Nifty
Sensex
:
:
14504.80
48544.06
194.00 (1.36%)
660.68 (1.38%)

Refineries

Rating :
44/99

BSE: 500547 | NSE: BPCL

403.95
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  417.95
  •  419.40
  •  402.00
  •  425.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6184047
  •  25286.51
  •  482.40
  •  291.80

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 87,637.81
  • 21.82
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 151,948.51
  • 4.08%
  • 2.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.98%
  • 0.41%
  • 4.21%
  • FII
  • DII
  • Others
  • 11.56%
  • 20.82%
  • 10.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.35
  • 8.67
  • 6.45

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.65
  • -8.80
  • -11.62

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.12
  • -26.55
  • -40.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.97
  • 11.11
  • 10.49

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.45
  • 2.58
  • 2.19

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.71
  • 8.16
  • 8.43

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
87,292.62
85,926.70
1.59%
66,331.22
75,627.99
-12.29%
50,909.24
86,412.87
-41.09%
81,829.60
84,791.88
-3.49%
Expenses
81,838.33
82,825.00
-1.19%
61,264.12
72,773.03
-15.81%
46,649.37
83,431.03
-44.09%
82,409.45
79,032.34
4.27%
EBITDA
5,454.29
3,101.70
75.85%
5,067.10
2,854.96
77.48%
4,259.87
2,981.84
42.86%
-579.85
5,759.54
-
EBIDTM
6.25%
3.61%
7.64%
3.77%
8.37%
3.45%
-0.71%
6.79%
Other Income
734.54
568.52
29.20%
304.72
416.23
-26.79%
536.99
543.42
-1.18%
401.16
571.26
-29.78%
Interest
345.40
625.66
-44.79%
107.80
755.79
-85.74%
691.13
566.08
22.09%
689.48
400.58
72.12%
Depreciation
1,072.81
1,045.04
2.66%
1,064.98
1,023.50
4.05%
1,072.77
977.30
9.77%
1,043.43
977.34
6.76%
PBT
4,285.33
1,999.07
114.37%
4,088.73
1,491.90
174.06%
3,032.96
1,981.88
53.03%
-3,221.95
4,952.88
-
Tax
1,657.88
382.58
333.34%
1,417.16
167.13
747.94%
893.01
575.43
55.19%
-1,139.35
1,830.13
-
PAT
2,627.45
1,616.49
62.54%
2,671.57
1,324.77
101.66%
2,139.95
1,406.45
52.15%
-2,082.60
3,122.75
-
PATM
3.01%
1.88%
4.03%
1.75%
4.20%
1.63%
-2.54%
3.68%
EPS
7.96
9.03
-11.85%
11.51
7.64
50.65%
10.35
8.26
25.30%
-9.39
14.81
-

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
286,362.68
284,571.90
298,225.59
235,895.11
201,250.66
187,814.60
242,598.50
264,421.06
242,180.98
212,139.56
153,764.91
Net Sales Growth
-13.94%
-4.58%
26.42%
17.21%
7.15%
-22.58%
-8.25%
9.18%
14.16%
37.96%
 
