Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Refineries

Rating :
60/99

BSE: 500547 | NSE: BPCL

317.15
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  301.00
  •  326.00
  •  287.15
  •  302.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14320952
  •  44233.64
  •  549.00
  •  252.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 68,808.70
  • 8.80
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 112,985.28
  • 5.99%
  • 1.63

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 52.98%
  • 1.23%
  • 2.78%
  • FII
  • DII
  • Others
  • 14.07%
  • 19.22%
  • 9.72%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.29
  • 4.54
  • 13.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.53
  • 7.55
  • 2.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.58
  • 7.00
  • -3.91

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.62
  • 11.40
  • 12.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.09
  • 2.09
  • 2.09

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.80
  • 7.66
  • 8.32

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
85,926.70
0.00
0
75,627.99
0.00
0
86,412.87
0.00
0
84,903.33
0.00
0
Expenses
82,828.28
0.00
0
72,779.38
0.00
0
83,431.03
0.00
0
79,032.34
0.00
0
EBITDA
3,098.42
0.00
0
2,848.61
0.00
0
2,981.84
0.00
0
5,870.99
0.00
0
EBIDTM
3.61%
0.00%
3.77%
0.00%
3.45%
0.00%
6.91%
0.00%
Other Income
568.52
0.00
0
416.23
0.00
0
543.42
0.00
0
459.81
0.00
0
Interest
625.66
0.00
0
755.79
0.00
0
566.08
0.00
0
400.58
0.00
0
Depreciation
1,042.21
0.00
0
1,017.15
0.00
0
977.30
0.00
0
977.34
0.00
0
PBT
1,999.07
0.00
0
1,491.90
0.00
0
1,981.88
0.00
0
4,952.88
0.00
0
Tax
382.58
0.00
0
167.13
0.00
0
575.43
0.00
0
1,830.13
0.00
0
PAT
1,616.49
0.00
0
1,324.77
0.00
0
1,406.45
0.00
0
3,122.75
0.00
0
PATM
1.88%
0.00%
1.75%
0.00%
1.63%
0.00%
3.68%
0.00%
EPS
9.03
0.00
0
7.64
0.00
0
8.26
0.00
0
14.81
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
332,870.89
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
123,816.72
Net Sales Growth
0.00%
26.42%
17.21%
7.15%
-22.58%
-8.25%
9.18%
14.16%
37.96%
24.19%
 
Cost Of Goods Sold
253,318.53
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
111,547.99
Gross Profit
79,552.36
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
12,268.73
GP Margin
23.90%
12.43%
14.32%
14.83%
15.30%
10.35%
9.49%
8.59%
8.23%
9.32%
9.91%
Total Expenditure
318,071.03
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
120,840.57
Power & Fuel Cost
-
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
244.83
% Of Sales
-
0.80%
0.82%
0.74%
0.95%
0.80%
0.51%
0.42%
0.40%
0.31%
0.20%
Employee Cost
-
3,984.81
3,748.53
3,669.52
2,962.06
2,349.85
3,115.26
2,950.45
2,428.06
2,905.34
2,250.66
% Of Sales
-
1.34%
1.59%
1.82%
1.58%
0.97%
1.18%
1.22%
1.14%
1.89%
1.82%
Manufacturing Exp.
-
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
3,474.15
% Of Sales
-
2.98%
3.29%
3.47%
3.56%
2.65%
2.25%
2.06%
2.07%
2.45%
2.81%
General & Admin Exp.
-
5,390.88
4,749.05
2,077.76
2,209.60
1,946.89
1,805.83
1,868.36
1,820.45
1,429.95
2,111.10
% Of Sales
-
1.81%
2.01%
1.03%
1.18%
0.80%
0.68%
0.77%
0.86%
0.93%
1.71%
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.
-
1,308.66
452.76
1,969.70
2,164.73
2,671.58
3,521.96
3,443.34
3,156.64
1,463.15
0.00
% Of Sales
-
0.44%
0.19%
0.98%
1.15%
1.10%
1.33%
1.42%
1.49%
0.95%
0.98%
EBITDA
14,799.86
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
2,976.15
EBITDA Margin
4.45%
5.07%
6.42%
6.78%
6.89%
4.03%
3.54%
2.69%
2.27%
2.79%
2.40%
Other Income
1,987.98
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
2,365.20
Interest
2,348.11
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
1,124.66
Depreciation
4,014.00
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
1,444.56
PBT
10,425.73
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
2,772.13
Tax
2,955.27
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
1,052.15
Tax Rate
28.35%
36.58%
34.01%
32.87%
34.32%
33.92%
34.27%
39.88%
46.78%
38.43%
37.95%
PAT
7,470.46
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
1,807.60
PAT before Minority Interest
6,668.23
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
1,719.98
Minority Interest
-802.23
-725.55
-783.28
-786.03
0.00
-275.44
-142.30
-55.32
-70.45
-107.10
87.62
PAT Margin
2.24%
2.30%
3.27%
3.86%
4.12%
1.98%
1.48%
0.78%
0.37%
1.06%
1.46%
PAT Growth
0.00%
-11.07%
-0.74%
0.51%
60.99%
22.91%
107.92%
140.88%
-52.24%
-9.55%
 
