Nifty
Sensex
:
:
18338.55
61305.95
176.80 (0.97%)
568.90 (0.94%)

Cement & Construction Materials

Rating :
46/99

BSE: 532916 | NSE: BVCL

22.95
14-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  23.85
  •  23.85
  •  22.60
  •  23.25
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6688
  •  1.54
  •  31.55
  •  12.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 51.19
  • 12.34
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 153.55
  • N/A
  • 0.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.42%
  • 7.20%
  • 36.03%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.35%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.57
  • 4.86
  • 0.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.81
  • 21.32
  • -1.20

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 21.95
  • -
  • 14.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 19.95

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.66
  • 0.70
  • 0.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.89
  • 9.92
  • 7.07

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
44.91
23.38
92.09%
53.33
43.47
22.68%
39.36
37.42
5.18%
31.60
41.00
-22.93%
Expenses
40.02
20.82
92.22%
49.40
39.58
24.81%
30.52
33.71
-9.46%
26.48
36.31
-27.07%
EBITDA
4.88
2.56
90.62%
3.93
3.89
1.03%
8.84
3.72
137.63%
5.11
4.69
8.96%
EBIDTM
10.87%
10.95%
7.37%
8.95%
22.45%
9.93%
16.19%
11.43%
Other Income
0.49
0.19
157.89%
0.57
0.41
39.02%
0.16
0.28
-42.86%
0.18
0.26
-30.77%
Interest
2.70
1.94
39.18%
3.35
3.19
5.02%
3.83
2.16
77.31%
2.50
2.75
-9.09%
Depreciation
1.34
1.52
-11.84%
1.41
1.51
-6.62%
1.54
1.68
-8.33%
1.58
1.59
-0.63%
PBT
1.33
-0.71
-
-0.25
0.93
-
3.63
0.16
2,168.75%
1.22
0.60
103.33%
Tax
0.17
0.00
0
1.14
-0.72
-
0.40
0.24
66.67%
0.00
0.21
-100.00%
PAT
1.16
-0.71
-
-1.40
1.65
-
3.24
-0.08
-
1.22
0.39
212.82%
PATM
2.59%
-3.02%
-2.62%
3.79%
8.22%
-0.22%
3.85%
0.95%
EPS
0.52
-0.32
-
-0.63
0.74
-
1.46
-0.04
-
0.55
0.18
205.56%

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
169.20
162.01
148.45
157.44
130.25
127.80
157.39
123.92
130.79
122.02
114.10
Net Sales Growth
16.47%
9.13%
-5.71%
20.88%
1.92%
-18.80%
27.01%
-5.25%
7.19%
6.94%
 
