Bilpower Ltd - Stock Valuation and Financial Performance

BSE: 531590 | NSE: BILPOWER | Steel & Iron Products | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Bilpower

M-Cap below 100cr DeciZen not available

Bilpower stock performance -

mw4me loader
P/E Ratio (SA):
0.37
Market Cap:
1.2 Cr.
52-wk low:
0.5
52-wk high:
0.6

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?

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

3. Is a good buy now?

No data found

10 Year X-Ray of Bilpower:

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'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
ROCE % 7.5%6.9%0.5%-10.3%-17.8%-95.9%-6.9%14.9%-0.2%0.7%-
Value Creation
Index
-0.5-0.5-1.0-1.7NANANA0.1NA-1.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 45639935635.43.918.513.922.59.900
Sales YoY Gr.--12.6%-10.7%-90.1%-89.1%381.3%-25.3%62.5%-56%-100%-
Adj EPS 6.72.1-7.3-17.4-16.5-53.6-2.14.3-0.20.11.5
YoY Gr.--69.4%-454.9%NANANANANA-103.8%NA-
BVPS (₹) 66.44233.213.2-3.3-56.9-59-54-54.6-54.3-54.3
Adj Net
Profit
14.14.3-15.4-36.6-34.6-113-4.39-0.30.23
Cash Flow from Ops. -44.698.8-6.4-74.2-91.61.211.5-4.7-18.10-
Debt/CF from Ops. -4.11-18-2.5-2148.915.7-38.1-9.7-18910.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -100%-100%-100%-100%
Adj EPS -37.4%NANANA
BVPS-197.8%NANANA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19TTM
Return on
Equity %
10.63.8-19.4-75-329178.33.6-7.60.3-0.2-2.8
Op. Profit
Mgn %
6.53.91.8-40.5-103.7-4.6-1.8-17-115.60NAN
Net Profit
Mgn %
3.11.1-4.3-103.4-898.4-607.7-31.239.8-3.30INF
Debt to
Equity
1.31.11.66.6-26.4-1.5-1.5-1.6-1.5-1.5-
Working Cap
Days
2252542432,36316,7652,4761,7791,2482,90000
Cash Conv.
Cycle
1661361031,52212,1751,7766293241,25000

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 %

Net Profit has been subdued in last 3 years %

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

Latest Financials - Bilpower Ltd.

Standalone Consolidated
TTM EPS (₹) 1.5 0.8
TTM Sales (₹ Cr.) 0 0
BVPS (₹.) -54.3 -55.9
Reserves (₹ Cr.) -135 -138
P/BV -0.01 -0.01
PE 0.37 0.72
From the Market
52 Week Low / High (₹) 0.51 / 0.61
All Time Low / High (₹) 0.51 / 187.00
Market Cap (₹ Cr.) 1.2
Equity (₹ Cr.) 21
Face Value (₹) 10
Industry PE 25.1

Management X-Ray of Bilpower:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.0091.7491.7491.7491.7491.7491.7491.7491.7491.74
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Bilpower

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Sales456.41398.70356.1235.363.8518.5313.8522.509.910
Operating Expenses 426.86383.07349.8649.777.9219.4014.1226.3326.560.99
Manufacturing Costs2.400.160.120.060.140.070.080.0300
Material Costs414.19379.92347.4547.817.0318.8313.8222.469.890
Employee Cost 1.721.671.270.600.220.030.060.050.040.08
Other Costs 8.561.311.011.300.530.470.163.8016.630.91
Operating Profit 29.5515.636.26-14.41-4.07-0.87-0.27-3.83-16.65-0.99
Operating Profit Margin (%) 6.5%3.9%1.8%-40.7%-105.0%-4.7%-2.0%-17.0%-168.0%-
Other Income 2.2410.224.672.331.842.173.6715.0215.862.31
Interest 9.9019.0323.2723.080.440.340.370.340.300.29
Depreciation 2.830.480.460.420.340.550.420.350.270.23
Exceptional Items 00-5.80-7.56-31.54-113.05-6.94000
Profit Before Tax 19.066.33-18.60-43.13-34.55-112.64-4.3410.50-1.360.80
Tax 3.912.03-0.02-1.220.07-0.06000.080
Profit After Tax 15.164.30-18.59-41.91-34.62-112.58-4.3410.50-1.450.80
PAT Margin (%) 3.3%1.1%-5.2%-118.0%-899.0%-607.0%-31.3%46.7%-14.6%-
Adjusted EPS (₹)7.22.1-8.9-20.0-16.5-53.6-2.15.0-0.70.4
Dividend Payout Ratio (%)12%24%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19

