BGR Energy Systems Ltd - Stock Valuation and Financial Performance

BSE: 532930 | NSE: BGRENERGY | Engineering - Construction | Small Cap

BGR Energy Systems Share Price

39.54 -0.86 -2.13%
as on 19-Mar'24 16:14

DeciZen - make an informed investing decision on BGR Energy Systems

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

1. Quality

2. Valuation

Overvalued

3. Price Trend

BGR Energy Systems stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
291.5 Cr.
52-wk low:
39
52-wk high:
119.5

Is BGR Energy Systems Ltd an attractive stock to invest in?

1. Is BGR Energy Systems Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that BGR Energy Systems Ltd is a average quality company.

2. Is BGR Energy Systems Ltd undervalued or overvalued?

The key valuation ratios of BGR Energy Systems Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is BGR Energy Systems Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of BGR Energy Systems 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 BGR Energy Systems:

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.
BGR Energy Systems Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 8.7%7%7.5%7.8%7.9%6.8%6.4%-3.7%2.5%-8.4%-
Value Creation
Index
-0.4-0.5-0.5-0.5-0.4-0.5-0.5-1.3-0.8-1.6-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3,2963,3653,2383,4383,2983,2292,6921,1401,221806949
Sales YoY Gr.-2.1%-3.8%6.2%-4.1%-2.1%-16.6%-57.7%7.1%-34%-
Adj EPS 18.17.23.26.54.91-1.5-48.8-25.3-68.2-151.9
YoY Gr.--60.3%-55.6%103.4%-24.3%-80.1%-253.1%NANANA-
BVPS (₹) 180.7186.3184.7190.9194.7194.9196.4147.3122.255.9-66.8
Adj Net
Profit
13151.923.14735.67.1-10.8-352-183-492-1,096
Cash Flow from Ops. 153151-81.759125.6257369467334305-
Debt/CF from Ops. 13.214-28.23.486.98.85.84.25.66-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -14.5%-24.6%-33.1%-34%
Adj EPS -215.9%-269.1%NANA
BVPS-12.2%-22.1%-34.2%-54.3%
Share Price -9.7% -9% -4.8% -22.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
10.43.91.73.52.60.5-0.8-28.4-18.8-76.62791.9
Op. Profit
Mgn %
14.311.412.811.613.311.89.7-12.711.7-32.8-73.8
Net Profit
Mgn %
41.50.71.41.10.2-0.4-30.9-15-61.1-115.5
Debt to
Equity
1.61.61.71.51.61.61.51.82.14.6-
Working Cap
Days
5715475765545936317331,5541,3521,9571,270
Cash Conv.
Cycle
18216013610313319283-85-112-840

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 2.00%

Sales growth has been subdued in last 3 years -33.09%

Debt to equity has increased versus last 3 years average to 4.57

Sales growth is not so good in last 4 quarters at 5.62%

Latest Financials - BGR Energy Systems Ltd.

Standalone Consolidated
TTM EPS (₹) -151.9 -153
TTM Sales (₹ Cr.) 949 949
BVPS (₹.) -66.8 -110.6
Reserves (₹ Cr.) -554 -871
P/BV -0.61 -0.37
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 39.03 / 119.48
All Time Low / High (₹) 18.95 / 988.00
Market Cap (₹ Cr.) 292
Equity (₹ Cr.) 72.2
Face Value (₹) 10
Industry PE 41

Management X-Ray of BGR Energy Systems:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.0040.0040.0040.0040.0040.0040.0040.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of BGR Energy Systems

