Nifty
Sensex
:
:
16031.95
53749.92
-93.20 (-0.58%)
-302.69 (-0.56%)

Cement & Construction Materials

Rating :
53/99

BSE: 532916 | NSE: BVCL

23.50
24-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  24.55
  •  24.55
  •  23.35
  •  24.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  979
  •  0.23
  •  31.55
  •  18.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 53.18
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 165.51
  • N/A
  • 0.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.38%
  • 7.32%
  • 35.71%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.87
  • 2.44
  • -0.35

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.50
  • 11.88
  • 6.11

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 16.22
  • 90.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 7.56
  • 19.03

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 0.60
  • 0.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.78
  • 8.27
  • 7.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
36.88
39.36
-6.30%
39.74
31.60
25.76%
44.91
23.38
92.09%
53.33
43.47
22.68%
Expenses
34.42
30.52
12.78%
33.93
26.48
28.13%
40.02
20.82
92.22%
49.40
39.58
24.81%
EBITDA
2.45
8.84
-72.29%
5.82
5.12
13.67%
4.88
2.56
90.62%
3.93
3.89
1.03%
EBIDTM
6.65%
22.45%
14.64%
16.19%
10.87%
10.95%
7.37%
8.95%
Other Income
0.43
0.16
168.75%
0.33
0.18
83.33%
0.49
0.19
157.89%
0.57
0.41
39.02%
Interest
1.45
3.83
-62.14%
3.10
2.50
24.00%
2.70
1.94
39.18%
3.35
3.19
5.02%
Depreciation
0.96
1.54
-37.66%
1.24
1.58
-21.52%
1.34
1.52
-11.84%
1.41
1.51
-6.62%
PBT
-12.07
3.63
-
1.81
1.22
48.36%
1.33
-0.71
-
-0.25
0.93
-
Tax
0.32
0.40
-20.00%
0.22
0.00
0
0.17
0.00
0
1.14
-0.72
-
PAT
-12.39
3.24
-
1.60
1.22
31.15%
1.16
-0.71
-
-1.40
1.65
-
PATM
-33.61%
8.22%
4.02%
3.85%
2.59%
-3.02%
-2.62%
3.79%
EPS
-5.59
1.46
-
0.72
0.55
30.91%
0.52
-0.32
-
-0.63
0.74
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
174.86
146.90
162.01
148.45
157.44
130.25
127.80
157.39
123.92
130.79
122.02
Net Sales Growth
26.88%
-9.33%
9.13%
-5.71%
20.88%
1.92%
-18.80%
27.01%
-5.25%
7.19%
 
