Nifty
Sensex
:
:
18562.75
62504.80
50.00 (0.27%)
211.16 (0.34%)

Electronics - Components

Rating :
41/99

BSE: 500074 | NSE: BPL

73.95
28-Nov-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 70.70
  • 75.60
  • 70.70
  • 71.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  494030
  •  365.88
  •  91.80
  •  50.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 349.66
  • 24.08
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 380.21
  • N/A
  • 2.08

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.22%
  • 4.17%
  • 30.41%
  • FII
  • DII
  • Others
  • 0.12%
  • 0.00%
  • 2.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.78
  • -21.01
  • -26.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -62.08
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 11.99
  • 51.15

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.89
  • 12.81
  • 9.59

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.41
  • 1.41
  • 1.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.04
  • 14.68
  • 13.49

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
11.86
0.00
0
12.14
0.00
0
9.26
0.00
0
0.00
0.00
0
Expenses
9.68
0.00
0
10.37
0.00
0
10.34
0.00
0
0.00
0.00
0
EBITDA
2.18
0.00
0
1.77
0.00
0
-1.08
0.00
-
0.00
0.00
0
EBIDTM
18.37%
0.00%
14.59%
0.00%
-11.66%
0.00%
0.00%
0.00%
Other Income
0.39
0.00
0
0.23
0.00
0
7.52
0.00
0
0.00
0.00
0
Interest
0.32
0.00
0
0.39
0.00
0
0.38
0.00
0
0.00
0.00
0
Depreciation
0.55
0.00
0
0.41
0.00
0
0.42
0.00
0
0.00
0.00
0
PBT
1.71
0.00
0
1.20
0.00
0
5.65
0.00
0
0.00
0.00
0
Tax
0.00
0.00
0
0.00
0.00
0
-5.30
0.00
-
0.00
0.00
0
PAT
1.71
0.00
0
1.20
0.00
0
10.95
0.00
0
0.00
0.00
0
PATM
14.40%
0.00%
9.89%
0.00%
118.21%
0.00%
0.00%
0.00%
EPS
0.35
0.00
0
0.25
0.00
0
2.24
0.00
0
0.00
0.00
0

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Net Sales
-
38.21
40.36
107.67
95.81
77.12
90.70
81.55
93.67
198.30
202.83
Net Sales Growth
-
-5.33%
-62.52%
12.38%
24.23%
-14.97%
11.22%
-12.94%
-52.76%
-2.23%
 
Cost Of Goods Sold
-
25.16
28.85
81.33
62.09
49.01
59.48
56.93
59.74
140.65
142.53
Gross Profit
-
13.05
11.51
26.35
33.72
28.11
31.23
24.62
33.93
57.65
60.30
GP Margin
-
34.15%
28.52%
24.47%
35.19%
36.45%
34.43%
30.19%
36.22%
29.07%
29.73%
Total Expenditure
-
38.13
41.21
129.77
101.06
88.93
98.44
105.08
150.29
332.14
228.60
Power & Fuel Cost
-
1.49
1.31
1.25
0.97
0.76
0.68
1.01
1.27
3.37
4.95
% Of Sales
-
3.90%
3.25%
1.16%
1.01%
0.99%
0.75%
1.24%
1.36%
1.70%
2.44%
Employee Cost
-
6.30
3.72
21.02
13.63
17.26
15.28
14.11
32.01
25.23
29.76
% Of Sales
-
16.49%
9.22%
19.52%
14.23%
22.38%
16.85%
17.30%
34.17%
12.72%
14.67%
Manufacturing Exp.
-
0.05
0.03
1.34
6.64
5.56
6.07
4.93
2.51
4.91
4.88
% Of Sales
-
0.13%
0.07%
1.24%
6.93%
7.21%
6.69%
6.05%
2.68%
2.48%
2.41%
General & Admin Exp.
-
4.32
5.52
12.57
11.82
11.99
12.16
10.65
14.81
22.59
22.11
% Of Sales
-
11.31%
13.68%
11.67%
12.34%
15.55%
13.41%
13.06%
15.81%
11.39%
10.90%
Selling & Distn. Exp.
-
0.64
1.50
7.01
4.83
3.99
4.28
3.80
5.99
17.90
21.28
% Of Sales
-
1.67%
3.72%
6.51%
5.04%
5.17%
4.72%
4.66%
6.39%
9.03%
10.49%
Miscellaneous Exp.
-
0.17
0.28
5.25
1.08
0.35
0.50
13.65
33.97
117.49
21.28
% Of Sales
-
0.44%
0.69%
4.88%
1.13%
0.45%
0.55%
16.74%
36.27%
59.25%
1.52%
EBITDA
-
0.08
-0.85
-22.10
-5.25
-11.81
-7.74
-23.53
-56.62
-133.84
-25.77
EBITDA Margin
-
0.21%
-2.11%
-20.53%
-5.48%
-15.31%
-8.53%
-28.85%
-60.45%
-67.49%
-12.71%
Other Income
-
10.99
16.46
16.71
38.77
75.98
139.28
47.16
35.64
10.75
14.04
Interest
-
1.74
0.88
8.50
11.38
4.68
10.68
13.34
25.01
24.06
18.22
Depreciation
-
1.67
0.49
3.56
1.71
8.17
21.40
10.85
15.81
88.27
39.60
PBT
-
7.65
14.23
-17.44
20.42
51.32
99.46
-0.56
-61.80
-235.42
-69.55
Tax
-
-5.30
22.68
131.61
39.92
-8.95
0.76
-0.95
-65.74
-89.73
0.75
Tax Rate
-
-69.28%
159.38%
-754.64%
191.92%
-18.25%
0.99%
21.99%
106.38%
38.11%
-1.08%
PAT
-
12.95
-8.45
-141.82
-5.71
58.39
78.84
-2.81
3.94
-145.69
-70.30
PAT before Minority Interest
-
12.95
-8.45
-149.06
-19.12
57.98
75.84
-3.37
3.94
-145.69
-70.30
Minority Interest
-
0.00
0.00
7.24
13.41
0.41
3.00
0.56
0.00
0.00
0.00
PAT Margin
-
33.89%
-20.94%
-131.72%
-5.96%
75.71%
86.92%
-3.45%
4.21%
-73.47%
-34.66%
PAT Growth
-
-
-
-
-
-25.94%
-
-
-
-
 
