Birla Power Solutions Ltd - Stock Valuation and Financial Performance

BSE: 517001 | NSE: BIRLAPOWER | Electric Equipment | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Birla Power Solution

M-Cap below 100cr DeciZen not available

Birla Power Solutions stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
19.2 Cr.
52-wk low:
0.1
52-wk high:
0.1

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 Birla Power Solution:

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'03Sep'04Sep'05Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13TTM
ROCE % 5.4%6.8%5.2%9.7%5.1%4.9%4.7%4.6%3.7%3.6%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 71.265.692.9151218227238292413401118
Sales YoY Gr.--7.8%41.5%62.7%44.2%4%5.1%22.8%41.2%-2.9%-
Adj EPS 0.20.10.10.20.10.10000-0.2
YoY Gr.--55.6%75%14.3%-31.3%-27.3%-50%-25%-33.3%0%-
BVPS (₹) 4.22.94.52.73.63.73.12.42.52.62.6
Adj Net
Profit
2.31.11.74.55.743.16.84.74.4-32
Cash Flow from Ops. -15-16-0.81.8-46.7-8.829.6-43-1172.5-
Debt/CF from Ops. -2.5-2.7-91.432.4-1.9-10.83.5-2.7-1.163.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 21.2%13%18.9%-2.9%
Adj EPS -21.7%-28.9%-20.6%0%
BVPS-5.3%-6.7%-5.8%3.2%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'03Sep'04Sep'05Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13TTM
Return on
Equity %
4.22.93.17.53.62.11.31.70.90.8-5.9
Op. Profit
Mgn %
8.1211.28.78.9109.68.87.910.7-15.4
Net Profit
Mgn %
3.21.61.932.61.81.32.31.11.1-27.2
Debt to
Equity
0.71.21.20.80.50.50.40.20.30.3-
Working Cap
Days
3973915592753364014474734595733,016
Cash Conv.
Cycle
1692032551401961961531781882251,160

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

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

Latest Financials - Birla Power Solutions Ltd.

Standalone Consolidated
TTM EPS (₹) -0.2 -0.2
TTM Sales (₹ Cr.) 118 314
BVPS (₹.) 2.6 2.5
Reserves (₹ Cr.) 332 317
P/BV 0.04 0.04
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.07 / 0.09
All Time Low / High (₹) 0.05 / 7.92
Market Cap (₹ Cr.) 19.2
Equity (₹ Cr.) 213.5
Face Value (₹) 1
Industry PE 77.1

Management X-Ray of Birla Power Solution:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *15.0726.2622.7995.8296.1796.1796.1796.1793.2985.60
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Birla Power Solution

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'03Sep'04Sep'05Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13
Sales71.1798.4392.88226.68217.85226.54238.12292.33412.69400.57
Operating Expenses 65.6296.5082.50207.14198.61203.90217.83266.73380.24357.84
Manufacturing Costs2.342.821.422.611.373.852.952.752.191.37
Material Costs36.8157.9156.48175.07170.16169.06182.63233.95353.94331.98
Employee Cost 8.7313.599.0113.1011.6311.2212.3113.5911.9511.02
Other Costs 17.7322.1815.5816.3715.4619.7719.9516.4312.1713.47
Operating Profit 5.551.9210.3819.5319.2422.6420.2925.6032.4542.73
Operating Profit Margin (%) 7.8%2.0%11.2%8.6%8.8%10.0%8.5%8.8%7.9%10.7%
Other Income 3.0312.662.506.171.693.263.9111.758.080.27
Interest 3.088.056.6413.839.8314.6218.2123.4828.2729.58
Depreciation 3.124.682.943.272.513.463.473.783.643.54
Exceptional Items 0000000000
Profit Before Tax 2.381.863.318.618.597.822.5210.108.619.88
Tax 0.240.101.221.792.443.741.172.543.325.47
Profit After Tax 2.141.752.096.826.154.081.357.565.304.42
PAT Margin (%) 3.0%1.8%2.2%3.0%2.8%1.8%0.6%2.6%1.3%1.1%
Adjusted EPS (₹)0.20.10.20.20.10.10.00.00.00.0
Dividend Payout Ratio (%)69%36%40%21%21%0%399%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'03Sep'04Sep'05Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13

