Balaji Distilleries Ltd. (Merged) - Stock Valuation and Financial Performance

BSE: 500035 | NSE: BALAJIDIST | Breweries & Distilleries |

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Balaji Distilleries

M-Cap below 100cr DeciZen not available

Balaji Distilleries Ltd. (Merged) stock performance -

mw4me loader
P/E Ratio (SA):
Market Cap:
0 Cr.
52-wk low:
39.5
52-wk high:
53.9

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Balaji Distilleries:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'01Mar'02Jun'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10TTM
ROCE % -7.3%-3.1%-20.2%-3.3%-7.4%-41.7%278.4%-717.6%-30.5%-23.6%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3753984034855757029911,2091,4791,4840
Sales YoY Gr.-5.9%1.4%20.2%18.5%22.1%41.1%22%22.3%0.4%-
Adj EPS -17.2-6.5-17.4-7.9-9-17.5-2.36.2-2.5-0.50
YoY Gr.-NANANANANANANA-139.9%NA-
BVPS (₹) 19.67.9-11-27.1-29-71.1-72.1-52.1-50.3-80
Adj Net
Profit
-70.7-31.9-85-38.7-44.3-93-12.133-13.2-6.7NAN
Cash Flow from Ops. -22.46.8-0.615.5-1.518.727.19.177.317.8-
Debt/CF from Ops. -15.748.9-483.934.5-26517.511.920.61.73.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 16.5%20.9%14.4%0.4%
Adj EPS NANANANA
BVPS-190.5%NANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'01Mar'02Jun'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10TTM
Return on
Equity %
-57.4-33.5-254114.172.246.53.8-12.56.64.30
Op. Profit
Mgn %
-3.9-3.5-13.40.3-1.52.32.93.51.31.75.2
Net Profit
Mgn %
-18.8-8-21.1-8-7.7-13.3-1.22.7-0.9-0.5NAN
Debt to
Equity
3.73.6-34.8-10-4.7-1-1-0.9-0.7-0.6-
Working Cap
Days
203187148187121571112131519
Cash Conv.
Cycle
-66-70-60-82-61-63-58-60-62-72-10

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Latest Financials - Balaji Distilleries Ltd. (Merged)

Standalone Consolidated
TTM EPS (₹) - -
TTM Sales (₹ Cr.) - -
BVPS (₹.) - -
Reserves (₹ Cr.) - -
P/BV - -
PE - -
From the Market
52 Week Low / High (₹) 39.50 / 53.90
All Time Low / High (₹) 2.51 / 119.50
Market Cap (₹ Cr.) -
Equity (₹ Cr.) -
Face Value (₹) -
Industry PE -

Management X-Ray of Balaji Distilleries:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Balaji Distilleries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'01Mar'02Jun'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10
Sales375.32397.63504.21363.71574.83702.03990.621,208.721,478.761,484.34
Operating Expenses 390.77411.95571.90367.10583.56686.21962.051,166.731,460.011,459.40
Manufacturing Costs13.7411.3011.126.618.1618.9424.3133.7141.9040.38
Material Costs72.6287.78102.8698.94167196276.28336421.12416.21
Employee Cost 7.234.315.504.136.286.729.2911.5116.6717.07
Other Costs 297.19308.55452.42257.42402.12464.55652.18785.51980.32985.74
Operating Profit -15.45-14.32-67.68-3.39-8.7315.8228.5741.9918.7524.93
Operating Profit Margin (%) -4.1%-3.6%-13.4%-0.9%-1.5%2.3%2.9%3.5%1.3%1.7%
Other Income 4.400.614.583.603.107.235.454.544.884.86
Interest 49.0626.3936.4024.3728.1538.7935.1430.6535.3127.47
Depreciation 9.147.139.428.129.369.229.6710.888.359.64
Exceptional Items 00000.50-213.406.36102.1931.471.96
Profit Before Tax -69.26-47.23-108.91-32.28-42.64-238.36-4.43107.2011.43-5.36
Tax 0-14.98-2.59000.110.941.131.950
Profit After Tax -69.26-32.25-106.32-32.28-42.64-238.47-5.37106.069.47-5.36
PAT Margin (%) -18.5%-8.1%-21.1%-8.9%-7.4%-34.0%-0.5%8.8%0.6%-0.4%
Adjusted EPS (₹)-16.9-6.6-21.7-6.6-8.7-45.0-1.020.01.8-0.4
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'01Mar'02Jun'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10