EPS
-
2.65
-1.73
-29.00
-1.17
11.94
16.12
-0.57
0.81
-29.79
-14.38

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Shareholder's Funds
166.09
226.98
266.06
367.53
372.19
312.61
234.79
240.05
165.67
329.68
Share Capital
48.91
218.47
218.47
218.47
218.26
218.10
218.10
299.87
229.44
305.04
Total Reserves
116.99
8.50
32.46
134.81
139.62
80.77
4.93
-59.83
-63.77
5.75
Non-Current Liabilities
-12.01
-38.44
-18.28
-136.14
-171.09
-70.29
42.85
87.78
182.70
286.70
Secured Loans
0.00
0.00
0.00
23.00
23.00
118.47
275.09
300.64
301.11
321.89
Unsecured Loans
20.76
6.52
0.10
0.10
25.00
13.00
0.00
18.50
46.88
39.88
Long Term Provisions
2.13
1.58
9.95
5.95
4.69
4.49
0.00
0.00
0.00
0.00
Current Liabilities
212.50
54.10
53.74
36.91
29.23
35.05
93.74
104.48
165.27
180.04
Trade Payables
17.79
10.98
31.72
15.64
19.40
18.78
72.33
83.32
134.53
145.13
Other Current Liabilities
184.15
42.64
13.60
21.24
9.73
11.50
21.40
21.16
30.74
34.91
Short Term Borrowings
10.43
0.00
0.00
0.00
0.10
4.76
0.00
0.00
0.00
0.00
Short Term Provisions
0.14
0.47
8.42
0.02
0.00
0.00
0.00
0.00
0.00
0.00
Total Liabilities
501.41
242.64
479.01
410.65
247.63
295.08
389.37
432.31
513.64
796.42
Net Block
53.49
11.61
37.98
31.96
26.69
72.11
113.67
145.17
160.20
317.88
Gross Block
110.81
70.85
98.76
90.83
87.14
224.22
278.27
324.03
413.26
492.58
Accumulated Depreciation
57.32
59.23
60.77
58.86
60.45
152.11
164.60
178.86
187.64
174.70
Non Current Assets
427.16
92.93
379.29
371.19
214.04
259.25
270.03
300.88
318.24
566.82
Capital Work in Progress
308.73
0.00
305.96
299.50
18.90
18.90
18.90
18.71
17.16
17.31
Non Current Investment
59.45
8.84
0.19
0.00
115.87
137.46
137.46
137.00
140.88
231.63
Long Term Loans & Adv.
3.41
72.47
35.15
39.73
52.59
30.78
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
74.26
149.71
99.73
39.46
33.58
35.82
119.01
131.43
195.40
229.61
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
5.82
4.74
21.41
8.07
9.43
8.43
9.82
10.46
24.72
45.42
Sundry Debtors
13.05
115.96
26.76
18.39
12.95
17.75
15.80
12.44
30.45
34.57
Cash & Bank
0.64
2.70
34.48
7.13
5.69
4.32
7.58
21.24
11.06
9.68
Other Current Assets
54.74
0.57
1.21
0.08
5.51
5.33
85.82
87.29
129.16
139.95
Short Term Loans & Adv.
54.72
25.74
15.87
5.79
5.50
5.33
85.82
87.29
129.16
139.95
Net Current Assets
-138.24
95.61
45.99
2.55
4.35
0.78
25.28
26.95
30.13
49.56
Total Assets
501.42
242.64
479.02
410.65
247.62
295.07
389.37
432.31
513.64
796.43

