Nifty
:
16992.55
Sensex
:
57720.37
47.50 (0.28%)
193.27 (0.34%)
Nifty
Sensex
:
:
16992.55
57720.37
47.50 (0.28%)
193.27 (0.34%)

BSEL Infrastructure Realty Ltd.

Construction - Real Estate

Rating :
53/99

BSE: 532123 | NSE: BSELINFRA

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 44.20
  • 1.67
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 41.31
  • N/A
  • 0.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 16.45%
  • 5.64%
  • 73.30%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 4.61%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -100.00
  • -100.00
  • -100.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.52
  • 12.15
  • -23.08

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 54.62
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.04
  • 5.46
  • 4.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.06
  • 0.05
  • 0.05

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.77
  • 8.16
  • 5.43

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
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Expenses
0.44
0.30
46.67%
0.34
0.25
36.00%
0.25
0.16
56.25%
0.33
0.16
106.25%
EBITDA
-0.44
-0.30
-
-0.34
-0.25
-
-0.25
-0.16
-
-0.33
-0.16
-
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
22.29
2.15
936.74%
0.16
0.35
-54.29%
9.58
0.97
887.63%
3.52
0.39
802.56%
Interest
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
Depreciation
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
0.01
0.01
0.00%
PBT
21.84
1.84
1,086.96%
-0.18
0.10
-
9.32
0.80
1,065.00%
3.18
0.22
1,345.45%
Tax
5.12
0.65
687.69%
1.25
0.17
635.29%
1.40
0.15
833.33%
0.10
0.37
-72.97%
PAT
16.72
1.19
1,305.04%
-1.43
-0.07
-
7.92
0.65
1,118.46%
3.08
-0.15
-
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
2.02
0.14
1,342.86%
-0.17
-0.01
-
0.96
0.08
1,100.00%
0.37
-0.02
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
0.00
0.00
0.00
0.04
5.20
0.43
0.48
0.64
0.38
0.71
0.30
Net Sales Growth
0.00%
0
-100%
-99.23%
1109.30%
-10.42%
-25.00%
68.42%
-46.48%
136.67%
 
Cost Of Goods Sold
0.00
0.00
0.00
0.00
20.41
0.04
0.05
0.06
0.04
0.11
0.17
Gross Profit
0.00
0.00
0.00
0.04
-15.20
0.39
0.44
0.57
0.33
0.60
0.13
GP Margin
0.00%
0
0
100%
-292.31%
90.70%
91.67%
89.06%
86.84%
84.51%
43.33%
Total Expenditure
1.36
2.20
0.71
8.22
27.13
1.67
1.32
5.23
6.66
55.03
1.83
Power & Fuel Cost
-
0.01
0.04
0.05
0.29
0.20
0.33
0.16
0.15
0.18
0.18
% Of Sales
-
0
0
125.00%
5.58%
46.51%
68.75%
25.00%
39.47%
25.35%
60.0%
Employee Cost
-
0.21
0.12
0.26
0.34
0.36
0.31
0.30
0.38
0.47
0.51
% Of Sales
-
0
0
650.0%
6.54%
83.72%
64.58%
46.88%
100%
66.20%
170.0%
Manufacturing Exp.
-
0.10
0.10
0.10
0.16
0.16
0.15
0.15
0.00
0.00
0.00
% Of Sales
-
0
0
250.0%
3.08%
37.21%
31.25%
23.44%
0%
0%
0%
General & Admin Exp.
-
0.67
0.30
1.45
0.38
0.34
0.46
0.46
0.67
54.26
0.91
% Of Sales
-
0
0
3625.00%
7.31%
79.07%
95.83%
71.88%
176.32%
7642.25%
303.33%
Selling & Distn. Exp.
-
0.05
0.05
0.05
0.06
0.03
0.01
0.01
0.02
0.01
0.03
% Of Sales
-
0
0
125.00%
1.15%
6.98%
2.08%
1.56%
5.26%
1.41%
10.0%
Miscellaneous Exp.
-
1.16
0.10
6.29
5.49
0.54
0.01
4.08
5.39
0.00
0.03
% Of Sales
-
0
0
15725.00%
105.58%
125.58%
2.08%
637.50%
1418.42%
0%
6.67%
EBITDA
-1.36
-2.20
-0.71
-8.18
-21.93
-1.24
-0.84
-4.59
-6.28
-54.32
-1.53
EBITDA Margin
0.00%
0
0
-20450.0%
-421.73%
-288.37%
-175.00%
-717.19%
-1652.63%
-7650.70%
-510.0%
Other Income
35.55
8.16
2.16
1.71
1.89
2.01
5.20
1.50
2.12
24.38
1.71
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
0.00
0.12
Depreciation
0.04
0.03
0.03
0.03
0.14
0.15
0.15
0.16
0.16
0.24
0.18
PBT
34.16
5.92
1.41
-6.51
-20.18
0.63
4.21
-3.27
-4.32
-30.18
-0.12
Tax
7.87
1.06
0.92
0.02
0.02
0.08
1.29
0.34
0.60
0.85
0.36
Tax Rate
23.04%
17.91%
65.25%
-0.31%
-0.10%
12.70%
30.64%
-10.40%
-13.89%
-2.82%
-240.00%
PAT
26.29
4.86
0.49
-6.52
-20.20
0.54
2.92
-3.61
-4.91
-31.03
-0.50
PAT before Minority Interest
26.29
4.86
0.49
-6.52
-20.20
0.54
2.92
-3.61
-4.91
-31.03
-0.50
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
0.00%
0
0
-16300%
-388.46%
125.58%
608.33%
-564.06%
-1292.11%
-4370.42%
-166.67%
PAT Growth
1,522.84%
891.84%
-
-
-
-81.51%
-
-
-
-
 