Cost Of Goods Sold
185,687.99
252,592.13
261,142.45
202,111.70
171,410.95
159,074.59
217,483.99
239,322.06
221,385.57
194,683.04
139,440.09
Gross Profit
100,674.69
31,979.77
37,083.14
33,783.41
29,839.71
28,740.01
25,114.51
25,099.00
20,795.41
17,456.52
14,324.82
GP Margin
35.16%
11.24%
12.43%
14.32%
14.83%
15.30%
10.35%
9.49%
8.59%
8.23%
9.32%
Total Expenditure
272,161.27
276,408.33
283,113.36
220,758.29
187,599.72
174,877.50
232,820.93
255,049.07
235,672.64
207,326.91
149,476.44
Power & Fuel Cost
-
2,966.87
2,396.38
1,935.49
1,483.97
1,781.07
1,940.21
1,343.52
1,028.11
845.93
478.00
% Of Sales
-
1.04%
0.80%
0.82%
0.74%
0.95%
0.80%
0.51%
0.42%
0.40%
0.31%
Employee Cost
-
4,020.51
3,984.03
3,748.53
3,669.52
2,962.06
2,349.85
3,115.26
2,950.45
2,428.06
2,905.34
% Of Sales
-
1.41%
1.34%
1.59%
1.82%
1.58%
0.97%
1.18%
1.22%
1.14%
1.89%
Manufacturing Exp.
-
9,073.29
8,890.18
7,760.76
6,987.82
6,685.45
6,428.41
5,940.44
4,996.81
4,392.79
3,759.91
% Of Sales
-
3.19%
2.98%
3.29%
3.47%
3.56%
2.65%
2.25%
2.06%
2.07%
2.45%
General & Admin Exp.
-
4,696.97
5,391.66
4,749.05
2,077.76
2,209.60
1,946.89
1,805.83
1,868.36
1,820.45
1,429.95
% Of Sales
-
1.65%
1.81%
2.01%
1.03%
1.18%
0.80%
0.68%
0.77%
0.86%
0.93%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
3,058.56
1,308.66
452.76
1,969.70
2,164.73
2,671.58
3,521.96
3,443.34
3,156.64
0.00
% Of Sales
-
1.07%
0.44%
0.19%
0.98%
1.15%
1.10%
1.33%
1.42%
1.49%
0.95%
EBITDA
14,201.41
8,163.57
15,112.23
15,136.82
13,650.94
12,937.10
9,777.57
9,371.99
6,508.34
4,812.65
4,288.47
EBITDA Margin
4.96%
2.87%
5.07%
6.42%
6.78%
6.89%
4.03%
3.54%
2.69%
2.27%
2.79%
Other Income
1,977.41
2,114.78
2,037.54
1,818.56
1,909.28
1,595.84
2,120.05
1,386.75
1,692.91
1,456.67
1,698.00
Interest
1,833.81
2,637.01
1,763.95
1,185.74
696.36
680.49
1,180.47
1,982.14
2,518.29
2,259.06
1,265.62
Depreciation
4,253.99
4,080.09
3,417.77
2,885.00
2,107.64
2,071.87
3,026.68
2,610.92
2,462.70
2,410.83
1,891.36
PBT
8,185.07
3,561.25
11,968.05
12,884.64
12,756.22
11,780.58
7,690.47
6,165.68
3,220.26
1,599.43
2,829.49
Tax
2,828.70
-14.21
4,377.52
4,381.61
4,192.64
4,042.72
2,608.46
2,112.70
1,284.11
748.15
1,087.43
Tax Rate
34.56%
-0.63%
36.58%
34.01%
32.87%
34.32%
33.92%
34.27%
39.88%
46.78%
38.43%
PAT
5,356.37
1,654.69
6,864.98
7,719.75
7,777.55
7,737.86
4,806.57
3,910.68
1,880.83
780.83
1,634.96
PAT before Minority Interest
4,514.34
2,265.11
7,590.53
8,503.03
8,563.58
7,737.86
5,082.01
4,052.98
1,936.15
851.28
1,742.06
Minority Interest
-842.03
-610.42
-725.55
-783.28
-786.03
0.00
-275.44
-142.30
-55.32
-70.45
-107.10
PAT Margin
1.87%
0.58%
2.30%
3.27%
3.86%
4.12%
1.98%
1.48%
0.78%
0.37%
1.06%
PAT Growth
-28.30%
-75.90%
-11.07%
-0.74%
0.51%
60.99%
22.91%
107.92%
140.88%
-52.24%
 