Cost Of Goods Sold
46.63
31.48
22.93
31.74
23.47
15.18
30.30
28.62
25.90
26.47
19.99
Gross Profit
122.57
130.53
125.52
125.70
106.78
112.62
127.09
95.30
104.89
95.55
94.11
GP Margin
72.44%
80.57%
84.55%
79.84%
81.98%
88.12%
80.75%
76.90%
80.20%
78.31%
82.48%
Total Expenditure
146.42
144.93
133.83
139.30
119.03
121.30
139.57
111.92
115.23
113.32
99.83
Power & Fuel Cost
-
44.50
49.89
45.56
32.09
41.84
38.79
28.97
35.39
30.36
22.30
% Of Sales
-
27.47%
33.61%
28.94%
24.64%
32.74%
24.65%
23.38%
27.06%
24.88%
19.54%
Employee Cost
-
17.33
15.59
13.97
11.87
14.53
13.66
13.00
11.09
10.43
11.14
% Of Sales
-
10.70%
10.50%
8.87%
9.11%
11.37%
8.68%
10.49%
8.48%
8.55%
9.76%
Manufacturing Exp.
-
10.71
11.76
8.59
6.38
10.20
10.28
8.11
7.07
8.18
10.38
% Of Sales
-
6.61%
7.92%
5.46%
4.90%
7.98%
6.53%
6.54%
5.41%
6.70%
9.10%
General & Admin Exp.
-
4.03
3.06
2.33
2.12
2.15
2.78
2.24
1.75
2.51
3.03
% Of Sales
-
2.49%
2.06%
1.48%
1.63%
1.68%
1.77%
1.81%
1.34%
2.06%
2.66%
Selling & Distn. Exp.
-
27.05
26.90
35.09
41.41
35.58
41.29
29.10
31.84
33.18
31.59
% Of Sales
-
16.70%
18.12%
22.29%
31.79%
27.84%
26.23%
23.48%
24.34%
27.19%
27.69%
Miscellaneous Exp.
-
9.83
3.70
2.02
1.69
1.83
2.47
1.89
2.18
2.19
31.59
% Of Sales
-
6.07%
2.49%
1.28%
1.30%
1.43%
1.57%
1.53%
1.67%
1.79%
1.23%
EBITDA
22.76
17.08
14.62
18.14
11.22
6.50
17.82
12.00
15.56
8.70
14.27
EBITDA Margin
13.45%
10.54%
9.85%
11.52%
8.61%
5.09%
11.32%
9.68%
11.90%
7.13%
12.51%
Other Income
1.40
1.39
4.13
0.60
0.66
0.32
0.70
0.31
0.33
0.26
0.51
Interest
12.38
10.66
10.97
13.45
9.35
10.15
11.29
11.53
11.65
11.42
8.92
Depreciation
5.87
6.41
6.79
7.17
4.38
5.30
6.35
8.19
8.42
7.95
8.20
PBT
5.93
1.40
0.99
-1.88
-1.85
-8.63
0.88
-7.42
-4.18
-10.41
-2.35
Tax
1.71
0.20
0.65
0.40
0.88
0.05
0.05
-0.16
-0.13
0.23
-0.16
Tax Rate
28.84%
3.19%
65.66%
-21.28%
-47.57%
-0.58%
-5.38%
2.05%
2.82%
-2.21%
4.08%
PAT
4.22
6.08
0.34
-2.28
-2.73
-8.67
-0.99
-7.64
-4.48
-10.65
-3.76
PAT before Minority Interest
4.22
6.08
0.34
-2.28
-2.73
-8.67
-0.99
-7.64
-4.48
-10.65
-3.76
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
2.49%
3.75%
0.23%
-1.45%
-2.10%
-6.78%
-0.63%
-6.17%
-3.43%
-8.73%
-3.30%
PAT Growth
237.60%
1,688.24%
-
-
-
-
-
-
-
-
 
EPS
1.90
2.74
0.15
-1.03
-1.23
-3.91
-0.45
-3.44
-2.02
-4.80
-1.69

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
115.34
109.40
109.08
111.36
74.23
83.28
84.96
93.18
97.77
108.55
Share Capital
22.16
22.16
22.16
22.16
22.16
22.16
22.16
22.16
22.16
22.16
Total Reserves
93.18
87.24
86.92
89.20
52.07
61.12
62.80
71.02
75.61
86.39
Non-Current Liabilities
70.96
55.56
55.74
55.18
38.35
40.85
58.96
58.20
37.06
26.90
Secured Loans
15.90
10.33
13.35
15.93
12.95
20.71
43.63
42.99
31.22
24.73
Unsecured Loans
52.44
42.44
39.27
36.11
16.59
11.77
9.65
11.34
3.00
0.00
Long Term Provisions
1.12
0.74
0.69
0.57
0.86
0.75
0.72
0.63
0.47
0.23
Current Liabilities
86.98
102.54
100.53
105.15
99.68
98.27
80.86
74.03
90.26
84.18
Trade Payables
24.25
24.84
27.38
33.36
21.14
19.49
16.33
8.07
7.65
2.52
Other Current Liabilities
30.63
31.37
25.42
31.82
35.61
37.68
24.36
27.75
15.97
17.11
Short Term Borrowings
31.47
45.89
47.28
39.46
41.31
38.37
38.25
37.00
65.03
63.40
Short Term Provisions
0.62
0.43
0.45
0.51
1.62
2.72
1.92
1.20
1.60
1.16
Total Liabilities
273.28
267.50
265.35
271.69
212.26
222.40
224.78
225.41
225.09
219.63
Net Block
189.16
189.82
192.21
195.87
124.87
124.75
127.64
128.71
125.12
118.74
Gross Block
221.74
216.33
211.91
295.04
219.62
213.88
209.91
202.61
191.19
176.80
Accumulated Depreciation
32.59
26.50
19.70
99.17
94.76
89.13
82.27
73.90
66.07
58.06
Non Current Assets
214.37
210.08
214.18
208.36
134.80
132.19
134.59
135.57
135.25
131.85
Capital Work in Progress
14.98
5.11
2.90
1.00
0.19
0.78
0.09
0.08
2.41
6.70
Non Current Investment
0.11
0.10
0.12
0.12
0.18
0.18
0.30
0.30
0.30
0.30
Long Term Loans & Adv.
10.12
12.99
13.04
11.37
9.57
6.48
6.56
6.48
7.42
6.11
Other Non Current Assets
0.00
2.06
5.91
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
58.91
57.41
51.16
63.34
77.46
90.21
90.20
89.83
89.84
87.77
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
15.80
18.05
12.65
9.88
14.52
13.33
9.70
12.62
11.68
13.77
Sundry Debtors
13.50
13.02
15.76
12.18
16.89
19.86
16.57
13.40
12.86
11.52
Cash & Bank
3.01
5.89
2.84
8.03
3.31
4.73
4.96
2.60
5.40
7.47
Other Current Assets
26.59
0.03
0.03
0.01
42.75
52.28
58.97
61.22
59.90
55.01
Short Term Loans & Adv.
26.23
20.42
19.88
33.25
20.95
52.27
23.74
61.21
59.89
54.93
Net Current Assets
-28.07
-45.13
-49.37
-41.81
-22.22
-8.07
9.34
15.81
-0.42
3.60
Total Assets
273.28
267.49
265.34
271.70
212.26
222.40
224.79
225.40
225.09
219.62