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Cash From Operating Activity
-0.66
-14.62
-15.67
31.77
-47.96
6.72
-29.01
-6.90
-12.57
-12.45
PBT
7.65
14.23
-17.44
20.42
51.32
99.46
-0.20
-28.03
-144.67
-69.37
Adjustment
-7.27
-7.00
4.03
-24.91
-61.54
-80.31
-10.64
9.00
109.60
59.53
Changes in Working Capital
-1.04
-21.58
-2.26
36.25
-37.51
-12.29
-17.82
12.75
25.67
-2.10
Cash after chg. in Working capital
-0.66
-14.35
-15.67
31.77
-47.72
6.85
-28.65
-6.28
-9.40
-11.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
-0.27
0.00
0.00
-0.23
-0.13
-0.36
-0.61
-3.17
-0.66
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
3.63
8.15
-8.02
-133.59
112.26
158.66
62.97
0.50
2.89
-3.69
Net Fixed Assets
-5.55
1.60
6.31
7.77
137.08
54.05
50.25
-1.68
-0.83
-1.75
Net Investments
-153.80
115.40
-21.05
0.00
21.60
0.00
0.00
26.57
113.44
0.18
Others
162.98
-108.85
6.72
-141.36
-46.42
104.61
12.72
-24.39
-109.72
-2.12
Cash from Financing Activity
-3.88
5.64
51.04
103.26
-62.93
-168.65
-33.62
16.57
11.07
0.45
Net Cash Inflow / Outflow
-0.91
-0.83
27.35
1.44
1.37
-3.26
0.34
10.18
1.38
-15.68
Opening Cash & Equivalents
1.40
3.53
7.13
5.69
4.32
7.58
7.24
11.06
9.68
25.36
Closing Cash & Equivalent
0.49
2.70
34.48
7.13
5.69
4.32
7.58
21.24
11.06
9.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 16
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Mar 07
Book Value (Rs.)
33.92
11.74
16.64
37.58
38.69
26.65
10.95
-2.33
-3.15
11.29
ROA
3.48%
-2.34%
-33.51%
-5.81%
21.37%
22.16%
-0.82%
0.83%
-22.24%
-8.62%
ROE
11.60%
-12.18%
-112.48%
-10.28%
36.52%
83.15%
-16.13%
0.00%
-828.21%
-143.40%
ROCE
4.36%
6.05%
-2.72%
7.94%
12.36%
18.21%
1.69%
-6.86%
-35.08%
-7.16%
Fixed Asset Turnover
0.42
0.52
1.18
1.12
0.51
0.37
0.28
0.27
0.49
0.46
Receivable days
615.80
595.41
73.82
57.58
70.58
65.91
62.00
78.53
53.90
43.36
Inventory Days
50.43
109.11
48.20
32.15
41.05
35.85
44.54
64.42
58.15
65.56
Payable days
208.72
198.57
68.32
70.56
80.38
154.59
309.79
357.36
185.66
200.78
Cash Conversion Cycle
457.51
505.96
53.71
19.17
31.26
-52.84
-203.25
-214.41
-73.62
-91.86
Total Debt/Equity
0.19
0.03
0.00
0.07
0.13
0.46
1.24
1.33
2.10
1.16
Interest Cover
5.39
17.15
-1.05
2.83
11.49
8.17
0.68
-1.47
-8.78
-2.82

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.