Borax Morarji Ltd. - (Amalgamated) - Stock Valuation and Financial Performance

BSE: 506315 | NSE: | Chemicals | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Borax Morarji

M-Cap below 100cr DeciZen not available

Borax Morarji Ltd. - (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
24.6 Cr.
52-wk low:
54.5
52-wk high:
54.5

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 Borax Morarji:

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'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Jun'14Mar'15Mar'16TTM
ROCE % 10.7%13.8%21.7%7.9%7.3%-0.9%-2.4%-16.2%-20.4%-8.7%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 60.779.874.469.87477.361.85362.341.853
Sales YoY Gr.-31.4%-6.8%-6.2%6.1%4.4%-20.1%-14.2%17.6%-33%-
Adj EPS 4.87.314.43.63.8-5.4-5.8-16-20.6-9.8-10.6
YoY Gr.-53.3%97.4%-75.4%6.2%-242.2%NANANANA-
BVPS (₹) 2829.432.134.836.129.723.21.5-26.7-9.9-22.9
Adj Net
Profit
2.23.36.51.61.7-2.4-2.6-7.2-9.3-4.4-5
Cash Flow from Ops. 5.59.54.8151.715.64.96.6-25-
Debt/CF from Ops. 3.52.34.826.15.421.123.43.9-1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -4.1%-10.8%-12.2%-33%
Adj EPS -208.3%-221%NANA
BVPS-189.1%-177.2%-175.3%NA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Jun'14Mar'15Mar'16TTM
Return on
Equity %
17.825.545.810.110.2-15.5-20.7-82.9-124.4-171.764.6
Op. Profit
Mgn %
11.311.217.19.48.92.20.1-9.6-8.6-5.4-1.6
Net Profit
Mgn %
3.64.18.82.32.3-3.1-4.3-13.7-14.9-10.6-9
Debt to
Equity
1.51.61.61.71.72.732.1-397.95.3-
Working Cap
Days
19115216119018317318013115917577
Cash Conv.
Cycle
4927378597967627-9-67-59

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 - Borax Morarji Ltd. - (Amalgamated)

Standalone Consolidated
TTM EPS (₹) -10.6 -10.3
TTM Sales (₹ Cr.) 53.2 56.9
BVPS (₹.) -22.9 -9.7
Reserves (₹ Cr.) -15 -9
P/BV -2.38 -5.63
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 54.50 / 54.50
All Time Low / High (₹) 6.15 / 200.00
Market Cap (₹ Cr.) 24.6
Equity (₹ Cr.) 4.5
Face Value (₹) 10
Industry PE 47

Management X-Ray of Borax Morarji:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Borax Morarji

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Jun'14Mar'15Mar'16
Sales60.7479.7974.3869.777477.2761.7566.2146.7141.76
Operating Expenses 53.8670.9065.1163.2267.9276.4962.1573.9051.3044.72
Manufacturing Costs6.238.508.418.519.6610.9510.5811.084.223.08
Material Costs38.2251.3244.954850.4158.0944.4452.3342.1036.27
Employee Cost 3.734.153.363.214.273.863.734.962.171.64
Other Costs 5.686.928.383.503.583.593.405.532.803.74
Operating Profit 6.878.909.276.556.090.78-0.40-7.68-4.59-2.96
Operating Profit Margin (%) 11.3%11.1%12.5%9.4%8.2%1.0%-0.6%-11.6%-9.8%-7.1%
Other Income 0.430.840.451.630.110.280.140.900.601.03
Interest 1.761.882.032.242.112.842.154.392.503.32
Depreciation 1.762.022.062.102.012.062.012.791.061.32
Exceptional Items 00-0.3500000-3.7713.03
Profit Before Tax 3.785.845.293.842.08-3.84-4.41-13.95-11.316.46
Tax 1.352.091.401.250.70-0.85-1.47-4.32-1.571.90
Profit After Tax 2.433.763.892.591.37-2.99-2.94-9.64-9.744.56
PAT Margin (%) 4.0%4.7%5.2%3.7%1.9%-3.9%-4.8%-14.6%-20.9%10.9%
Adjusted EPS (₹)5.48.38.65.73.0-6.6-6.5-21.3-21.610.1
Dividend Payout Ratio (%)41%42%41%44%49%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Jun'14Mar'15Mar'16

Equity and Liabilities

Shareholders Fund 12.6413.2615.2316.4917.0714.1711.2310.590.634.52
Share Capital 4.524.524.524.524.524.524.5213.5213.5213.52
Reserves 8.128.7410.7111.9712.559.656.71-2.93-12.89-9
Minority Interest0000000000
Debt19.3421.4923.0826.0425.3533.0728.5119.3717.6622.71
Long Term Debt19.3421.4923.0826.0411.6512.4413.535.044.708.66
Short Term Debt000013.7120.6414.9814.3312.9614.05
Trade Payables18.8318.0615.3613.1511.6811.8714.6116.7421.1020.90
Others Liabilities 5.176.307.858.8810.019.357.5310.2313.160.50
Total Liabilities 55.9859.1261.5264.5664.1268.4661.8856.9252.5448.62

Fixed Assets

Gross Block32.4339.4643.0335.8038.4640.4050.0154.1952.8631.29
Accumulated Depreciation18.3319.4121.2116.2318.2420.2122.1524.7824.107.92
Net Fixed Assets14.1020.0521.8319.5720.2220.1927.8629.4128.7623.37
CWIP 0.070.720.421.592.346.583.251.091.400.14
Investments 1.990.470.480.420.420.420.430.190.190.19
Inventories22.4515.3725.1926.9629.9021.0917.9715.138.596.61
Trade Receivables11.0412.1988.715.9113.595.354.928.576.29
Cash Equivalents 2.082.261.602.021.381.852.221.541.941.13
Others Assets4.258.0545.283.964.734.804.653.0910.90
Total Assets 55.9859.1261.5264.5664.1268.4661.8856.9252.5448.62