Equity and Liabilities

Shareholders Fund 54.7155.7556.88123.86194.63197.80275.98522.44538.98555.78
Share Capital 10.4810.4810.4823.7742.4742.4771.72213.52213.52213.52
Reserves 44.2245.2746.40100.09152.17155.34204.27308.92325.46342.26
Minority Interest0000000000
Debt37.3363.6069.7588.3690.6395.25103.89116.38131.07161.45
Long Term Debt37.3363.6069.7588.3690.6395.25103.8937.2961.3650.43
Short Term Debt000000079.0969.71111.02
Trade Payables18.7919.1342.4120.9513.9148.0669.8725.0923.8026.71
Others Liabilities 9.5812.9616.3123.0326.7512.9225.8871.4175.4191.73
Total Liabilities 120.41151.44185.34256.20325.92354.04475.63735.32769.26835.66

Fixed Assets

Gross Block52.7253.0255.1778.4998.5599.90101.15102.50102.87102.31
Accumulated Depreciation35.3939.1842.3643.4744.8947.7341.5240.1743.5146.39
Net Fixed Assets17.3313.8312.8135.0253.6652.1759.6362.3359.3655.92
CWIP 0.970.843.4837.7219.8710.174.120.931.301.35
Investments 0000001.8073.53108.02106.02
Inventories29.6239.7236.2538.3135.9043.9845.4444.6443.0735.69
Trade Receivables36.5147.5388.4179.25123.78121.32130.76170.24222.37252.07
Cash Equivalents 7.893.633.643.5919.126.0793.41139.476.855.34
Others Assets28.0945.9040.7562.3173.59120.32140.47244.17328.29379.27
Total Assets 120.41151.44185.34256.20325.92354.04475.63735.32769.26835.66

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'03Sep'04Sep'05Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13
Cash Flow From Operating Activity -14.96-24.01-0.762.73-46.70-8.8429.58-43.01-117.352.53
PBT 2.381.775.998.618.597.822.9810.108.619.88
Adjustment 4.987.7110.3416.4312.3021.3723.36-6.3854.1233.72
Changes in Working Capital -20.79-34.82-13.88-20.37-63.55-37.887.5-42.58-177.98-41.32
Tax Paid -1.531.34-0.52-0.85-3.42-0.16-4.25-4.15-2.110.25
Cash Flow From Investing Activity -2.251.321.26-58.963.577.45-19.06-150.463.72-2.51
Capex -1.02-1.09-4.57-52.56-3.367.73-5.37-31.88-6.43-6.59
Net Investments 000000-1.80-71.73-34.492
Others -1.232.415.83-6.406.93-0.27-11.90-46.8544.652.08
Cash Flow From Financing Activity 16.4218.43-0.4856.1858.66-11.6676.82239.53-18.98-1.53
Net Proceeds from Shares 00055.9267.32092.39284.0400
Net Proceeds from Borrowing 0000000000
Interest Paid -2.27-6.60-6.15-13.47-9.73-15.32-16.02-27.39-45.72-43.11
Dividend Paid -1.43-1.62-0.70-0.99-1.35-1.50-0.26-13.07-0.02-0.02
Others 20.1226.646.3614.722.425.170.71-4.0526.7641.60
Net Cash Flow -0.79-4.260.01-0.0515.53-13.0587.3446.07-132.62-1.51
PARTICULARSMar'03Sep'04Sep'05Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13
Ratios
ROE (%)4.063.253.737.994.112.180.591.971.020.82
ROCE (%)6.849.488.1213.647.78.016.356.85.75.65
Asset Turnover Ratio0.680.770.581.030.760.690.590.480.550.5
PAT to CFO Conversion(x)-6.99-13.72-0.360.4-7.59-2.1721.91-5.69-22.140.57
Working Capital Days
Receivable Days145146255135167191189188173216
Inventory Days11912114360616267563936
Payable Days167106190633567118742528

Birla Power Solutions Ltd Stock News

Birla Power Solutions Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Birla Power Solution 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 Birla Power Solution stood at ₹19.22.
The latest P/E ratio of Birla Power Solution as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Birla Power Solution as of 01-Jan-1970 05:30 is 0.04.
The 52-week high of Birla Power Solution is ₹0.09 and the 52-week low is ₹0.07.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Birla Power Solution is ₹117.8 ( Cr.) .