Equity and Liabilities

Shareholders Fund 95.9294.55-10.86-40.08-82.72-317.19-322.56-216.50-207.02-113.88
Share Capital 56.02104.67105.58108.64108.64112.64112.64112.64112.64143.02
Reserves 39.90-10.12-116.44-148.72-191.35-429.83-435.20-329.13-319.66-256.90
Minority Interest0000000000
Debt351.47334.31381.62400.84390.23325.83322.91188.58134.3168
Long Term Debt351.47334.31381.62400.84390.23325.83322.91188.58134.3168
Short Term Debt0000000000
Trade Payables66.6790.5189.93113.21122.95158.79196.77255.38330.42348
Others Liabilities 4.285.891.461.050.901.061.4013.1113.471.09
Total Liabilities 518.34525.26462.15475.03431.37168.49198.51240.58271.18303.21

Fixed Assets

Gross Block99.3792.73203.33207.18188.74189.08197.21220.03156.12211.12
Accumulated Depreciation27.9344.3953.6461.5870.7079.3088.6299.3942.9952.42
Net Fixed Assets71.4448.34149.70145.60118.04109.77108.59120.64113.13158.70
CWIP 141.25172.194.804.272.832.8512.317.5237.570.14
Investments 0.150.111.305.043.3013.617.2115.7915.0915.19
Inventories7.805.8113.469.8614.4117.8217.3225.8734.3437.22
Trade Receivables10.9824.3115.0123.3717.5614.6124.1232.1433.8448.82
Cash Equivalents 3.531.926.569.118.863.4518.5625.8225.3029.13
Others Assets283.18272.59271.33277.77266.376.3810.4012.8111.9014
Total Assets 518.34525.26462.15475.03431.37168.49198.51240.58271.18303.21

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'01Mar'02Jun'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10
Cash Flow From Operating Activity -22.356.84-0.7911.63-1.4718.6527.099.1477.3317.75
PBT -69.26-47.23-108.91-34.45-42.94-24.78-10.854.97-20.05-7.32
Adjustment 87.2149.79115.7239.7843.0841.8541.0138.7341.6136.32
Changes in Working Capital 8.922.95-2.1112.539.5413.079.5421.1652.33-11.21
Tax Paid -0.2300-0.01-0.01-0.01-0.01-0.01-0.01-0.04
Cash Flow From Investing Activity 30.28-16.40-20.99-12.060.13-11.57-16.94-14.55-28.14-27.25
Capex 29.57-16.61-19.86-8.42-1.89-1.72-17.57-17.91-12.81-19.79
Net Investments 0.380-1.20-3.741.74-10.04-0.452.67-21.47-8.29
Others 0.330.210.070.100.280.191.080.706.150.83
Cash Flow From Financing Activity -21.767.9426.412.981.09-12.49-2.9521.69-72.965.14
Net Proceeds from Shares 1500000000111.62
Net Proceeds from Borrowing 0000000000
Interest Paid 00000000-23.62-19.05
Dividend Paid -4.61000000000
Others -32.147.9426.412.981.09-12.49-2.9521.69-49.34-87.43
Net Cash Flow -13.82-1.614.642.55-0.25-5.417.2016.29-23.76-4.36
PARTICULARSMar'01Mar'02Jun'03Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10
Ratios
ROE (%)-67.48-54.17N/AN/AN/AN/AN/AN/AN/AN/A
ROCE (%)-4.07-4.76N/AN/AN/AN/AN/AN/AN/AN/A
Asset Turnover Ratio0.981.131.51.272.033.638.378.388.587.66
PAT to CFO Conversion(x)N/AN/AN/AN/AN/AN/AN/A0.098.17N/A
Working Capital Days
Receivable Days8111012855657
Inventory Days6457554456
Payable Days338327320375258262235246254297

