SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Bharati Defence & Infrastructure Ltd (BHARATIDIL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532609 NSE: BHARATIDIL Ship Building | Small Cap | Bharati Defence Share Price

BSE Share Price
Not Listed

Bharati Defence & Infrastructure Ltd (BHARATIDIL)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 532609 NSE: BHARATIDIL Ship Building | Small Cap | Bharati Defence Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹10 Cr.
Current Price
₹0
52-Week Low / High
₹2 / 2
TTM EPS
₹-386.5
TTM Sales
₹39.2 Cr.
Book Value per Share
₹-838.2
P/E Ratio
0.00
Industry PE
44
Price to Book (P/B)
0.00
Price to Sales (P/S)
0.26
EV/EBITDA
-68.49
Dividend Yield
0.00%
Profitability Efficiency
Return on Equity (ROE)
0.00%
Return on Capital Employed (ROCE)
4.62%
Return on Assets (ROA)
1.00%
Operating Profit Margin
53.5%
Net Profit Margin
61.32%
Gross Profit Margin
61.3%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
-86.76%
Operating Profit Growth (1 Year)
-
-
Net Profit Growth (1 Year)
-
-
Asset Quality
Promoter Holding
40.58%
Pledged shares (%) of Promoter's holding (%)
100.00%
Reserves
₹-4,266 Cr.
Equity
₹50.3 Cr.
Face Value
₹10
All Time Low / High
₹2.00 / 865.00

Bharati Defence & Infrastructure stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'24Mar'25TTM
ROCE % 19.1%14.3%12.8%9.8%-2.4%-9.1%-14.3%-50.5%-106.9%4.6%-

Growth Parameters

Sales 3372547805901,29620038.75817623.339
Sales YoY Gr.--24.7%206.9%-24.4%119.9%-84.6%-80.6%49.9%203.1%-86.8%-
Adj EPS 52.747.737.41.9-121.7-127-172.6-217-1572.8-386.5
YoY Gr.--9.6%-21.5%-95%-6572.9%NANANANANA-
BVPS (₹) 252.1288.8313.6310.4141.7-40.6-212.9-590.2-1,590.7-1,587.8-838.2
Adj Net
Profit
1451381136-468-639-868-1,092-79014.2-1,944
Cash Flow from Ops. 290-143-769-217-36672.8-19217.9-73917.1-
Debt/CF from Ops. 3.5-16.1-4.6-17.8-14.675-30411.8-11.3483.9-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales -25.7%-55.2%-15.6%-86.8%
Adj EPS -27.8%NANANA
BVPS-222.7%-262.2%NANA
Share Price - - - -

Key Financial Parameters

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'24Mar'25TTM
Return on
Equity %
22.717.812.40.6-58.9-289.6141.354.114.4-0.231.9
Op. Profit
Mgn %
81.1124.859.981.7-4.1-101-299.2-198-29.853.535.5
Net Profit
Mgn %
43.154.314.61-36.1-319.9-2241.8-1880.9-448.961-4955.9
Debt to
Equity
1.42.73.73.99.8-26.7-5.4-2.5-1-10
Working Cap
Days
2,3736,1922,1722,6731,55811,57456,04231,9906,16621,76742
Cash Conv.
Cycle
1,9045,1731,4551,4411,2019,13440,84520,9752,905-6,27626

