Bharati Defence & Infrastructure Ltd (BHARATIDIL) Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating

BSE: 532609 | NSE: BHARATIDIL | Ship Building | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Bharati Defence

Based on:

M-Cap below 100cr DeciZen not available

Bharati Defence & Infrastructure stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
10.1 Cr.
52-wk low:
2
52-wk high:
2

Is an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Bharati Defence:

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'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

Growth Parameters Colour Code Guide

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

CAGR Colour Code Guide

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

Performance Ratio Colour Code Guide

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 %
81.1124.859.981.7-4.1-101-299.2-198-29.853.589.8
Net Profit
Mgn %
43.154.314.61-36.1-319.9-2241.8-1880.9-448.961-4955.9
Debt to
Equity
1.42.73.73.99.8-26.7-5.4-2.5-1-1-
Working Cap
Days
2,3736,1922,1722,6731,55811,57456,04231,9906,16621,7670
Cash Conv.
Cycle
1,9045,1731,4551,4411,2019,13440,84520,9752,905-6,2760

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Bharati Defence & Infrastructure Ltd.

Standalone Consolidated
TTM EPS (₹) -386.5 -438.9
TTM Sales (₹ Cr.) 39.2 157
BVPS (₹.) -838.2 -674.1
Reserves (₹ Cr.) -4,266 -3,441
P/BV 0.00 0.00
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 2.00 / 2.00
All Time Low / High (₹) 2.00 / 865.00
Market Cap (₹ Cr.) 10.1
Equity (₹ Cr.) 50.3
Face Value (₹) 10
Industry PE 46.3

Management X-Ray of Bharati Defence:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *100.00100.00100.00100.00100.00100.00100.00100.00100.0056.08
* Pledged shares as % of Promoter's holding (%)

Valuation of Bharati Defence - Standalone Basis

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

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Bharati Defence

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 62.54138.77310.22504.92412.35513.93296.56319.410.460.10
Depreciation 10.0915.2921.5139.9746.8449.4062.2760.9400
Exceptional Items 00000-291.27-536.95-2,121.46-2,474.830
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%-1,433.5%61.3%
Adjusted EPS (₹)48.448.037.41.9-128.0-167.0-171.0-377.0-501.02.8
Dividend Payout Ratio (%)6%6%8%0%0%0%0%0%0%0%

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
Minority Interest0000000000
Debt1,002.812,292.803,037.633,862.854,534.804,368.31548.91188.68189.24142.12
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
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

Gross Block289.82426.01821.46910.901,169.031,082.591,086.251,086.2800
Accumulated Depreciation37.9653.8776116.59164.01172.77236.84297.7800
Net Fixed Assets 251.86372.14745.46794.311,005.03909.82849.41788.5000
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

Finance 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 Days2534592174392331,4283,88728646339
Inventory Days1,6144,2511,2741,2729237,856003,113136
Payable Days-170-186-2,054-453693531,5377832607,299

Bharati Defence & Infrastructure Ltd Stock News

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.
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.) .

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

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×