About Birla Power Solutions Ltd

Birla Power Solutions (BPSL) was established in April1984 in collaboration with globally renowned Yamaha Motor Company, Japan, by the dynamic visionary late Ashok Birla. The company has many a firsts to its credit. It was the first company to manufacture portable generators in India in 1986. The company has the expertise of manufacturing 2-stroke as well as 4-stroke engines. The company is presently producing a wide range of generators catering to the power requirements of 500W to 40KW being fuelled by variety of fuel options like kerosene, petrol, diesel, LPG, CNG, biogas, etc. It was the first company to roll out self-start gensets and became the first company to launch emission compliant generators under the brand name -- Birla Ecogen -- once again taking a step ahead, to launch low-noise gensets, complying with phase-II noise norms and entering a new era of silent technology gensets.

BPSL is committed to provide total power solution depending upon the customer's needs by manufacturing portable generators, inverters, home UPS. To provide complete power solution to its esteemed customers under one roof, the company has recently started opening power shopee across the country.

To support the farming community, it includes water pumps and multi purpose engines and its application products such as power sprayers and needle vibrators and lawn mowers, under the brand name ‘Ecoshakti’. The company also has plans to increase its range of pumpsets and sprayers in the lower power range.

BPSL has recently launched power tiller under the brand name 'Birla Harit'. The diesel engine of 11.5 HP used in it has been manufactured by Yanmar, with their latest technology. This power tiller will be very useful particularly to farmers having small and medium land holdings. The products are extremely compact, light weight, portable and efficient and shall be very popular in the farming community because of their reliability, low maintenance and low running cost.

To match with the market requirements, the company has launched two new products in portable genset segment with the capacity of 900 VA and 5 KVA. With continuous in-house R&D, BPSL has also developed the technology of reduction of heating effect generated inside the generators.

The company exports a significant percentage of its production to various countries around the globe. Both generators as well as multi purpose engines are gaining increasing acceptance in the African sub-continent, Middle East and Far East countries. Its products are sold in competition with known and renowned international brand names.

The modern manufacturing unit is established near Dehradun (Uttaranchal) in a very scenic and serene backdrop of hills and forest, with a capacity of 1,25,000 smaller gensets and 75,000 multi-purpose engines and higher KVA Gensets of 20,000 units per annum. The total area of the factory is 1,50,000 square meters and the covered area is 17,000 square meters. The connected load is 1550 KVA. Though the power availability in the region is good, the company has DG sets of 850 KVA as stand by captive power.

The alternator shop has fully automatic machines capable of producing single phase self excited synchronous alternators up to the capacity of 4.5 KVA. The machine shop has 79 machines, of which ten are CNC such as CNC Lathes, CNC Machining Centre & CNC Drill Tap Centre. The paint shop is having Dip Phosphating to accommodate up to the cube size of 800 mm and conveyorised electrostatic spray painting along with thermic fluid baking for cube size of 600 mm.

The company has 550 employees, out of which around 200 are skilled workmen. Most of them are ITI educated, and the work culture at the factory is very cordial. There has been no loss of production due to Industrial issues for the last three years as all employees at all levels are partners in progress. It also extends same philosophy to share benefits of our existing and innovative products with its channel partners, further extended to its valued customers across the globe.

In the year 2002, the company has acquired the stake of Yamaha Motor Company Japan. BPSL has become one of the few Indian companies to buy out the equity of its MNC partner. Today, the company has become totally self sufficient in all aspects. BPSL is entering into a new era with constant emphasis on state of the art R&D and insistence on quality products.

Products of the company

• Silent Portable Generators
• Higher Capacity Silent Generators
• Alternate Fuel Based Generators
• Multi Purpose Engines (MPEs)
• Pumpsets
• Sprayer
• Inverters
• Batteries
• Power Tiller
• Lawn Mower

Certification/ Recognition

The company got ISO 9002 certification in October’1998, and has also been awarded ISO14001 certification.

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.