EPS
24.69
7.63
31.65
35.59
35.85
35.67
22.16
18.03
8.67
3.60
7.54

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
36,532.33
38,764.72
36,618.57
30,819.75
27,793.27
22,561.95
19,439.72
16,775.54
15,879.91
15,350.83
Share Capital
1,966.88
1,966.88
1,966.88
1,311.25
655.62
723.08
723.08
723.08
361.54
361.54
Total Reserves
34,565.45
36,797.84
34,651.69
29,508.50
27,137.65
21,825.42
18,703.19
16,052.46
15,518.37
14,989.29
Non-Current Liabilities
52,049.81
42,981.63
36,022.24
29,008.26
25,955.85
22,269.79
24,675.33
15,652.03
8,554.89
9,690.43
Secured Loans
1,339.67
1,408.94
9,425.58
7,507.15
8,954.68
4,927.12
6,150.92
3,745.80
0.00
1,000.00
Unsecured Loans
42,513.40
32,906.64
19,478.70
15,748.18
12,142.55
14,414.70
15,846.80
8,956.38
6,189.06
6,535.99
Long Term Provisions
1,595.99
1,537.63
1,393.36
1,495.91
1,653.16
1,396.86
1,325.76
1,265.86
578.20
743.83
Current Liabilities
60,221.51
53,109.72
45,810.16
47,300.06
30,994.29
40,203.98
43,198.26
46,045.64
52,343.65
40,752.14
Trade Payables
13,107.21
17,834.47
15,198.21
11,542.60
8,466.64
13,028.96
13,030.98
9,030.28
13,292.48
9,016.27
Other Current Liabilities
27,246.91
24,316.49
20,570.22
25,408.06
20,637.09
21,279.36
15,987.46
14,955.20
15,368.02
14,905.67
Short Term Borrowings
17,795.15
8,598.95
8,093.03
8,217.71
24.40
1,675.88
10,800.82
20,158.20
22,192.52
15,000.16
Short Term Provisions
2,072.24
2,359.81
1,948.70
2,131.69
1,866.16
4,219.78
3,379.00
1,901.96
1,490.63
1,830.04
Total Liabilities
150,859.98
136,926.11
120,356.06
109,086.26
86,421.73
86,322.09
88,460.17
79,549.79
77,813.59
66,790.88
Net Block
60,141.70
49,314.60
45,539.04
33,683.58
25,358.50
29,109.40
27,579.95
24,721.36
24,988.16
19,658.06
Gross Block
74,078.08
59,495.90
52,353.52
37,825.31
27,411.86
54,475.18
50,057.17
44,698.61
42,549.62
34,916.62
Accumulated Depreciation
13,936.38
10,181.30
6,814.48
4,141.73
2,053.36
25,365.78
22,477.22
19,977.25
17,561.46
15,258.56
Non Current Assets
107,608.23
88,144.46
79,754.55
71,186.98
54,975.08
49,957.20
41,845.31
36,462.45
33,394.88
31,748.90
Capital Work in Progress
17,756.74
13,654.49
9,874.74
16,833.87
17,458.93
15,787.34
8,999.00
7,330.16
4,479.60
8,163.76
Non Current Investment
21,852.84
19,108.06
18,275.55
15,654.62
4,075.23
2,351.35
2,306.40
2,251.77
1,857.51
1,793.86
Long Term Loans & Adv.
6,885.98
4,594.54
4,751.95
3,777.22
6,757.92
2,243.01
2,081.01
1,621.74
1,711.22
1,752.26
Other Non Current Assets
970.97
1,472.77
1,313.27
1,237.69
1,324.50
466.10
506.23
404.33
303.76
335.40
Current Assets
43,251.75
48,781.65
40,601.51
37,899.28
31,446.65
36,294.32
46,514.65
43,060.65
44,418.71
35,041.98
Current Investments
5,208.54
5,799.09
5,449.28
5,672.79
5,325.82
5,360.46
4,678.91
5,218.04
6,033.11
7,294.79
Inventories
22,242.60
22,934.87
22,530.94
21,196.78
14,643.70
17,400.02
23,169.47
19,956.69
21,097.09
18,213.46
Sundry Debtors
5,378.02
6,906.25
5,209.28
4,803.75
2,216.89
2,901.85
4,543.69
4,355.06
5,201.04
2,730.90
Cash & Bank
1,164.84
662.52
1,353.86
1,884.54
4,202.37
3,446.26
2,311.34
2,849.83
1,326.33
796.54
Other Current Assets
9,257.75
9,803.16
4,764.16
3,028.24
5,057.87
7,185.73
11,811.24
10,681.03
10,761.14
6,006.29
Short Term Loans & Adv.
2,029.26
2,675.76
1,293.99
1,313.18
781.85
924.40
724.09
1,220.19
796.58
978.47
Net Current Assets
-16,969.76
-4,328.07
-5,208.65
-9,400.78
452.36
-3,909.66
3,316.39
-2,984.99
-7,924.94
-5,710.16
Total Assets
150,859.98
136,926.11
120,356.06
109,086.26
86,421.73
86,322.09
88,460.17
79,549.79
77,813.59
66,790.88