Cost Of Goods Sold
59.23
35.78
31.48
22.93
31.74
23.47
15.18
30.30
28.62
25.90
26.47
Gross Profit
115.63
111.12
130.53
125.52
125.70
106.78
112.62
127.09
95.30
104.89
95.55
GP Margin
66.13%
75.64%
80.57%
84.55%
79.84%
81.98%
88.12%
80.75%
76.90%
80.20%
78.31%
Total Expenditure
157.77
127.23
144.93
133.83
139.30
119.03
121.30
139.57
111.92
115.23
113.32
Power & Fuel Cost
-
40.61
44.50
49.89
45.56
32.09
41.84
38.79
28.97
35.39
30.36
% Of Sales
-
27.64%
27.47%
33.61%
28.94%
24.64%
32.74%
24.65%
23.38%
27.06%
24.88%
Employee Cost
-
17.86
17.33
15.59
13.97
11.87
14.53
13.66
13.00
11.09
10.43
% Of Sales
-
12.16%
10.70%
10.50%
8.87%
9.11%
11.37%
8.68%
10.49%
8.48%
8.55%
Manufacturing Exp.
-
11.59
10.71
11.76
8.59
6.38
10.20
10.28
8.11
7.07
8.18
% Of Sales
-
7.89%
6.61%
7.92%
5.46%
4.90%
7.98%
6.53%
6.54%
5.41%
6.70%
General & Admin Exp.
-
3.10
4.03
3.06
2.33
2.12
2.15
2.78
2.24
1.75
2.51
% Of Sales
-
2.11%
2.49%
2.06%
1.48%
1.63%
1.68%
1.77%
1.81%
1.34%
2.06%
Selling & Distn. Exp.
-
13.19
27.05
26.90
35.09
41.41
35.58
41.29
29.10
31.84
33.18
% Of Sales
-
8.98%
16.70%
18.12%
22.29%
31.79%
27.84%
26.23%
23.48%
24.34%
27.19%
Miscellaneous Exp.
-
5.10
9.83
3.70
2.02
1.69
1.83
2.47
1.89
2.18
33.18
% Of Sales
-
3.47%
6.07%
2.49%
1.28%
1.30%
1.43%
1.57%
1.53%
1.67%
1.79%
EBITDA
17.08
19.67
17.08
14.62
18.14
11.22
6.50
17.82
12.00
15.56
8.70
EBITDA Margin
9.77%
13.39%
10.54%
9.85%
11.52%
8.61%
5.09%
11.32%
9.68%
11.90%
7.13%
Other Income
1.82
1.10
1.39
4.13
0.60
0.66
0.32
0.70
0.31
0.33
0.26
Interest
10.60
10.83
10.66
10.97
13.45
9.35
10.15
11.29
11.53
11.65
11.42
Depreciation
4.95
6.05
6.41
6.79
7.17
4.38
5.30
6.35
8.19
8.42
7.95
PBT
-9.18
3.89
1.40
0.99
-1.88
-1.85
-8.63
0.88
-7.42
-4.18
-10.41
Tax
1.85
1.54
0.20
0.65
0.40
0.88
0.05
0.05
-0.16
-0.13
0.23
Tax Rate
-20.15%
39.59%
3.19%
65.66%
-21.28%
-47.57%
-0.58%
-5.38%
2.05%
2.82%
-2.21%
PAT
-11.03
2.35
6.08
0.34
-2.28
-2.73
-8.67
-0.99
-7.64
-4.48
-10.65
PAT before Minority Interest
-11.03
2.35
6.08
0.34
-2.28
-2.73
-8.67
-0.99
-7.64
-4.48
-10.65
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
-6.31%
1.60%
3.75%
0.23%
-1.45%
-2.10%
-6.78%
-0.63%
-6.17%
-3.43%
-8.73%
PAT Growth
-304.26%
-61.35%
1,688.24%
-
-
-
-
-
-
-
 
EPS
-4.97
1.06
2.74
0.15
-1.03
-1.23
-3.91
-0.45
-3.44
-2.02
-4.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
117.18
115.34
109.40
109.08
111.36
74.23
83.28
84.96
93.18
97.77
Share Capital
22.16
22.16
22.16
22.16
22.16
22.16
22.16
22.16
22.16
22.16
Total Reserves
95.02
93.18
87.24
86.92
89.20
52.07
61.12
62.80
71.02
75.61
Non-Current Liabilities
86.46
70.96
55.56
55.74
55.18
38.35
40.85
58.96
58.20
37.06
Secured Loans
25.81
15.90
10.33
13.35
15.93
12.95
20.71
43.63
42.99
31.22
Unsecured Loans
51.32
52.44
42.44
39.27
36.11
16.59
11.77
9.65
11.34
3.00
Long Term Provisions
1.35
1.12
0.74
0.69
0.57
0.86
0.75
0.72
0.63
0.47
Current Liabilities
83.29
86.98
102.54
100.53
105.15
99.68
98.27
80.86
74.03
90.26
Trade Payables
19.07
24.25
24.84
27.38
33.36
21.14
19.49
16.33
8.07
7.65
Other Current Liabilities
33.43
30.63
31.37
25.42
31.82
35.61
37.68
24.36
27.75
15.97
Short Term Borrowings
30.21
31.47
45.89
47.28
39.46
41.31
38.37
38.25
37.00
65.03
Short Term Provisions
0.58
0.62
0.43
0.45
0.51
1.62
2.72
1.92
1.20
1.60
Total Liabilities
286.93
273.28
267.50
265.35
271.69
212.26
222.40
224.78
225.41
225.09
Net Block
185.98
189.16
189.82
192.21
195.87
124.87
124.75
127.64
128.71
125.12
Gross Block
311.13
308.25
216.33
211.91
295.04
219.62
213.88
209.91
202.61
191.19
Accumulated Depreciation
125.15
119.10
26.50
19.70
99.17
94.76
89.13
82.27
73.90
66.07
Non Current Assets
220.60
214.37
210.08
214.18
208.36
134.80
132.19
134.59
135.57
135.25
Capital Work in Progress
23.46
14.98
5.11
2.90
1.00
0.19
0.78
0.09
0.08
2.41
Non Current Investment
0.12
0.11
0.10
0.12
0.12
0.18
0.18
0.30
0.30
0.30
Long Term Loans & Adv.
11.04
10.12
12.99
13.04
11.37
9.57
6.48
6.56
6.48
7.42
Other Non Current Assets
0.00
0.00
2.06
5.91
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
66.34
58.91
57.41
51.16
63.34
77.46
90.21
90.20
89.83
89.84
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
20.51
15.80
18.05
12.65
9.88
14.52
13.33
9.70
12.62
11.68
Sundry Debtors
15.39
13.50
13.02
15.76
12.18
16.89
19.86
16.57
13.40
12.86
Cash & Bank
2.41
3.01
5.89
2.84
8.03
3.31
4.73
4.96
2.60
5.40
Other Current Assets
28.03
0.36
0.03
0.03
33.26
42.75
52.28
58.97
61.22
59.90
Short Term Loans & Adv.
27.88
26.23
20.42
19.88
33.25
20.95
52.27
23.74
61.21
59.89
Net Current Assets
-16.96
-28.07
-45.13
-49.37
-41.81
-22.22
-8.07
9.34
15.81
-0.42
Total Assets
286.94
273.28
267.49
265.34
271.70
212.26
222.40
224.79
225.40
225.09