Balaji Distilleries Ltd. (Merged) Stock News

Balaji Distilleries Ltd. (Merged) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Balaji Distilleries on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Balaji Distilleries stood at ₹0.00.
The latest P/E ratio of Balaji Distilleries as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Balaji Distilleries as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Balaji Distilleries is ₹53.90 and the 52-week low is ₹39.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Balaji Distilleries is ₹0.00 ( Cr.) .

About Balaji Distilleries Ltd. (Merged)

Balaji Distilleries was incorporated in the year 1993. The company`s registered office is in Chennai and M Sreenivasulu Reddy is its chairman. The company is now merged with United Spirits, with effect from April 1, 2009.

Balaji Distilleries produces IMFL products from rectified spirit and brews beer. Within the IMFL segment, the demand is split between various products such as whiskey, brandy, rum, gin and vodka. Within the product segments, the demand is further split between premium brands, medium brands and lower-end brands, which are categorized according to the price. In terms of volume, it is brandy and the lower-end brands that sell more than the other products and premium and medium brands. The company diversified to enter into other businesses like ships and export of consumer products and computer hardware. Its plants are located at Chennai in Tamil Nadu and Nellore in Andhra Pradesh.

The company had become a sick industrial company and has been incurring losses for several years now. So, BIFR declared the company as sick as on January 4, 2007 and has appointed IDBI as the operating agency to prepare a viability study report and revival scheme for the company.

The liquor industry in the state of Tamil Nadu has been opened up with the import of IMFL and beer by TASMAC from the neighboring states, and with the issue of three new distillery licenses and one new brewery license. The company was left with no brand of its own and with the over-dependence on brands of one company, viz United Spirits Limited (USL) and United Breweries Limited (UBL), the board of directors of the company felt that it has became necessary to ward off competition. For the settlement of all secured lenders, unsecured lenders and preference share holders, the board of directors approved the merger of the company with United Spirit in the year 2009. The scheme of arrangement provides for transfer of the brewery division undertaking of Balaji Distilleries Limited to Chennai Breweries Private Limited and merger of Balaji Distilleries Limited (consisting of the distillery division undertaking and investments in subsidiaries) into United Spirits Limited on a going concern basis.The exchange ratio for equity shareholders of BDL has been approved by the board of directors of USL and BDL as two equity shares of Rs 10 each of USL for every 55 equity shares of Rs 10.

In the year 2009, the distillery unit of the company was expanded by installing nine new blending tanks of 45 KL capacity, conversion of three spirit storage tanks into blending tanks of 55 KL each, so as to increase the blending capacity by 5,70,000 bulk litres, modernized five bottling lines from 120 to 240 BPM. The company invested Rs 10 crore for the above improvements, which resulted an increase in production capacity from 6,80,600 cases per month to 9,90,000 cases per month -- the largest IMFL bottling unit in Tamil Nadu.

The brewery unit was also expanded by installing an additional brew house with 500 HL brew length, two unit tanks of 3,000 HL capacity each, filtration system of 300 HL per hour, 500 TR refrigeration plant, capacity enhancement of utilities such as air compressor, 2000 KVA diesel generator,2000 KVA electric transformer, reverse osmosis water treatment plant and upgradation of its effluent treatment plant, with total investment of Rs 45 crore. With this expansion the brewery unit could now produce 1,80,00,000 cases of beer per annum -- the largest brewery unit in Tamil Nadu.

Read More Read Less
You have 2 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.