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
7,973.46
10,157.15
11,068.37
9,041.11
11,119.04
20,741.65
9,588.08
5,926.33
1,906.69
3,676.11
PBT
3,651.57
12,905.37
14,173.52
13,699.61
12,131.59
7,646.61
6,116.55
3,220.26
1,599.43
2,829.49
Adjustment
6,065.45
3,789.09
1,614.18
1,146.34
2,039.85
2,887.58
5,050.03
4,740.03
5,033.42
1,868.64
Changes in Working Capital
481.26
-3,531.49
-1,274.16
-1,788.29
331.26
12,954.64
500.40
-1,124.63
-4,038.04
225.43
Cash after chg. in Working capital
10,198.28
13,162.97
14,513.54
13,057.66
14,502.70
23,488.83
11,666.98
6,835.66
2,594.81
4,923.56
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,827.32
-2,773.02
-3,232.68
-3,903.89
-3,276.26
-2,749.30
-2,128.03
-915.60
-688.12
-1,247.45
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
-397.50
-232.80
-212.49
-112.66
-107.40
2.12
0.00
0.00
0.00
0.00
Cash From Investing Activity
-11,227.56
-10,451.17
-7,065.51
-15,273.94
-9,232.69
-10,535.63
-6,880.64
-3,603.96
-2,275.85
-452.54
Net Fixed Assets
-16,432.05
-9,264.41
-6,833.23
-9,060.44
11,775.62
-8,595.47
-4,906.23
-3,175.93
-2,533.92
-2,436.33
Net Investments
-66.37
-365.25
-1,024.76
-1,790.39
-420.32
-544.25
256.11
-1,185.58
1,119.64
1,464.27
Others
5,270.86
-821.51
792.48
-4,423.11
-20,587.99
-1,395.91
-2,230.52
757.55
-861.57
519.52
Cash from Financing Activity
3,583.21
207.04
-4,217.73
4,803.96
-1,331.57
-9,792.00
-3,736.05
-845.98
-4,378.71
-176.62
Net Cash Inflow / Outflow
329.11
-86.98
-214.87
-1,428.87
554.78
414.02
-1,028.61
1,476.39
-4,747.87
3,046.95
Opening Cash & Equivalents
199.85
286.83
501.70
2,036.81
1,482.03
1,740.97
2,803.52
1,326.33
-13,013.15
-16,060.10
Closing Cash & Equivalent
528.96
199.85
286.83
607.94
2,036.81
2,709.58
1,740.95
2,803.52
-17,761.02
-13,013.15

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.)
185.74
197.09
186.18
156.69
141.31
103.62
89.09
77.21
73.20
70.77
ROA
1.57%
5.90%
7.41%
8.76%
8.96%
5.82%
4.82%
2.46%
1.18%
2.71%
ROE
6.02%
20.14%
25.22%
29.22%
30.78%
24.31%
22.47%
11.87%
5.45%
11.56%
ROCE
5.27%
17.40%
19.98%
22.85%
25.13%
17.66%
15.91%
11.96%
8.93%
10.00%
Fixed Asset Turnover
4.94
6.10
6.20
7.47
5.35
4.95
5.83
5.81
5.77
5.07
Receivable days
6.80
6.49
6.54
5.26
4.26
5.25
5.88
6.89
6.48
5.86
Inventory Days
25.00
24.34
28.56
26.83
26.68
28.62
28.51
29.58
32.13
35.51
Payable days
20.61
21.44
22.39
19.11
22.89
20.98
15.85
17.40
19.72
22.01
Cash Conversion Cycle
11.19
9.39
12.71
12.98
8.05
12.89
18.55
19.07
18.89
19.36
Total Debt/Equity
1.79
1.16
1.03
1.16
0.84
1.13
1.72
1.98
1.90
1.63
Interest Cover
1.85
7.78
11.87
19.32
18.31
7.51
4.11
2.28
1.71
3.24

News Update:


  • BPCL planning to add 400 more retail outlets in FY22: Report
    18th Mar 2021, 14:22 PM

    The total 3,138 retail outlets across the eastern region will cover twelve states

    Read More
  • BPCL gets nod to sell entire equity shares in Numaligarh Refinery
    2nd Mar 2021, 10:59 AM

    The company has received approval from board for sale of entire equity shares i.e. 45,35,45,998 equity shares of Rs 10 each

    Read More
  • BPCL reports 12% fall in Q3 consolidated net profit
    9th Feb 2021, 10:47 AM

    Total income of the company increased by 1.77% at Rs 88027.16 crore for Q3FY21

    Read More
  • BPCL expects to expand customer base 10-fold under new customer loyalty programme
    25th Jan 2021, 12:20 PM

    Currently, the company has a customer base of one lakh with over Rs 20 crore worth of monthly transactions under its current 'Smart Drive' programme

    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.