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
7.71
20.58
13.11
26.04
16.04
33.96
20.27
1.63
9.41
-0.83
PBT
1.40
0.99
-1.88
-1.91
-8.68
0.88
-7.42
-4.18
-10.41
-2.35
Adjustment
17.07
17.76
20.61
13.73
15.07
17.64
19.15
19.95
19.30
17.16
Changes in Working Capital
-14.70
2.60
-5.20
15.10
9.83
17.36
9.08
-14.34
0.15
-13.37
Cash after chg. in Working capital
3.77
21.35
13.53
26.92
16.22
35.88
20.81
1.43
9.04
1.44
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.75
-0.77
-0.73
-0.88
-0.19
-0.11
-0.32
0.50
0.49
-0.69
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
4.68
0.00
0.32
0.00
0.01
-1.81
0.00
0.00
0.00
0.00
Cash From Investing Activity
-15.62
-6.61
-5.41
-33.53
-4.82
-4.72
-7.14
-9.68
-10.10
-14.63
Net Fixed Assets
-15.76
-4.06
63.18
-75.24
-1.59
-1.04
-5.04
-1.58
-2.77
-4.38
Net Investments
-1.64
-4.13
-3.35
31.48
-0.70
-1.23
-1.47
-4.56
-1.05
-10.95
Others
1.78
1.58
-65.24
10.23
-2.53
-2.45
-0.63
-3.54
-6.28
0.70
Cash from Financing Activity
4.95
-11.08
-12.88
11.29
-12.64
-29.46
-10.77
5.25
-1.38
14.70
Net Cash Inflow / Outflow
-2.95
2.89
-5.18
3.80
-1.42
-0.23
2.36
-2.80
-2.07
-0.75
Opening Cash & Equivalents
4.69
1.80
6.97
3.17
4.73
4.96
2.60
5.40
7.47
8.23
Closing Cash & Equivalent
1.74
4.69
1.80
6.97
3.31
4.73
4.96
2.60
5.40
7.47

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.)
52.05
49.37
49.22
50.25
21.75
25.51
26.27
29.95
31.97
36.77
ROA
2.25%
0.13%
-0.85%
-1.13%
-3.99%
-0.44%
-3.39%
-1.99%
-4.79%
-1.74%
ROE
5.41%
0.31%
-2.07%
-3.42%
-16.55%
-1.72%
-12.26%
-6.53%
-13.98%
-4.44%
ROCE
7.82%
5.61%
5.43%
4.33%
1.09%
6.68%
2.22%
4.01%
0.56%
2.94%
Fixed Asset Turnover
0.74
0.69
0.63
0.51
0.60
0.76
0.62
0.68
0.68
0.69
Receivable days
29.88
35.38
31.96
40.22
51.53
41.20
42.85
35.58
35.39
30.21
Inventory Days
38.13
37.75
25.78
33.75
39.04
26.04
31.92
32.93
36.94
41.18
Payable days
64.10
70.28
78.09
83.28
59.43
46.49
38.22
23.86
16.11
19.05
Cash Conversion Cycle
3.91
2.85
-20.35
-9.31
31.14
20.75
36.55
44.65
56.21
52.35
Total Debt/Equity
0.91
0.94
0.96
0.90
1.79
1.60
1.80
1.62
1.50
1.19
Interest Cover
1.59
1.09
0.86
0.80
0.15
0.92
0.32
0.60
0.09
0.56

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.