Nifty
:
22395.60
Sensex
:
73880.31
59.20 (0.27%)
791.98 (1.08%)
Nifty
Sensex
:
:
22395.60
73880.31
59.20 (0.27%)
791.98 (1.08%)

Shri Bajrang Alliance Ltd.

Engineering - Industrial Equipments

Rating :
67/99

BSE: 526981 | NSE: Not Listed

NSE BSE
280.95
22-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  287.95
  •  294.00
  •  280.10
  •  281.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  86
  •  8.01
  •  353.00
  •  133.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 252.85
  • 6.25
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 302.37
  • N/A
  • 0.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.83%
  • 10.23%
  • 22.94%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.00%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.18
  • 27.25
  • 34.82

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.86
  • 17.25
  • 3.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.57
  • 31.44
  • 37.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.10
  • 3.17
  • 3.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.63
  • 0.76
  • 0.99

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.76
  • 25.57
  • 27.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
124.19
46.16
169.04%
68.17
64.90
5.04%
151.03
51.47
193.43%
361.21
53.20
578.97%
Expenses
126.38
44.71
182.67%
68.20
63.93
6.68%
146.36
45.84
219.28%
358.59
50.14
615.18%
EBITDA
-2.20
1.45
-
-0.03
0.97
-
4.67
5.63
-17.05%
2.62
3.06
-14.38%
EBIDTM
-1.77%
3.14%
-0.04%
1.50%
3.09%
10.94%
0.73%
5.76%
Other Income
0.24
0.14
71.43%
0.16
0.18
-11.11%
0.25
0.52
-51.92%
0.61
-0.17
-
Interest
0.20
1.45
-86.21%
0.17
0.42
-59.52%
0.39
0.77
-49.35%
-0.38
0.14
-
Depreciation
0.78
0.73
6.85%
0.77
0.70
10.00%
0.76
0.68
11.76%
0.67
0.67
0.00%
PBT
-2.94
-0.58
-
-0.81
0.03
-
3.77
4.70
-19.79%
2.95
2.08
41.83%
Tax
-0.84
-0.15
-
-0.20
-0.02
-
1.07
1.27
-15.75%
0.22
0.78
-71.79%
PAT
-2.10
-0.43
-
-0.61
0.05
-
2.71
3.43
-20.99%
2.73
1.31
108.40%
PATM
-1.69%
-0.94%
-0.89%
0.07%
1.79%
6.67%
0.75%
2.45%
EPS
8.18
-4.62
-
8.17
8.54
-4.33%
13.42
18.84
-28.77%
15.36
28.77
-46.61%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
704.60
523.74
170.71
213.73
174.56
157.00
100.57
76.63
70.37
72.44
107.32
Net Sales Growth
226.61%
206.80%
-20.13%
22.44%
11.18%
56.11%
31.24%
8.90%
-2.86%
-32.50%
 