EPS
3.18
0.59
0.06
-0.79
-2.45
0.07
0.35
-0.44
-0.59
-3.76
-0.06

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
374.19
360.06
368.57
350.45
352.46
351.08
354.58
342.39
336.14
331.44
Share Capital
82.62
82.62
82.62
82.62
82.62
82.62
82.62
82.62
82.62
82.62
Total Reserves
291.57
277.45
285.95
267.83
269.84
268.46
271.96
259.77
253.52
248.82
Non-Current Liabilities
0.00
0.00
0.02
0.02
0.34
0.37
0.36
0.49
0.41
0.00
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
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
431.92
418.27
430.53
396.81
371.38
369.41
378.45
356.64
342.64
285.49
Trade Payables
24.15
23.44
24.13
22.20
20.78
20.72
21.23
19.98
19.13
167.08
Other Current Liabilities
406.72
394.47
406.38
374.53
350.52
348.64
357.15
335.20
320.79
114.56
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.26
2.52
3.57
Short Term Provisions
1.05
0.36
0.02
0.07
0.08
0.06
0.07
0.19
0.20
0.28
Total Liabilities
806.11
778.33
799.12
747.28
724.18
720.86
733.39
699.52
679.19
616.93
Net Block
1.24
1.27
1.30
1.64
1.77
1.93
2.05
2.20
2.39
2.67
Gross Block
4.20
4.19
9.70
10.03
10.02
10.23
10.19
10.18
2.39
11.29
Accumulated Depreciation
2.96
2.93
8.40
8.39
8.25
8.30
8.14
7.98
0.00
8.62
Non Current Assets
17.34
24.87
23.64
32.42
31.29
28.52
27.86
11.14
14.34
14.02
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
14.25
21.76
20.48
28.75
23.94
15.38
2.84
6.69
6.58
5.41
Long Term Loans & Adv.
1.66
1.66
1.67
1.79
1.78
1.78
1.78
2.25
3.52
5.94
Other Non Current Assets
0.19
0.19
0.19
0.24
3.80
9.42
21.18
0.00
1.86
0.00
Current Assets
788.76
753.46
775.47
714.85
692.89
692.34
705.53
688.37
664.84
602.91
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
363.57
353.32
363.26
336.01
336.24
335.31
342.41
324.93
312.93
280.07
Sundry Debtors
421.98
397.51
409.15
375.70
355.65
354.95
362.23
342.71
335.40
306.87
Cash & Bank
2.89
2.30
2.47
2.64
0.45
1.54
0.57
19.76
10.53
8.60
Other Current Assets
0.32
0.00
0.00
0.00
0.55
0.53
0.32
0.96
5.97
7.37
Short Term Loans & Adv.
0.32
0.34
0.59
0.51
0.55
0.53
0.31
0.96
5.95
7.37
Net Current Assets
356.84
335.19
344.95
318.05
321.51
322.93
327.08
331.73
322.20
317.42
Total Assets
806.10
778.33
799.11
747.27
724.18
720.86
733.39
699.51
679.18
616.93