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
Sales3,2963,3653,2383,4383,2983,2292,6921,1401,221806
Operating Expenses 2,8532,9972,8233,0452,8652,8492,4371,2881,0781,071
Manufacturing Costs464499485783624621519262144134
Material Costs2,0922,2602,0231,9301,8371,9121,641676762560
Employee Cost 183162181186210223191135131126
Other Costs 11577134146195948621541251
Operating Profit 442368415393433380255-149142-265
Operating Profit Margin (%) 13.4%10.9%12.8%11.4%13.1%11.8%9.5%-13.1%11.6%-32.9%
Other Income 1260213260331251
Interest 231265348322347343344329364405
Depreciation 19252324252835302717
Exceptional Items 00020-1900000
Profit Before Tax 1927950686441-64-475-236-635
Tax 823723243212-78-120-58-157
Profit After Tax 110422744322914-355-178-479
PAT Margin (%) 3.3%1.3%0.8%1.3%1.0%0.9%0.5%-31.2%-14.6%-59.4%
Adjusted EPS (₹)15.25.83.86.14.54.01.9-49.3-24.7-66.3
Dividend Payout Ratio (%)20%0%0%0%0%0%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 1,3041,3441,3331,3781,4051,4061,4171,063882403
Share Capital 72727272727272727272
Reserves 1,2321,2721,2611,3051,3331,3341,345991810331
Minority Interest0000000000
Debt2,0132,1122,2481,9262,1252,1242,1301,9381,8781,841
Long Term Debt735139027417036000231
Short Term Debt2,0061,7601,8591,6521,9552,0892,1301,9381,8781,610
Trade Payables9801,0341,2181,2811,0691,1661,1821,0771,010953
Others Liabilities 2,1291,7481,5411,6021,8641,8091,3861,2191,5101,609
Total Liabilities 6,4256,2396,3406,1876,4636,5056,1165,2965,2814,806

Fixed Assets

Gross Block290299319336364389410402381364
Accumulated Depreciation95121140163186212246272285282
Net Fixed Assets1941781791721781771631309682
CWIP 4500000000
Investments 364364364364364364359360360360
Inventories50412361443744473942
Trade Receivables2,7562,4162,6272,1642,9992,891881808730677
Cash Equivalents 662765481504347377362332259283
Others Assets2,3962,4712,6652,9212,5312,6594,3073,6203,7973,362
Total Assets 6,4256,2396,3406,1876,4636,5056,1165,2965,2814,806

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 153151-8259126257369467334305
PBT 1927950686441-64-475-236-635
Adjustment 191226394255331318307466385616
Changes in Working Capital -19958-527308-355-91134475158288
Tax Paid -32-2121-40-15-12-812736
Cash Flow From Investing Activity -7-11-19-17-31-2642-18-2
Capex -11-10-24-17-31-26-1-18-2
Net Investments 0000000000
Others 4-1500043000
Cash Flow From Financing Activity -432-130-106-534-91-232-413-459-370-306
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -634438-116-103-103-17000231
Interest Paid -185-203-291-247-302-266-277-263-332-334
Dividend Paid -51-2200000000
Others -191-250147-17131513835-196-38-204
Net Cash Flow -28610-20740-96-1-28-28-4
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)8.713.182.033.262.332.070.96-28.66-18.31-74.47
ROCE (%)12.5310.1411.2111.1111.7110.547.77-4.484.42-9.21
Asset Turnover Ratio0.510.530.520.550.520.50.430.20.230.16
PAT to CFO Conversion(x)1.393.6-3.0413.430.818.8626.36N/AN/AN/A
Working Capital Days
Receivable Days310279283254286333256270230318
Inventory Days4544655151318
Payable Days177163203236234213261610500639

BGR Energy Systems Ltd Stock News

BGR Energy Systems Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of BGR Energy Systems on 19-Mar-2024 16:14 is ₹39.54.
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 19-Mar-2024 16:14 the market cap of BGR Energy Systems stood at ₹291.5.
The latest P/E ratio of BGR Energy Systems as of 19-Mar-2024 16:14 is 0.00.
The latest P/B ratio of BGR Energy Systems as of 19-Mar-2024 16:14 is -0.61.
The 52-week high of BGR Energy Systems is ₹119.5 and the 52-week low is ₹39.03.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of BGR Energy Systems is ₹948.9 ( Cr.) .