Equity and Liabilities

Shareholders Fund 139.3888.3069.7227.81-6.80-119.46-123.81-113.30-114.75-113.95
Share Capital 10.5010.5010.5021212121212121
Reserves 128.8877.8059.226.81-27.81-140.47-144.81-134.30-135.75-134.95
Minority Interest0000000000
Debt183.9999.62114.5695.07180.23180.12180.06180175.84175.87
Long Term Debt183.990036.090.240.120.06000
Short Term Debt099.62114.5658.97180180180180175.84175.87
Trade Payables91.2578.3993.8628.6919.8011.0317.8023.888.198.18
Others Liabilities 9.393.582.5296.668.328.398.578.5512.3712.08
Total Liabilities 424.02269.89280.65248.23201.5580.0782.6299.1281.6582.19

Fixed Assets

Gross Block69.408.918.8497.807.527.527.355.715.72
Accumulated Depreciation6.392.883.293.472.913.273.694.033.203.43
Net Fixed Assets636.035.555.534.894.243.823.322.512.28
CWIP 1.15000000000
Investments 20.1921.4722.5522.5510.4610.349.5311.456.427.27
Inventories78.7743.4125.327.901.080.290.290.290.290.29
Trade Receivables216.06140.89177.89185.09165.6543.2431.6548.6449.7648.47
Cash Equivalents 10.9210.779.360.520.150.160.320.190.170.12
Others Assets33.9147.3239.9826.6319.3221.8037.0135.2322.4923.75
Total Assets 424.02269.89280.65248.23201.5580.0782.6299.1281.6582.19

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Cash Flow From Operating Activity -44.6298.82-6.36-74.17-91.551.2111.49-4.72-18.11-0.01
PBT 19.066.33-12.80-35.57-30.412.60-0.04-1.360.80
Adjustment 10.757.4516.5421.56-0.63-0.82-2.70-0.28-2.08-1.02
Changes in Working Capital -70.6987.07-10.1-60.7-87.851.5611.59-4.41-14.580.21
Tax Paid -3.74-2.0400.54-0.070.0600-0.080
Cash Flow From Investing Activity -9.73-24.1211.7312.526.40-0.75-10.894.9922.540.22
Capex -4.21-0.08-0.02-0.530.240.0500.434.130
Net Investments -6.07-1.280.130.0100-0.1103.160
Others 0.55-22.7611.6213.056.16-0.80-10.784.5715.250.22
Cash Flow From Financing Activity 58.39-74.82-6.7752.8184.78-0.45-0.44-0.40-4.45-0.26
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 000110.09-35.86-0.11-0.060-4.160.03
Interest Paid -8.47-16.91-20.65-1.70-0.39-0.33-0.37-0.34-0.29-0.29
Dividend Paid -1.89-1.89-1.050000000
Others 68.74-56.0214.94-55.58121.0200-0.0600
Net Cash Flow 4.04-0.13-1.40-8.84-0.370.010.16-0.13-0.02-0.05
PARTICULARSMar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19
Ratios
ROE (%)11.723.78-23.54-86N/AN/AN/AN/AN/AN/A
ROCE (%)10.269.922.51-10.15N/AN/AN/AN/AN/AN/A
Asset Turnover Ratio1.231.161.30.140.020.130.170.250.110
PAT to CFO Conversion(x)-2.9422.98N/AN/AN/AN/AN/A-0.45N/A-0.01
Working Capital Days
Receivable Days1441621631,85202,0529876511,8120
Inventory Days6155351693701385110
Payable Days4081904681,2592993813395920

Bilpower Ltd Stock News

Bilpower Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Bilpower 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 Bilpower stood at ₹1.18.
The latest P/E ratio of Bilpower as of 01-Jan-1970 05:30 is 0.37.
The latest P/B ratio of Bilpower as of 01-Jan-1970 05:30 is -0.01.
The 52-week high of Bilpower is ₹0.61 and the 52-week low is ₹0.51.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bilpower is ₹0.00 ( Cr.) .