Unadjusted EPS
39.74
39.67
45.80
44.34
57.84
66.47
54.08
26.01
10.80
45.22
45.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
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
14,800.42
Share Capital
1,966.88
1,966.88
1,311.25
655.62
723.08
723.08
723.08
361.54
361.54
361.54
Total Reserves
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
14,438.88
Non-Current Liabilities
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
27,839.78
Secured Loans
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
13,514.68
Unsecured Loans
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
13,177.40
Long Term Provisions
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
0.00
Current Liabilities
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
18,856.84
Trade Payables
17,384.73
15,198.21
11,542.60
8,466.64
13,028.96
13,030.98
9,030.28
13,292.48
9,016.27
9,096.91
Other Current Liabilities
24,766.23
20,570.22
25,408.06
20,637.09
21,279.36
15,987.46
14,955.20
15,368.02
14,905.67
6,994.77
Short Term Borrowings
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
0.00
Short Term Provisions
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
2,765.16
Total Liabilities
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
61,779.13
Net Block
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
17,135.38
Gross Block
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
30,587.74
Accumulated Depreciation
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
13,452.36
Non Current Assets
88,144.52
79,754.55
71,186.98
54,975.08
49,957.20
41,845.31
36,462.45
33,394.88
31,748.90
25,584.35
Capital Work in Progress
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
7,709.91
Non Current Investment
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
627.30
Long Term Loans & Adv.
4,594.59
4,751.95
3,777.22
6,757.92
2,243.01
2,081.01
1,621.74
1,711.22
1,752.26
0.00
Other Non Current Assets
1,472.78
1,313.27
1,237.69
1,324.50
466.10
506.23
404.33
303.76
335.40
0.00
Current Assets
48,781.59
40,601.51
37,899.28
31,446.65
36,294.32
46,514.65
43,060.65
44,418.71
35,041.98
36,191.48
Current Investments
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
11,304.98
Inventories
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
14,109.23
Sundry Debtors
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
2,600.87
Cash & Bank
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
728.43
Other Current Assets
12,478.86
4,764.16
3,028.24
4,276.02
7,185.73
11,811.24
10,681.03
10,761.14
6,006.29
7,447.97
Short Term Loans & Adv.
2,675.70
1,293.99
1,313.18
781.85
924.40
724.09
1,220.19
796.58
978.47
3,268.47
Net Current Assets
-4,328.13
-5,208.65
-9,400.78
452.36
-3,909.66
3,316.39
-2,984.99
-7,924.94
-5,710.16
17,334.64
Total Assets
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
61,779.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
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
-223.50
PBT
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
2,849.85
Adjustment
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
2,250.02
Changes in Working Capital
-3,531.49
-1,274.16
-1,788.29
331.26
12,954.64
500.40
-1,124.63
-4,038.04
225.43
-4,229.90
Cash after chg. in Working capital
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
869.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-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
-1,046.86
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
-232.80
-212.49
-112.66
-107.40
2.12
0.00
0.00
0.00
0.00
-46.61
Cash From Investing Activity
-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
-575.87
Net Fixed Assets
-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
-3,324.75
Net Investments
-365.25
-1,024.76
-1,790.39
-420.32
-544.25
256.11
-1,185.58
1,119.64
1,464.27
4,577.05
Others
-821.51
792.48
-4,423.11
-20,587.99
-1,395.91
-2,230.52
757.55
-861.57
519.52
-1,828.17
Cash from Financing Activity
207.04
-4,217.73
4,803.96
-1,331.57
-9,792.00
-3,736.05
-845.98
-4,378.71
-176.62
954.58
Net Cash Inflow / Outflow
-86.98
-214.87
-1,428.87
554.78
414.02
-1,028.61
1,476.39
-4,747.87
3,046.95
155.21
Opening Cash & Equivalents
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
-16,215.31
Closing Cash & Equivalent
199.85
286.83
607.94
2,036.81
2,709.58
1,740.95
2,803.52
-17,761.02
-13,013.15
-16,060.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
197.09
186.18
156.69
141.31
103.62
89.09
77.21
73.20
70.77
68.21
ROA
5.90%
7.41%
8.76%
8.96%
5.82%
4.82%
2.46%
1.18%
2.71%
2.97%
ROE
20.14%
25.22%
29.22%
30.78%
24.31%
22.47%
11.87%
5.45%
11.56%
11.98%
ROCE
17.40%
19.98%
22.85%
25.13%
17.66%
15.91%
11.96%
8.93%
10.00%
9.78%
Fixed Asset Turnover
6.10
6.20
7.47
5.35
4.95
5.83
5.81
5.77
5.07
4.67
Receivable days
6.49
6.54
5.26
4.26
5.25
5.88
6.89
6.48
5.86
5.60
Inventory Days
24.34
28.56
26.83
26.68
28.62
28.51
29.58
32.13
35.51
29.99
Payable days
21.15
22.39
19.11
22.89
20.98
15.85
17.40
19.72
22.01
23.38
Cash Conversion Cycle
9.68
12.71
12.98
8.05
12.89
18.55
19.07
18.89
19.36
12.22
Total Debt/Equity
1.16
1.03
1.16
0.84
1.13
1.72
1.98
1.90
1.63
1.80
Interest Cover
7.78
11.87
19.32
18.31
7.51
4.11
2.28
1.71
3.24
3.46