About BGR Energy Systems Ltd

BGR Energy Systems (BGRESL) was incorporated in 1985 and  is engaged in supplying of systems and equipment and contracting turnkey engineering project.  The company started as a joint venture between GEA Energietechnik GmbH, Germany and the promoterB G Raghupathy in order to produce and sell on-line condenser tube cleaning systems, debris filters and rubber cleaning balls used in thermal and nuclear power plants.

In 1993 B G Raghupathy and members of his family became the sole shareholders of the company and began to expand the range of product and services range in the power and oil & gas industries. On June 28, 2007, the company's name was changed from GEA Energy System (India), to BGR Energy Systems.

In the turnkey engineering project contracting business, the company engineers, manufactures, procures, constructs and commissions projects in  area of power and oil and gas sector, wherein it takes turnkey responsibility to supply of a range of equipment and services, including the civil works required for a project and other work as may be required under the contract for such project.

The company executes turnkey contracts to supply the Balance of Plant ('BOP') Equipment, Services and Civil works for Power Generation projects, in which it supplys, from a single source, the balance of the plant, i.e. items other than the boiler, turbine and generator. The company is currently executing BOP and EPC contracts tailored to customer's demands. It also has an infrastructure business intended to provide construction services and technology oriented projects to the infrastructure sector.

Businesses

Power Projects - Under this, BGR Energy provides turnkey EPC and BOP services for coal-based thermal power plants and gas-based combined cycle power plants typically over 100 megawatts ('MW'). The company completed its first contract in 2002.

Captive Power Projects- The company offers turnkey EPC and BOP services for power plants typically under 100 MW. This division became operational in 2006.

Oil and Gas Equipments- It designs and manufactures gas conditioning and metering skids, storage tanks, pipeline pig launching and receiving systems, gas processing complexes and gas compressor packages related to the oil and gas industry for companies in India and abroad, and which began operating in 2001.

Air Fin Coolers- BGRESL designs and manufactures air fin coolers, which cools process fluids and gases used in the refining, petrochemical, and oil and gas industries, and which began operating in 1994.

Environmental Engineering- The company designs, manufactures and provides water treatment plants and effluent treatment plants, which have application in power and process plants and other industrial plants, and which began operating in 1996.

Electrical Projects- Under this, the company designs supplies electrical systems and equipment such as gas insulated switchgear (GIS) substations, optical fiber power ground wires (OPGW), extra high voltage substations and transmission lines to power stations, refineries and petrochemical plants.

Infrastructure- The division began operations in 2004. The company is capable of building roads and industrial buildings.

Milestones

  • 1987- in February, company entered into a joint venture with GEA Germany.
  • 1993- In March, GEA Germany divested its stake in company. 
  • 1994- It entered into a license and technical collaboration with GEA Btt, France in January. In April, Progen entered into a license and technical service agreement with GEA Spirogills, UK.
  • 1996- BGRESL entered into a collaboration agreement with GEA Germany to set up GEA Cooling Tower Technologies (India).
  • 2000- The company entered into a technical collaboration agreement with Crane Environmental Inc, USA. The same year company secured its first contract for balance of plant from BHEL. 
  • 2003- In April, the company secured its first engineering, procurement and constriction contract for a 120 MW gas based combined cycle power plant in Karuppur, Tamil Nadu. In June of that year, the company built and supplied a debris filter for a nuclear power plant in Taiwan.
  • 2006- The company won a contract for gas insulated switchgear from Hyundai Motors India in January. In March, company entered memorandum of understanding with Ariel Corporation Inc allowing the company to become an Ariel, qualified packager. The company’s electrical project business obtained category 'F' power trading license from the Central Electricity Regulatory Commission (CERC).
  • 2010
    - BGR Energy Systems Ltd  signed Joint Venture Agreements with Hitachi Ltd., Japan and Hitachi Power Europe GmbH, Germany for the business of design, engineering and manufacture of Supercritical Steam Turbine Generator and Supercritical Steam Generator (Boilers).
  • 2012
    -BGR was awarded contract for supply of 2 x 660 MW Super - critical Boilers from NTPC.
    -BGR Energy awarded contract for supply of 2 x 800 MW Steam Turbine and Generators for NTPC's LARA STPP.

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.