Loans & Adv. 11.62 8.31 9.38 10.60 6.70 1.27 6.54 5.47 5.68 4.48 Net Current Assets 65.56 55.97 46.65 45.85 38.02 30.41 33.32 27.19 24.59 17.09 Total Assets 217.83 207.29 205.14 179.75 171.70 149.18 124.70 115.52 88.32 84.76

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 3.00 -0.20 -2.23 -3.34 1.95 -5.92 -7.39 -3.34 -8.13 1.46 PBT 6.85 2.12 6.26 6.32 5.91 5.29 5.48 3.00 2.79 4.33 Adjustment 15.59 15.86 15.14 13.43 11.53 7.61 9.69 4.76 5.33 3.93 Changes in Working Capital -8.48 -6.93 -12.48 -12.90 -7.21 -13.23 -13.88 -6.55 -11.40 -2.72 Cash after chg. in Working capital 13.96 11.06 8.92 6.84 10.22 -0.33 1.30 1.21 -3.28 5.54 Interest Paid -10.27 -10.74 -10.23 -9.21 -7.47 -4.71 -6.77 -3.77 -4.14 -2.90 Tax Paid -0.54 -0.37 -0.75 -0.80 -0.38 -0.90 -1.20 -0.60 -0.71 -1.18 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 -0.15 -0.15 -0.18 -0.18 -0.42 0.02 -0.72 -0.18 0.00 0.00 Cash From Investing Activity 1.21 -1.85 -16.63 -1.57 -13.74 -8.68 -0.13 -14.68 2.76 -4.23 Net Fixed Assets 1.27 -1.91 -16.58 -1.57 -13.82 -8.07 -0.15 -14.76 2.70 -24.46 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.06 0.06 -0.05 0.00 0.08 -0.61 0.02 0.08 0.06 20.23 Cash from Financing Activity -5.08 3.34 18.29 4.74 12.78 13.87 8.49 17.48 5.98 2.51 Net Cash Inflow / Outflow -0.88 1.29 -0.57 -0.16 1.00 -0.73 0.96 -0.54 0.61 -0.25 Opening Cash & Equivalents 2.25 0.96 1.53 1.69 0.70 1.43 0.47 1.01 0.40 0.65 Closing Cash & Equivalent 1.37 2.25 0.96 1.53 1.69 0.70 1.43 0.47 1.01 0.40

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 5.57 5.15 5.04 4.69 4.34 4.03 3.74 3.51 3.38 3.24 ROA 2.95% 0.81% 2.76% 3.05% 3.09% 3.07% 3.39% 2.15% 2.28% 4.09% ROE 7.99% 2.24% 7.45% 8.09% 8.08% 7.38% 7.65% 4.34% 4.08% 8.00% ROCE 9.29% 7.09% 9.86% 10.32% 9.63% 8.25% 11.76% 7.64% 9.26% 12.47% Fixed Asset Turnover 3.02 2.42 3.27 3.51 3.65 3.74 3.71 3.02 3.81 4.21 Receivable days 77.43 84.47 62.95 60.67 64.65 61.85 45.91 50.35 41.33 33.49 Inventory Days 97.07 120.27 92.85 87.60 77.63 77.42 82.07 118.44 114.77 129.13 Payable days 17.35 20.28 15.46 18.23 18.83 17.25 22.43 31.26 27.11 33.74 Cash Conversion Cycle 157.15 184.45 140.33 130.04 123.45 122.01 105.55 137.52 128.99 128.88 Total Debt/Equity 1.27 1.44 1.42 1.26 1.29 1.24 1.01 0.91 0.59 0.49 Interest Cover 1.67 1.20 1.61 1.69 1.79 2.12 1.81 1.80 1.67 2.49

Description Mar 04
Book Value (Rs.) 1.36 ROA 2.75% ROE 5.22% ROCE 10.06% Fixed Asset Turnover 2.45 Receivable days 28.33 Inventory Days 93.74 Payable days 0.00 Cash Conversion Cycle 122.07 Total Debt/Equity 0.37 Interest Cover 2.26

Top Investors:

shyam abhay jasani

geeta radhakrishna desai

poorvi alpesh javeri

alkesh mahasukh gopani

divyanshu sharma

Annual Reports:

News Update:

No Latest News!

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