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'24Mar'25
Sales337.34254.06779.61589.661,296.48199.6938.7258.04175.9323.30
Operating Expenses + 80.92-62.92312.46107.951,384.94401.43154.63175.53228.2710.83
Manufacturing Costs8.5311.871.996.2764.8465.2940.5433.190.810.14
Material Costs-172.06-390.31-49.05-215.931,082.67178.5342.3768.67179.515.01
Employee Cost 121.44154.42176.05157.66103.6395.5243.2343.382.410.22
Other Costs 123.01161.10183.47159.96133.8162.0928.4830.2945.545.46
Operating Profit 256.41316.98467.15481.71-88.46-201.74-115.90-117.50-52.3312.47
Operating Profit Margin (%) 76.0%124.8%59.9%81.7%-6.8%-101.0%-299.0%-202.0%-29.7%53.5%
Other Income + 11.5845.0544.0614.597.9030.515.019.945.521.91
Exceptional Items 00000-291.27-536.95-2,121.46-2,474.830
Interest 62.54138.77310.22504.92412.35513.93296.56319.410.460.10
Depreciation 10.0915.2921.5139.9746.8449.4062.2760.9400
Profit Before Tax 195.37207.96179.49-48.59-539.76-1,025.84-1,006.69-2,609.37-2,522.1014.29
Tax 62.0569.0966.04-54.54-47.48-183.11-142.11-711.3800
Profit After Tax 133.32138.87113.455.95-492.27-842.73-864.58-1,897.99-2,522.1014.29
PAT Margin (%) 39.5%54.7%14.6%1.0%-38.0%-422.0%-2,232.8%-3,270.3%-1,433.6%61.3%
Adjusted EPS (₹)48.448.037.41.9-128.0-167.0-171.0-377.0-501.02.8
Dividend Payout Ratio (%)6.20%6.30%8%0%0%0%0%0%0%0%

Valuation of Bharati Defence - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'24Mar'25

Equity and Liabilities

Shareholders Fund + 702.15841.20954.39986.81547.43-202.19-1,068.78-2,966.77-7,998.73-7,984.44
Share Capital 27.5728.9430.3131.6938.4550.3050.3050.3050.3050.30
Reserves 674.58812.26924.08955.12508.98-252.49-1,119.08-3,017.07-8,049.03-8,034.74
Debt +1,002.812,292.803,037.633,862.854,534.804,368.31548.91188.68189.24142.12
Long Term Debt1,002.812,292.802,542.532,680.023,556.323,085.363.452.172.672.67
Short Term Debt00495.101,182.83978.481,282.95545.46186.51186.58139.46
Minority Interest0000000000
Trade Payables109.91287.98264.08271.45137.65207.34149.55145.13110.1890
Others Liabilities 2,587.063,323.841,303.391,239.842,819.853,147.377,304.438,279.969,148.269,151.02
Total Liabilities 4,401.936,745.825,559.496,360.968,039.737,520.836,934.115,646.991,448.951,398.70

Fixed Assets

Net Fixed Assets +251.86372.14745.46794.311,005.03909.82849.41788.5000
Gross Block289.82426.01821.46910.901,169.031,082.591,086.251,086.2800
Accumulated Depreciation37.9653.8776116.59164.01172.77236.84297.7800
CWIP 615.67715.07664.17763.24532.20240.18234.56169.8200
Investments 3.4356.2412.316.391.751.751.751.521.531.52
Inventories2,382.103,535.551,907.962,201.784,353.494,241.873,671.622,989.8011.226.21
Trade Receivables281.12358.40570.09846.84806.45756.4168.2822.6721.5621.67
Cash Equivalents 227.97281.92177.71120.06106.4599.56227.50134.9055.5410.24
Others Assets 639.791,426.511,481.781,628.341,234.371,271.251,8811,539.771,359.111,359.05
Total Assets 4,401.936,745.825,559.496,360.968,039.737,520.836,934.115,646.991,448.951,398.70

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'24Mar'25
Cash Flow From Operating Activity + 289.82-142.82-769.07-216.69-365.5072.79-191.5417.88-738.8517.11
PBT 195.37207.96179.49-48.59-539.76-1,025.84-1,006.69-2,609.37-2,522.1014.29
Adjustment 79.59112.66288.78512.30451.94855.27885.432,494.02-5.33-1.91
Changes in Working Capital 29.27-426.49-1202.85-673.27-274.69248.65-55.9134.921788.584.74
Tax Paid -14.41-36.94-34.50-7.13-3-5.29-14.38-1.6900
Cash Flow From Investing Activity + -782.89-1,006.40-300.59-168.54-15.259.2161.349.54638.6925.11
Capex -453.59-235.59-344.55-188.52-27.190.4256.990.7300
Net Investments -0.07-51.5043.795.514.63000631.090.11
Others -329.23-719.310.1714.467.318.784.358.807.6025
Cash Flow From Financing Activity + 510.711,203.18950.28318.31372.57-58.14143.65-31.720-47.12
Net Proceeds from Shares 010.9610.96053.5281.6601.4600
Net Proceeds from Borrowing 493.9900824.90663.2700000
Interest Paid -51.33-97.73-281.50-495.65-406.91-280.59-4.01-53.5900
Dividend Paid -9.68-9.68-10.16-10.94000000
Others 77.731,299.621,230.98062.70140.79147.6620.420-47.12
Net Cash Flow 17.6453.95-119.38-66.92-8.1823.8513.45-4.30-100.17-4.90