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
-23.17
8.05
-29.07
-7.57
5.12
18.52
-21.53
-3.97
-57.04
-3.33
PBT
5.92
1.41
-6.51
-20.18
0.63
4.21
-3.27
-4.32
-30.18
-0.12
Adjustment
-6.96
-2.03
4.35
3.74
-1.33
-5.04
-1.34
-1.97
-24.13
-1.56
Changes in Working Capital
-21.07
9.58
-26.90
8.87
5.91
20.64
-16.58
2.31
-2.72
-1.29
Cash after chg. in Working capital
-22.11
8.97
-29.05
-7.57
5.21
19.81
-21.19
-3.97
-57.04
-2.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.06
-0.92
-0.02
0.00
-0.08
-1.29
-0.27
0.00
0.00
-0.36
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
-0.07
0.00
0.00
0.00
Cash From Investing Activity
23.76
-8.22
28.90
9.76
-6.22
-17.54
21.13
11.08
34.60
-0.03
Net Fixed Assets
-0.01
5.51
0.33
-0.01
0.21
-0.04
-0.01
0.04
0.04
-0.36
Net Investments
5.65
0.52
3.33
-8.46
-8.73
-11.25
0.68
-2.29
-5.58
-2.04
Others
18.12
-14.25
25.24
18.23
2.30
-6.25
20.46
13.33
40.14
2.37
Cash from Financing Activity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.12
24.38
1.71
Net Cash Inflow / Outflow
0.59
-0.17
-0.17
2.19
-1.10
0.97
-0.39
9.23
1.94
-1.64
Opening Cash & Equivalents
2.30
2.47
2.64
0.45
1.54
0.57
0.97
10.53
8.60
10.23
Closing Cash & Equivalent
2.89
2.30
2.47
2.64
0.45
1.54
0.57
19.76
10.53
8.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
45.29
43.58
44.61
42.42
42.66
42.49
42.92
41.44
40.69
40.12
ROA
0.61%
0.06%
-0.84%
-2.75%
0.08%
0.40%
-0.50%
-0.71%
-4.79%
-0.08%
ROE
1.32%
0.13%
-1.81%
-5.75%
0.15%
0.83%
-1.04%
-1.45%
-9.30%
-0.15%
ROCE
1.61%
0.39%
-1.81%
-5.74%
0.18%
1.19%
-0.93%
-1.27%
-8.96%
-0.01%
Fixed Asset Turnover
0.00
0.00
0.00
0.52
0.04
0.05
0.06
0.06
0.10
0.03
Receivable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
366.40
7952.54
7472.91
8676.25
9221.35
0.00
0.00
Cash Conversion Cycle
0.00
0.00
0.00
-366.40
-7952.54
-7472.91
-8676.25
-9221.35
0.00
0.00
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
Interest Cover
0.00
350.83
0.00
0.00
661.68
4560.57
-156.11
-2321.92
0.00
-0.16

Top Investors:

llp

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • BSEL Infra Realty - Quarterly Results
    4th Feb 2023, 16:05 PM

    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.