Bharat Road Network Ltd - Stock Valuation and Financial Performance

BSE: 540700 | NSE: BRNL | Engineering - Construction | Small Cap

Bharat Road Network Share Price

56.82 -1.15 -1.98%
as on 23-Apr'24 15:31

DeciZen - make an informed investing decision on Bharat Road Network

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Bharat Road Network stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
477 Cr.
52-wk low:
25.4
52-wk high:
97.5

Is Bharat Road Network Ltd an attractive stock to invest in?

1. Is Bharat Road Network Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Bharat Road Network Ltd is a below average quality company.

2. Is Bharat Road Network Ltd undervalued or overvalued?

The key valuation ratios of Bharat Road Network Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Bharat Road Network Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Bharat Road Network Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Bharat Road Network:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Bharat Road Network Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % -4.1%-0.3%1.3%1.9%2.9%1.3%1.7%1.3%-14.6%-1.1%-
Value Creation
Index
NANA-0.9-0.9-0.8-0.9-0.9-0.9-2.1-1.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 10.910.43.814.333.310.56.719.191.226.78
Sales YoY Gr.--4.7%-63.2%271.9%133.4%-68.4%-36.7%186.4%377.7%-70.7%-
Adj EPS -50.1-29.50.30.52.6-1.62.50.3-25-4-5.2
YoY Gr.-NANA85.2%410%-163.1%NA-89.2%-9351.9%NA-
BVPS (₹) -57.6-63.99.7104.8139.3140.4140.1136.49888.586.4
Adj Net
Profit
-50.1-29.50.32.721.4-13.5212.3-210-33.3-44
Cash Flow from Ops. -3.1-2.5-4.4-19.1-15.3-24.9-67.5-10250.2-53.2-
Debt/CF from Ops. -140-153.4-115.6-7.8-8.7-4.8-2.1-3.26.2-5.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 10.4%-4.3%58.9%-70.7%
Adj EPS NA-209.3%-216.7%NA
BVPSNA-8.7%-14.2%-9.8%
Share Price - -10.3% 28.2% 94.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
250.248.5-10.92.5-1.21.80.2-21.3-4.3-6
Op. Profit
Mgn %
11.7116.662.755.43.8-80.612.217.4-5.3-348.7
Net Profit
Mgn %
-457.8-282.37.119.164.2-128.3314.111.9-229.8-124.5-567.6
Debt to
Equity
-7.6-5.952.70.30.10.10.10.30.40.4-
Working Cap
Days
2934155,0202,0881,8676,59911,6896,9721,4794,1569,812
Cash Conv.
Cycle
401245992392088105111401526,372

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 58.86%

Return on Equity is Poor

Sales growth is not so good in last 4 quarters at -60.79%

Latest Financials - Bharat Road Network Ltd.

Standalone Consolidated
TTM EPS (₹) -5.2 -17.1
TTM Sales (₹ Cr.) 7.8 381
BVPS (₹.) 86.4 26.7
Reserves (₹ Cr.) 642 140
P/BV 0.66 2.13
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 25.35 / 97.50
All Time Low / High (₹) 24.00 / 218.65
Market Cap (₹ Cr.) 477
Equity (₹ Cr.) 84
Face Value (₹) 10
Industry PE 41.8

Management X-Ray of Bharat Road Network:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *22.1622.1622.1622.1622.1622.1622.1622.1622.1622.80
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Bharat Road Network

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales111041433117199127
Operating Expenses 109451510396412667
Manufacturing Costs6500023137018
Material Costs0000000000
Employee Cost 3334754334
Other Costs 11128431495346
Operating Profit 1109180-32-45-35-41
Operating Profit Margin (%) 11.7%11.0%6.6%62.3%55.4%3.8%-481.0%-235.0%-38.1%-152.0%
Other Income 0338733643730172
Interest 514181311442222731
Depreciation 0000000000
Exceptional Items 00000000-295-28
Profit Before Tax -50-60341203-37-341-97
Tax 00011261-6-19-17
Profit After Tax -50-60229142-31-322-80
PAT Margin (%) -457.0%-60.5%7.1%15.4%86.8%135.6%33.7%-161.0%-353.0%-299.0%
Adjusted EPS (₹)-50.1-6.30.30.43.41.70.3-3.7-38.4-9.6
Dividend Payout Ratio (%)0%0%0%0%29%29%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund -58-64105731,1701,1791,1761,145823743
Share Capital 10101055848484848484
Reserves -68-7405181,0861,0951,0921,061739659
Minority Interest0000000000
Debt43337751315013312073255240237
Long Term Debt367945029783708197197194
Short Term Debt662831053505065594444
Trade Payables2100412144
Others Liabilities 85448848214107170124
Total Liabilities 3853195277261,3941,3471,4651,5091,2371,107

Fixed Assets

Gross Block0000000111
Accumulated Depreciation0000000000
Net Fixed Assets0000000000
CWIP 0000000000
Investments 3713094316431,1141,2401,1441,085892761
Inventories0000000000
Trade Receivables56812431011864
Cash Equivalents 01016700141267
Others Assets94885623097309401327275
Total Assets 3853195277261,3941,3471,4651,5091,2371,107

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -3-2-4-19-15-25-67-10250-53
PBT -50-60341203-37-341-97
Adjustment 51706-22-20-65130568
Changes in Working Capital -4-3-4-28-30-19-63-11688-24
Tax Paid -1-1-1-1-4-7-1-1-10
Cash Flow From Investing Activity -62101-77-114-5307651-57-987
Capex 0000000000
Net Investments -56101-3-164-382-85100-12139
Others -50-7450-148160-48-45-1048
Cash Flow From Financing Activity 61-9881148533-5416161-42-34
Net Proceeds from Shares 00056157300000
Net Proceeds from Borrowing 136-274408-406-14-1381890-3
Interest Paid -50-40-55-50-17-36-1-22-27-31
Dividend Paid 0000-4-4-4000
Others -25217-27243-4-114-6-150
Net Cash Flow -41-116-12-401-10
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)N/AN/A00.763.321.220.19-2.66-32.74-10.24
ROCE (%)N/AN/A1.892.525.124.940.41-1.09-24.09-6.08
Asset Turnover Ratio0.030.030.010.020.030.0100.010.070.02
PAT to CFO Conversion(x)N/AN/AN/A-9.5-0.52-1.79-33.5N/AN/AN/A
Working Capital Days
Receivable Days861886882583029255751802762
Inventory Days0000000000
Payable Days0000000000

Bharat Road Network Ltd Stock News

Bharat Road Network Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Bharat Road Network on 23-Apr-2024 15:31 is ₹56.82.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 23-Apr-2024 15:31 the market cap of Bharat Road Network stood at ₹477.0.
The latest P/E ratio of Bharat Road Network as of 23-Apr-2024 15:31 is 0.00.
The latest P/B ratio of Bharat Road Network as of 23-Apr-2024 15:31 is 0.66.
The 52-week high of Bharat Road Network is ₹97.50 and the 52-week low is ₹25.35.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bharat Road Network is ₹7.75 ( Cr.) .

About Bharat Road Network Ltd

No data to display
You have 0 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.