Financial Ratio

PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'24Mar'25
Ratios
ROE (%)21.0818.1412.70.62-64.42N/AN/AN/AN/AN/A
ROCE (%)19.1114.3412.849.77-2.37N/AN/AN/AN/AN/A
Asset Turnover Ratio0.110.050.130.10.180.030.010.010.050.02
PAT to CFO Conversion(x)2.17-1.03-6.78-36.42N/AN/AN/AN/AN/A1.2
Working Capital Days
Receivable Days253459.40217.40438.50232.701,428.403,886.9028645.90338.60
Inventory Days1,613.504,250.901,274.301,272922.807,855.60003,113136.50
Payable Days-170.30-186.10-2,054-452.6069352.701,537.20783.10259.607,298.50

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *100.00100.00100.00100.00100.00100.00100.0056.0856.08100.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Bharati Defence & Infrastructure Ltd FAQs

The current trading price of Bharati Defence 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 31-Dec-1969 the market cap of Bharati Defence stood at ₹10.06 Cr

The latest P/E ratio of Bharati Defence as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Bharati Defence as of 31-Dec-1969 is 0.00.

The 52-week high of Bharati Defence is ₹2.00 and the 52-week low is ₹2.00.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bharati Defence is ₹39.23 ( Cr.) .

Data is not available for this company.

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

No data found

About Bharati Defence & Infrastructure Ltd

Bharati Defence and Infrastructure Limited (formerly known as Bharati Shipyard Limited) was incorporated on June 22, 1976. It began as a partnership firm in 1968 which was converted into a Limited company in 1976 and later to a public limited company in 1996. It has state of the art shipbuilding and fabrication facilities in, Dabhol, Ratnagiri, Goa, Mangalore, Chennai and Kolkata. Company’s IPO in 2004 was oversubscribed 78 times.

The company’s management includes pre design, ship building, ship repair, rig construction.

The company went into stress due to global and domestic slowdown in the shipbuilding industry leading to cancellation of contracts which resulted in building of unsustainable debt/financing costs.

It approached Corporate Debt Restructuring (CDR) cell for restructuring of debts under CDR scheme in Dec 2011. CDR scheme revoked by Lenders in August 2014 Post CDR, majority lenders sold their stake to Edelweiss, with Edelweiss ARC currently holding 82% secured debt.

Corporate Insolvency Resolution Process initiated by Edelweiss ARC under the provisions of Insolvency and Bankruptcy Code, 2016 with effect from 6 June 2017.

Business area of the company

The company’s product portfolio evolved from small-sized vessels and tugs to sophisticated offshore vessels like Platform Support Vessels (PSVs), Anchor Handling Support Vessels (AHTSVs), Offshore Support Vessels (OSVs), jack-up rigs; midsized LNG propelled vessels and smaller defence vessels.

It is also engaged in the business of design and construction of various types of sea going, coastal, harbour, inland crafts and vessels.

Product range includes cargo barges, dredgers, power packed ocean going tractor tugs, cargo ships, etc. BDIL also constructs specialised, sophisticated vessels for Exploration and Production (E&P) companies, coastal and the marine market sectors.

Services offered

  • Vessel Construction i.e. Defence vessels and Commercial vessels
  • Rig Construction
  • Vessel Repair
  • Rig Repair
  • Fabrication facility
  • Equipment Leasing
To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×