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
7.74
7.71
20.58
13.11
26.04
16.04
33.96
20.27
1.63
9.41
PBT
3.89
1.40
0.99
-1.88
-1.91
-8.68
0.88
-7.42
-4.18
-10.41
Adjustment
16.88
17.07
17.76
20.61
13.73
15.07
17.64
19.15
19.95
19.30
Changes in Working Capital
-11.70
-14.70
2.60
-5.20
15.10
9.83
17.36
9.08
-14.34
0.15
Cash after chg. in Working capital
9.08
3.77
21.35
13.53
26.92
16.22
35.88
20.81
1.43
9.04
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.84
-0.75
-0.77
-0.73
-0.88
-0.19
-0.11
-0.32
0.50
0.49
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
-0.50
4.68
0.00
0.32
0.00
0.01
-1.81
0.00
0.00
0.00
Cash From Investing Activity
-11.35
-15.62
-6.61
-5.41
-33.53
-4.82
-4.72
-7.14
-9.68
-10.10
Net Fixed Assets
-8.63
-15.76
-4.06
63.18
-75.24
-1.59
-1.04
-5.04
-1.58
-2.77
Net Investments
-0.01
-1.64
-4.13
-3.35
31.48
-0.70
-1.23
-1.47
-4.56
-1.05
Others
-2.71
1.78
1.58
-65.24
10.23
-2.53
-2.45
-0.63
-3.54
-6.28
Cash from Financing Activity
3.72
4.95
-11.08
-12.88
11.29
-12.64
-29.46
-10.77
5.25
-1.38
Net Cash Inflow / Outflow
0.11
-2.95
2.89
-5.18
3.80
-1.42
-0.23
2.36
-2.80
-2.07
Opening Cash & Equivalents
1.74
4.69
1.80
6.97
3.17
4.73
4.96
2.60
5.40
7.47
Closing Cash & Equivalent
1.85
1.74
4.69
1.80
6.97
3.31
4.73
4.96
2.60
5.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
52.88
52.05
49.37
49.22
50.25
21.75
25.51
26.27
29.95
31.97
ROA
0.84%
2.25%
0.13%
-0.85%
-1.13%
-3.99%
-0.44%
-3.39%
-1.99%
-4.79%
ROE
2.02%
5.41%
0.31%
-2.07%
-3.42%
-16.55%
-1.72%
-12.26%
-6.53%
-13.98%
ROCE
6.51%
7.82%
5.61%
5.43%
4.33%
1.09%
6.68%
2.22%
4.01%
0.56%
Fixed Asset Turnover
0.47
0.62
0.69
0.63
0.51
0.60
0.76
0.62
0.68
0.68
Receivable days
35.90
29.88
35.38
31.96
40.22
51.53
41.20
42.85
35.58
35.39
Inventory Days
45.11
38.13
37.75
25.78
33.75
39.04
26.04
31.92
32.93
36.94
Payable days
221.00
64.10
70.28
78.09
83.28
59.43
46.49
38.22
23.86
16.11
Cash Conversion Cycle
-139.99
3.91
2.85
-20.35
-9.31
31.14
20.75
36.55
44.65
56.21
Total Debt/Equity
0.98
0.91
0.94
0.96
0.90
1.79
1.60
1.80
1.62
1.50
Interest Cover
1.36
1.59
1.09
0.86
0.80
0.15
0.92
0.32
0.60
0.09

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.