Nifty
:
24008.00
Sensex
:
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)
Nifty
Sensex
:
:
24008.00
79454.47
-265.80 (-1.09%)
-880.34 (-1.10%)

BSEL Algo Ltd.

Construction - Real Estate

Rating :
N/A

BSE: 532123 | NSE: BSELINFRA

NSE BSE
11.22
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  11.35
  •  11.45
  •  11.16
  •  11.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  73320
  •  8.27
  •  18.02
  •  6.56

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 58.21
  • 2.24
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 51.84
  • N/A
  • 0.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 20.31%
  • 8.14%
  • 67.12%
  • FII
  • DII
  • Others
  • 0.12%
  • 0.00%
  • 4.31%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 53.78
  • 270.99
  • -

EBITDA CAGR (%)

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

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 47.99
  • -
  • 73.08

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.80
  • 3.34
  • 2.97

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.10
  • 0.12
  • 0.18

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.73
  • 4.38
  • 2.68

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
-12.03
-7.59
-
9.56
10.98
-12.93%
22.75
16.48
38.05%
8.24
0.00
0
Expenses
0.55
0.40
37.50%
0.44
0.42
4.76%
0.28
0.32
-12.50%
0.49
0.42
16.67%
EBITDA
-12.57
-7.99
-
9.12
10.56
-13.64%
22.48
16.16
39.11%
7.75
-0.42
-
EBIDTM
104.55%
105.24%
95.43%
96.22%
98.79%
98.03%
94.00%
0.00%
Other Income
0.30
0.50
-40.00%
0.50
0.33
51.52%
0.51
0.35
45.71%
0.98
9.05
-89.17%
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
-12.29
-7.50
-
9.61
10.88
-11.67%
22.98
16.49
39.36%
8.72
8.62
1.16%
Tax
-3.18
-1.66
-
2.43
2.17
11.98%
4.54
3.69
23.04%
-0.80
-4.61
-
PAT
-9.11
-5.84
-
7.18
8.71
-17.57%
18.44
12.80
44.06%
9.52
13.23
-28.04%
PATM
75.73%
76.90%
75.07%
79.34%
81.03%
77.67%
115.52%
0.00%
EPS
-1.10
-0.71
-
0.87
1.05
-17.14%
2.23
1.55
43.87%
1.15
1.60
-28.12%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
28.52
28.11
39.62
0.00
0.00
0.04
5.20
0.43
0.48
0.64
0.38
Net Sales Growth
43.53%
-29.05%
0
0
-100%
-99.23%
1109.30%
-10.42%
-25.00%
68.42%
 