Cost Of Goods Sold
600.44
417.41
120.77
175.85
155.32
141.07
86.01
64.09
62.81
60.89
88.95
Gross Profit
104.16
106.33
49.94
37.88
19.23
15.93
14.56
12.54
7.56
11.56
18.36
GP Margin
14.78%
20.30%
29.25%
17.72%
11.02%
10.15%
14.48%
16.36%
10.74%
15.96%
17.11%
Total Expenditure
699.53
512.86
161.65
204.67
171.24
152.09
96.06
72.36
69.77
67.90
100.55
Power & Fuel Cost
-
12.25
6.37
5.30
4.69
7.28
4.80
3.91
2.38
3.48
5.15
% Of Sales
-
2.34%
3.73%
2.48%
2.69%
4.64%
4.77%
5.10%
3.38%
4.80%
4.80%
Employee Cost
-
12.27
11.04
8.08
3.65
2.14
1.62
0.84
1.06
1.09
0.98
% Of Sales
-
2.34%
6.47%
3.78%
2.09%
1.36%
1.61%
1.10%
1.51%
1.50%
0.91%
Manufacturing Exp.
-
48.96
4.10
4.93
2.39
0.77
0.94
0.57
0.28
0.37
0.76
% Of Sales
-
9.35%
2.40%
2.31%
1.37%
0.49%
0.93%
0.74%
0.40%
0.51%
0.71%
General & Admin Exp.
-
7.44
7.94
4.82
1.18
0.64
0.68
0.62
0.63
0.62
1.02
% Of Sales
-
1.42%
4.65%
2.26%
0.68%
0.41%
0.68%
0.81%
0.90%
0.86%
0.95%
Selling & Distn. Exp.
-
14.01
11.39
5.62
0.09
0.18
0.06
2.14
2.57
1.33
3.26
% Of Sales
-
2.67%
6.67%
2.63%
0.05%
0.11%
0.06%
2.79%
3.65%
1.84%
3.04%
Miscellaneous Exp.
-
0.52
0.04
0.07
3.91
0.00
1.94
0.20
0.03
0.13
3.26
% Of Sales
-
0.10%
0.02%
0.03%
2.24%
0%
1.93%
0.26%
0.04%
0.18%
0.38%
EBITDA
5.06
10.88
9.06
9.06
3.32
4.91
4.51
4.27
0.60
4.54
6.77
EBITDA Margin
0.72%
2.08%
5.31%
4.24%
1.90%
3.13%
4.48%
5.57%
0.85%
6.27%
6.31%
Other Income
1.26
1.45
1.94
0.36
0.06
0.01
0.01
0.04
0.52
1.90
0.07
Interest
0.38
2.45
2.77
4.47
2.10
2.79
2.12
2.72
1.99
3.40
4.19
Depreciation
2.98
2.78
2.60
2.08
0.28
0.71
0.74
0.37
0.40
0.65
0.85
PBT
2.97
7.10
5.63
2.87
0.99
1.42
1.65
1.22
-1.26
2.39
1.81
Tax
0.25
1.45
3.06
0.69
0.32
-0.02
0.47
0.26
0.00
0.48
0.58
Tax Rate
8.42%
20.42%
44.61%
24.04%
32.32%
-1.41%
28.48%
21.31%
0.00%
20.08%
32.04%
PAT
2.73
5.65
3.80
2.18
0.67
1.44
1.18
0.95
-1.26
1.90
1.22
PAT before Minority Interest
2.73
5.65
3.80
2.18
0.67
1.44
1.18
0.95
-1.26
1.90
1.22
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
0.39%
1.08%
2.23%
1.02%
0.38%
0.92%
1.17%
1.24%
-1.79%
2.62%
1.14%
PAT Growth
-37.39%
48.68%
74.31%
225.37%
-53.47%
22.03%
24.21%
-
-
55.74%
 