News Update:


  • BPCL develops novel technology to test quality of crude oil
    6th Apr 2020, 10:35 AM

    The technology, which has a number of patents including those from the US and the EU, is a 'crude horoscope predictor tool' called BPMarrk

    Read More
  • Government extends BPCL bid deadline to June 13
    1st Apr 2020, 12:21 PM

    The government had earlier this month invited expression of interest or bids showing interest in buying its stake, by May 2

    Read More
  • BPCL launches FINO Banking Correspondence services in J&K, Ladakh
    18th Mar 2020, 10:47 AM

    Banking shall start from April onwards at the newly enrolled retail outlets which will provide the services like Savings Bank with zero balance account

    Read More
  • BPCL purchases additional 2 million barrels of crude oil from Saudi
    12th Mar 2020, 11:06 AM

    The company is also exploring buying additional oil from United Arab Emirates

    Read More
  • Government invites bids to sell 52.98% stake of BPCL
    7th Mar 2020, 15:47 PM

    The government has appointed Deloitte Touche Tohmatsu India LLP as its transaction advisor to advise on and manage the strategic disinvestment process

    Read More
  • BPCL reports over 3-fold jump in Q3 consolidated net profit
    14th Feb 2020, 12:33 PM

    Total income of the company decreased by 3.79% at Rs 86495.22 crore for Q3FY20

    Read More
  • BPCL gets nod to divest shareholding in Numaligarh Refinery
    14th Feb 2020, 10:14 AM

    This divestment would be undertaken subject to the completion of all requisite formalities including inter-alia shareholders' approval

    Read More
  • BPCL - Quarterly Results
    13th Feb 2020, 20:04 PM

    Read More
  • BPCL commences export of VLSFO from Kochi
    10th Feb 2020, 10:36 AM

    The company has become the first oil marketing company to export cleaner shipping fuel from the country

    Read More
  • BPCL launches 'e-drive initiative'
    4th Feb 2020, 10:42 AM

    Partnering with electric vehicle-maker Kinetic Green Energy and Power Solutions and IIT Madras for technology support, the company brought on stream a supply of swappable lithium-ion batteries

    Read More
  • Government to issue EoI for privatisation of BPCL
    3rd Feb 2020, 10:20 AM

    The government currently holds 53.29 per cent stake in the company

    Read More
  • BPCL launches Startup Grand Slam Season 1
    24th Jan 2020, 11:41 AM

    The company has publicized 6 problem statements across IoT, Analytics, AI-ML, Asset Performance Management, Mobility Solutions, CRM etc.

    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.