Cost Of Goods Sold
-0.01
0.00
0.00
0.00
0.00
0.00
20.41
0.04
0.05
0.06
0.04
Gross Profit
28.53
28.11
39.62
0.00
0.00
0.04
-15.20
0.39
0.44
0.57
0.33
GP Margin
100.02%
100%
100%
0
0
100%
-292.31%
90.70%
91.67%
89.06%
86.84%
Total Expenditure
1.76
1.63
1.45
2.20
0.71
8.22
27.13
1.67
1.32
5.23
6.66
Power & Fuel Cost
-
0.02
0.01
0.01
0.04
0.05
0.29
0.20
0.33
0.16
0.15
% Of Sales
-
0.07%
0.03%
0
0
125.00%
5.58%
46.51%
68.75%
25.00%
39.47%
Employee Cost
-
0.41
0.34
0.21
0.12
0.26
0.34
0.36
0.31
0.30
0.38
% Of Sales
-
1.46%
0.86%
0
0
650.0%
6.54%
83.72%
64.58%
46.88%
100%
Manufacturing Exp.
-
0.11
0.12
0.10
0.10
0.10
0.16
0.16
0.15
0.15
0.00
% Of Sales
-
0.39%
0.30%
0
0
250.0%
3.08%
37.21%
31.25%
23.44%
0%
General & Admin Exp.
-
0.76
0.93
0.67
0.30
1.45
0.38
0.34
0.46
0.46
0.67
% Of Sales
-
2.70%
2.35%
0
0
3625.00%
7.31%
79.07%
95.83%
71.88%
176.32%
Selling & Distn. Exp.
-
0.08
0.05
0.05
0.05
0.05
0.06
0.03
0.01
0.01
0.02
% Of Sales
-
0.28%
0.13%
0
0
125.00%
1.15%
6.98%
2.08%
1.56%
5.26%
Miscellaneous Exp.
-
0.24
0.00
1.16
0.10
6.29
5.49
0.54
0.01
4.08
0.02
% Of Sales
-
0.85%
0%
0
0
15725.00%
105.58%
125.58%
2.08%
637.50%
1418.42%
EBITDA
26.78
26.48
38.17
-2.20
-0.71
-8.18
-21.93
-1.24
-0.84
-4.59
-6.28
EBITDA Margin
93.90%
94.20%
96.34%
0
0
-20450.0%
-421.73%
-288.37%
-175.00%
-717.19%
-1652.63%
Other Income
2.29
2.16
1.47
8.16
2.16
1.71
1.89
2.01
5.20
1.50
2.12
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.02
0.00
Depreciation
0.04
0.05
0.04
0.03
0.03
0.03
0.14
0.15
0.15
0.16
0.16
PBT
29.02
28.59
39.60
5.92
1.41
-6.51
-20.18
0.63
4.21
-3.27
-4.32
Tax
2.99
3.40
0.65
1.06
0.92
0.02
0.02
0.08
1.29
0.34
0.60
Tax Rate
10.30%
11.89%
1.64%
17.91%
65.25%
-0.31%
-0.10%
12.70%
30.64%
-10.40%
-13.89%
PAT
26.03
25.20
38.94
4.86
0.49
-6.52
-20.20
0.54
2.92
-3.61
-4.91
PAT before Minority Interest
26.03
25.20
38.94
4.86
0.49
-6.52
-20.20
0.54
2.92
-3.61
-4.91
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
91.27%
89.65%
98.28%
0
0
-16300%
-388.46%
125.58%
608.33%
-564.06%
-1292.11%
PAT Growth
-9.93%
-35.29%
701.23%
891.84%
-
-
-
-81.51%
-
-
 
EPS
3.01
2.91
4.50
0.56
0.06
-0.75
-2.33
0.06
0.34
-0.42
-0.57

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
458.30
440.21
374.19
360.06
368.57
350.45
352.46
351.08
354.58
342.39
Share Capital
82.62
82.62
82.62
82.62
82.62
82.62
82.62
82.62
82.62
82.62
Total Reserves
375.68
357.60
291.57
277.45
285.95
267.83
269.84
268.46
271.96
259.77
Non-Current Liabilities
0.00
0.00
0.00
0.00
0.02
0.02
0.34
0.37
0.36
0.49
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
482.74
468.89
431.92
418.27
430.53
396.81
371.38
369.41
378.45
356.64
Trade Payables
26.66
26.27
24.15
23.44
24.13
22.20
20.78
20.72
21.23
19.98
Other Current Liabilities
456.05
442.59
406.72
394.47
406.38
374.53
350.52
348.64
357.15
335.20
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
1.26
Short Term Provisions
0.03
0.02
1.05
0.36
0.02
0.07
0.08
0.06
0.07
0.19
Total Liabilities
941.04
909.10
806.11
778.33
799.12
747.28
724.18
720.86
733.39
699.52
Net Block
1.22
1.26
1.24
1.27
1.30
1.64
1.77
1.93
2.05
2.20
Gross Block
4.27
4.26
4.20
4.19
9.70
10.03
10.02
10.23
10.19
10.18
Accumulated Depreciation
3.05
3.00
2.96
2.93
8.40
8.39
8.25
8.30
8.14
7.98
Non Current Assets
83.51
53.65
17.34
24.87
23.64
32.42
31.29
28.52
27.86
11.14
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
78.95
50.35
14.25
21.76
20.48
28.75
23.94
15.38
2.84
6.69
Long Term Loans & Adv.
3.13
1.84
1.66
1.66
1.67
1.79
1.78
1.78
1.78
2.25
Other Non Current Assets
0.21
0.20
0.19
0.19
0.19
0.24
3.80
9.42
21.18
0.00
Current Assets
857.52
855.45
788.76
753.46
775.47
714.85
692.89
692.34
705.53
688.37
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
398.91
393.53
363.57
353.32
363.26
336.01
336.24
335.31
342.41
324.93
Sundry Debtors
454.33
458.36
421.98
397.51
409.15
375.70
355.65
354.95
362.23
342.71
Cash & Bank
1.20
0.36
2.89
2.30
2.47
2.64
0.45
1.54
0.57
19.76
Other Current Assets
3.09
0.00
0.00
0.00
0.59
0.51
0.55
0.53
0.32
0.96
Short Term Loans & Adv.
3.09
3.20
0.32
0.34
0.59
0.51
0.55
0.53
0.31
0.96
Net Current Assets
374.79
386.57
356.84
335.19
344.95
318.05
321.51
322.93
327.08
331.73
Total Assets
941.03
909.10
806.10
778.33
799.11
747.27
724.18
720.86
733.39
699.51