EPS
2.97
6.14
4.13
2.37
0.73
1.57
1.28
1.03
-1.37
2.07
1.33

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
259.32
225.42
153.26
117.29
103.46
86.71
44.82
43.87
45.13
43.12
Share Capital
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
Total Reserves
250.32
216.42
144.26
108.29
94.46
77.71
35.82
34.87
36.13
34.12
Non-Current Liabilities
17.65
19.93
20.90
6.81
0.26
5.85
19.70
22.51
23.66
25.61
Secured Loans
5.79
9.50
13.20
0.00
0.00
0.00
0.00
0.04
0.14
0.26
Unsecured Loans
0.00
7.47
6.91
6.31
0.00
5.18
19.06
21.89
22.95
24.82
Long Term Provisions
0.53
0.45
0.29
0.30
0.25
0.34
0.25
0.21
0.20
0.17
Current Liabilities
99.65
31.24
51.46
91.07
31.05
30.66
24.73
29.50
36.91
39.57
Trade Payables
18.21
1.61
11.22
45.83
9.74
2.48
0.09
1.22
0.89
0.45
Other Current Liabilities
35.33
7.54
5.01
4.69
1.78
8.15
5.36
4.17
3.67
3.15
Short Term Borrowings
44.64
20.78
34.29
40.51
19.51
19.76
18.94
23.97
31.71
35.18
Short Term Provisions
1.46
1.30
0.94
0.05
0.02
0.27
0.33
0.14
0.63
0.79
Total Liabilities
376.62
276.59
225.62
215.17
134.77
123.22
89.25
95.88
105.70
108.30
Net Block
38.41
41.84
42.11
8.19
7.58
7.13
3.62
3.76
4.09
4.36
Gross Block
46.71
47.36
45.02
9.02
9.33
8.22
19.26
19.17
19.09
18.96
Accumulated Depreciation
8.30
5.52
2.91
0.83
1.75
1.09
15.64
15.41
15.01
14.60
Non Current Assets
270.98
229.09
157.89
125.89
80.35
82.37
45.59
49.49
47.58
41.84
Capital Work in Progress
0.10
0.00
0.39
29.37
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
228.29
186.54
114.63
85.67
72.47
57.35
19.98
19.98
20.92
18.51
Long Term Loans & Adv.
0.77
0.66
0.71
2.66
0.30
17.89
21.99
25.75
22.57
18.96
Other Non Current Assets
3.42
0.05
0.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
105.64
47.50
67.72
89.28
54.42
40.85
43.66
46.39
58.12
66.46
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
40.87
24.59
32.02
28.40
38.56
22.06
18.39
12.71
16.86
25.52
Sundry Debtors
59.91
18.80
24.67
52.07
12.49
17.23
16.56
29.96
16.01
25.57
Cash & Bank
0.27
0.47
0.39
0.33
0.08
0.12
0.09
0.51
0.13
0.09
Other Current Assets
4.59
0.36
6.06
0.06
3.29
1.44
8.61
3.21
25.12
15.28
Short Term Loans & Adv.
3.75
3.28
4.57
8.42
3.22
1.36
8.56
3.16
25.09
15.26
Net Current Assets
5.99
16.26
16.26
-1.79
23.37
10.19
18.94
16.89
21.22
26.89
Total Assets
376.62
276.59
225.61
215.17
134.77
123.22
89.25
95.88
105.70
108.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
-2.54
21.02
1.75
7.54
-8.45
12.60
5.37
2.15
6.36
4.08
PBT
7.10
6.86
2.87
0.99
1.42
1.65
1.22
-1.26
2.39
1.81
Adjustment
5.05
5.21
6.24
6.29
3.66
2.82
2.81
1.87
1.83
4.42
Changes in Working Capital
-14.06
9.38
-7.35
0.52
-13.55
8.75
1.34
1.54
2.14
-2.15
Cash after chg. in Working capital
-1.91
21.45
1.76
7.81
-8.47
13.22
5.37
2.15
6.36
4.08
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-0.62
-0.42
-0.01
-0.26
0.03
-0.62
0.00
0.00
0.00
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
0.00
0.00
Cash From Investing Activity
-4.62
-5.31
-6.84
-30.32
-1.16
-0.88
-0.20
1.38
-0.94
-0.35
Net Fixed Assets
0.55
-1.95
-7.02
-29.06
-1.11
11.04
-0.09
-0.08
-0.13
-0.24
Net Investments
-13.23
-3.63
-0.37
0.07
0.15
-4.09
0.00
0.93
-2.41
0.00
Others
8.06
0.27
0.55
-1.33
-0.20
-7.83
-0.11
0.53
1.60
-0.11
Cash from Financing Activity
6.95
-15.51
5.11
22.84
9.61
-11.72
-5.59
-3.15
-5.38
-6.75
Net Cash Inflow / Outflow
-0.21
0.21
0.02
0.06
0.00
0.00
-0.42
0.38
0.04
-3.02
Opening Cash & Equivalents
0.38
0.16
0.14
0.08
0.08
0.08
0.51
0.13
0.09
3.11
Closing Cash & Equivalent
0.17
0.38
0.16
0.14
0.08
0.08
0.09
0.51
0.13
0.09

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
284.52
246.85
166.66
126.57
111.20
92.59
49.80
48.74
50.14
47.91
ROA
1.73%
1.51%
0.99%
0.38%
1.12%
1.11%
1.03%
-1.25%
1.78%
1.14%
ROE
2.36%
2.04%
1.65%
0.63%
1.57%
1.84%
2.15%
-2.83%
4.31%
2.88%
ROCE
3.33%
4.08%
3.98%
2.21%
3.67%
3.85%
4.42%
0.75%
5.59%
5.85%
Fixed Asset Turnover
11.14
3.70
7.91
19.02
17.89
7.48
4.36
3.94
4.24
6.37
Receivable days
27.43
46.48
65.52
67.50
34.54
59.98
101.32
111.27
93.97
83.50
Inventory Days
22.81
60.53
51.59
70.01
70.46
71.82
67.75
71.59
95.79
71.24
Payable days
8.67
19.39
59.21
65.29
14.02
4.84
3.18
5.77
3.69
1.64
Cash Conversion Cycle
41.57
87.61
57.91
72.21
90.98
126.95
165.90
177.08
186.07
153.10
Total Debt/Equity
0.21
0.19
0.39
0.41
0.20
0.32
0.91
1.11
1.26
1.43
Interest Cover
3.89
3.48
1.64
1.47
1.51
1.78
1.45
0.36
1.70
1.43

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Shri Bajrang Allianc - Quarterly Results
    13th Feb 2024, 16:34 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.