About Bilpower Ltd

Bilpower was incorporated as a private limited company in October 1989 as Brahm Ispat Private Limited and later in 1995 it was converted into a public limited company.

Bilpower is a leading power engineering company in India. The company is involved in manufacturing electrical laminations made up of cold rolled grained oriented (CRGO) steel sheets and stampings (stators and rotors). CRGO is exclusively used in the manufacture of distribution and power transformers and stampings used for rotation of power. It is also engaged in the import and export of CRGO and CRNGO electrical steel sheets, coils and offcuts. The company imports raw materials, e.g., CRGO from US, UK, Germany, Italy, Dubai, Europe and exports its products worldwide. The company has four units in Baroda, Silvassa and Haridwar.

As part of expansion, the company has entered into the transmission and distribution business through a joint venture as lead partner. The joint venture has been appointed as turnkey contractors by Maharshtra State Electricity Distribution Company. The subsidiaries of the company include Tarapur Transformers, which is involved into repairs, refurbishment and upgradation of power transformers and Sun Transtamp, a company involved in manufacturing electrical laminations.

In October 2007 the company had qualified as the turnkey contractor for the EPC business in the transmission and distribution segment of power sector by the Maharashtra State Electricity Distribution Company (MSEDCL). In view of the same, the company proposes to venture into transmission and distribution turnkey contracts.

Its stamping manufacturing unit is located at Wada in Thane district spread over an area of 18 acres. It has an annual capacity of 24000 MT per annum. Machines such as: 360 T High speed machine with 600mm feeder, 400 T ‘H’ Frame Blanking press with 1250 mm Feeder, Continuous Exothermic heat treatment Furnace are installed.

Product range

Transformer Laminations- it manufactures a wide range of transformer laminations using Cold Rolled Grain Oriented (CRGO) steel in grades M6, M5, M4, M3, Hi-B, ZDKH, ORSIH, etc. It imports all its CRGO requirements from various countries viz. Germany, France, Italy, U.S.A and Russia and can process laminations utilizing the complete width of CRGO i.e. upto 1000 mm.

Rotating Machine Stampings- The range of products are from micro motor stampings to HT motors stampings having a dia up to 1250mm, including the segmental stampings and the larger pole laminations. Its focused end products are:

  • MOTORS - MICRO / LT / HT
  • ALTERNATORS
  • PUMPS
  • FANS
  • COMPRESSORS
  • GENERATORS - HYDRO / TURBO / WINDMILLS
  • BALLASTS

Power Transformers- it manufactures Power Transformers up to and including 100 MVA/220, KV class. The factory is equipped with latest machineries and testing equipments. It also repair, refurbish and upgrade Power Transformers from 5 MVA till 315 MVA, up to 400 KV Class. EPC Jobs in Transmission and Distribution Sector- it undertake jobs on behalf of all the State Electricity Boards (SEBs) and Private Sector Jobs to lay the Transmission Lines upto and including 400 KV Class.

Different divisions of the company

Lamination Division- its Lamination Plants are located at Baroda, Silvassa, Kanchad, Uttaranchal.

Stamping Division- its Stamping Plant is located at 72 kms from the economic capital of India, Mumbai, towards North of Mumbai. It has a state-of-the-art manufacturing plant with finished capacity of 24000 MT / annum. It manufactures stampings from Ballast to Hydro-Generators.

Power Transformer Division- is based at two locations in Boisar and in village Pali, District Thane.

Transmission and Distribution Division of the company is based out of Mumbai. It laid the transportation system for generated power to be distributed all over the country the company also takes EPC contracts for laying Transmission and Distribution lines.

Recent developments

Bilpower has sold its entire stake in Birla Cotsyn (India) Limited in January 2009.

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.