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
34.40
-34.55
-23.17
8.05
-29.07
-7.57
5.12
18.52
-21.53
-3.97
PBT
28.59
39.60
5.92
1.41
-6.51
-20.18
0.63
4.21
-3.27
-4.32
Adjustment
-2.11
-41.05
-6.96
-2.03
4.35
3.74
-1.33
-5.04
-1.34
-1.97
Changes in Working Capital
11.32
-27.83
-21.07
9.58
-26.90
8.87
5.91
20.64
-16.58
2.31
Cash after chg. in Working capital
37.80
-29.29
-22.11
8.97
-29.05
-7.57
5.21
19.81
-21.19
-3.97
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.40
-5.27
-1.06
-0.92
-0.02
0.00
-0.08
-1.29
-0.27
0.00
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
-0.07
0.00
Cash From Investing Activity
-33.56
32.02
23.76
-8.22
28.90
9.76
-6.22
-17.54
21.13
11.08
Net Fixed Assets
-0.01
-0.06
-0.01
5.51
0.33
-0.01
0.21
-0.04
-0.01
0.04
Net Investments
-29.58
-41.52
5.65
0.52
3.33
-8.46
-8.73
-11.25
0.68
-2.29
Others
-3.97
73.60
18.12
-14.25
25.24
18.23
2.30
-6.25
20.46
13.33
Cash from Financing Activity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
2.12
Net Cash Inflow / Outflow
0.84
-2.53
0.59
-0.17
-0.17
2.19
-1.10
0.97
-0.39
9.23
Opening Cash & Equivalents
0.36
2.89
2.30
2.47
2.64
0.45
1.54
0.57
0.97
10.53
Closing Cash & Equivalent
1.20
0.36
2.89
2.30
2.47
2.64
0.45
1.54
0.57
19.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
55.47
53.28
45.29
43.58
44.61
42.42
42.66
42.49
42.92
41.44
ROA
2.72%
4.54%
0.61%
0.06%
-0.84%
-2.75%
0.08%
0.40%
-0.50%
-0.71%
ROE
5.61%
9.56%
1.32%
0.13%
-1.81%
-5.75%
0.15%
0.83%
-1.04%
-1.45%
ROCE
6.37%
9.72%
1.61%
0.39%
-1.81%
-5.74%
0.18%
1.19%
-0.93%
-1.27%
Fixed Asset Turnover
6.59
9.37
0.00
0.00
0.00
0.52
0.04
0.05
0.06
0.06
Receivable days
5925.11
4055.42
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventory Days
5144.43
3487.67
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
366.40
7952.54
7472.91
8676.25
9221.35
Cash Conversion Cycle
11069.54
7543.09
0.00
0.00
0.00
-366.40
-7952.54
-7472.91
-8676.25
-9221.35
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
350.83
0.00
0.00
661.68
4560.57
-156.11
-2321.92

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • BSEL Algo - Quarterly Results
    8th Feb 2025, 16:20 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.