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Jun'14Mar'15Mar'16
Cash Flow From Operating Activity 5.509.544.8415.041.7315.636.174.93-24.96
PBT 3.785.845.293.842.08-3.84-4.41-13.95-11.316.46
Adjustment 3.513.933.742.834.355.375.286.543.09-13.41
Changes in Working Capital -0.521.35-2.32-4.85-0.660.7214.7713.6813.21-18.02
Tax Paid -1.27-1.58-1.87-0.82-0.72-0.520-0.09-0.060.01
Cash Flow From Investing Activity -2.17-8.05-3.220.54-3.36-6.03-6.27-1.33-0.5322.71
Capex -2.37-8.66-3.560.36-3.41-6.19-6.37-1.88-0.7622.57
Net Investments 00-0.010.0600-0.010.3900
Others 0.200.610.350.110.050.160.110.160.230.14
Cash Flow From Financing Activity -3.21-1.31-2.28-1.11-2.324.77-8.99-5.53-41.43
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing -0.482.151.482.961.32000-3.19-3.06
Interest Paid -1.85-2.27-1.93-2.23-2.33-0.04-3.47-4.37-2.50-3.32
Dividend Paid -0.77-1.02-1.56-1.57-1.12-0.67-0.01-0.01-0.02-0.02
Others -0.11-0.17-0.27-0.27-0.195.48-5.51-1.141.717.83
Net Cash Flow 0.120.18-0.660.42-0.640.480.36-0.680.40-0.81
PARTICULARSMar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13Jun'14Mar'15Mar'16
Ratios
ROE (%)20.6529.0228.0217.168.55-20.07-24.58-169.6200
ROCE (%)17.6623.1420.2315.339.8-2.13-4.95-26.56-35.3541
Asset Turnover Ratio1.281.531.371.191.251.261.051.240.940.91
PAT to CFO Conversion(x)2.262.541.240.393.68N/AN/AN/AN/A-5.47
Working Capital Days
Receivable Days57484541334350254859
Inventory Days1147890127129111104828460
Payable Days1661311361089074109109164211

Borax Morarji Ltd. - (Amalgamated) Stock News

Borax Morarji Ltd. - (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Borax Morarji 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 Borax Morarji stood at ₹24.63.
The latest P/E ratio of Borax Morarji as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Borax Morarji as of 01-Jan-1970 05:30 is -2.38.
The 52-week high of Borax Morarji is ₹54.50 and the 52-week low is ₹54.50.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Borax Morarji is ₹53.20 ( Cr.) .

About Borax Morarji Ltd. - (Amalgamated)

Borax Morarji (BML) was incorporated on August 27, 1963. It was originally promoted jointly by the Dharamsi Morarji Chemical Co. Ltd. (DMCC) a large scale fertilizer and Chemical manufacturer and Borax Holdings Ltd. (UK). DMCC is a company incorporated in 1919 and has a turnover of over $70 million. In 1979 DMCC bought over the share of Borax Holdings.

Borax Morarji has a cohesive group of 300 dedicated employees and a sales turnover of, U.S.$ 16 million. BML is committed to total customer satisfaction. BML offers a wide range of quality products at a reasonable price followed by excellent customer service. This has enabled BML to maintain it’s market share at 75% of the Indian boron chemicals market. A network of dealers all over India, built up over the last three decades, provides full support and service to customers.

The company mainly works under three divisions viz;

Chemical Division- BML has been manufacturing boron based chemicals at Ambernath near Mumbai, since 1964. Glass, ceramic and pharmaceutical industries are the major consumers of boron chemicals. The annual production capacity for all grades of Borax and Boric Acid are 25000MT and 8000MT respectively. A wide range of speciality chemicals are also produced, with application as detergents additives, micronutrient fertilizers, timber preservatives, flame retardants, and catalysts.The quality management system of the chemical division has been certified by Bureau Veritas Quality International in accordance with ISO 9002 : 1994 Quality Standards for: manufacture and supply ofi) Bulk Boron Chemicals    ii) Speciality Boron Chemicals

Timber Division - In 1991, BML diversified into the manufacture of eco-friendly chemically treated timber, setting up a plant with an annual capacity to manufacture 12,000 cubic meters of chemically treated and seasoned rubberwood. The plant was set up in technical collaboration with the Danish Wood Treating Co. Ltd., Denmark. The company markets the chemically treated rubberwood under the brand name BOROTIK® , which is sold to the furniture and construction industries and also converted into flooring and panels. In the year 1994, the company undertook a forward integration programme of the timber division by setting up a 100% export oriented unit for manufacture of value added wood products for the International market. Products are custom made to meet customer requirements and are exported to USA, Europe and Middle East.

Windmill Division- The company has setup two windmill farms consisting of 7 wind turbine generators having a total generation capacity of 1.75 megawatts. Power from the Windmills is used for internal consumption and for sale to the grid. BML is an active supporter of efforts to promote non-conventional energy sources.

Product range of the company includes:

  • Boric Acid
  • Borax Decahydrate
  • Borax Pentahydrate
  • Sodium Metaborate
  • Ammonium Pentaborate
  • Zinc Borate

Achievements/ recognition:

  • The Quality Management system of the Chemical Division has been certified by Bureau Veritas Quality International to be in accordance with ISO 9002 : 1994 Quality Standards for: Manufacture and supply of i) Bulk Boron Chemicals    ii) Speciality Boron Chemicals

        

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.