Shri Bajrang Metallics & Power Limited - Stock Valuation and Financial Performance

Name: Shri Bajrang Metallics & Power Limited
Brand: Shri Bajrang Metallics & Power Limited

BSE: 0 | NSE: | Steel & Iron Products | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Shri Bajrang Metallics & Power Limi

Based on:

Data

M-Cap below 100cr DeciZen not available

Shri Bajrang Metallics & Power Limite stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

0 Cr.

52-wk low:

52-wk high:

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 Shri Bajrang Metallics & Power Limi:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	TTM
ROCE % ⓘ	13%	12.7%	6%	11.2%	9.2%	9.8%	7.5%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	177	329	272	261	465	657	517	517
Sales YoY Gr.	-	86.4%	-17.5%	-3.9%	78.1%	41.4%	-21.3%	-
Adj EPS ⓘ	3.4	6.1	1.2	6.6	6	7.7	4.8	0
YoY Gr.	-	80.6%	-80.7%	461.5%	-9%	28.8%	-37.7%	-
BVPS (₹) ⓘ	11.7	17.8	19.8	31.3	40.3	49.7	54.6	0
Adj Net Profit ⓘ	1.3	2.4	0.8	5	5.5	8.5	5.6	0
Cash Flow from Ops. ⓘ	0	2.5	-3	2.4	-4.2	14.3	13.5	-
Debt/CF from Ops. ⓘ	0	10.3	-9.3	22.9	-21.8	7.9	9.2	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	NA	9.5%	25.6%	-21.3%
Adj EPS ⓘ	NA	-4.5%	-9.9%	-37.7%
BVPSⓘ	NA	25.1%	20.4%	9.7%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	TTM
Return on Equity % ⓘ	28.4	40.9	5.8	23.5	16	17.1	9.4	0
Op. Profit Mgn % ⓘ	3.1	2	1.8	3.7	3.7	3.4	4.9	NAN
Net Profit Mgn % ⓘ	0.8	0.7	0.3	1.9	1.2	1.3	1.1	0
Debt to Equity ⓘ	4.2	3.6	2.2	2.3	2.5	2	2	-
Working Cap Days ⓘ	0	27	43	64	57	50	72	0
Cash Conv. Cycle ⓘ	0	11	13	17	12	14	33	0

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 - Shri Bajrang Metallics & Power Limited

	Standalone	Consolidated
TTM EPS (₹)	0	-
TTM Sales (₹ Cr.)	517	-
BVPS (₹.) ⓘ	0	-
Reserves (₹ Cr.) ⓘ	52	-
P/BV ⓘ	0.00	-
PE ⓘ	0.00	-

From the Market
52 Week Low / High (₹)	- / -
All Time Low / High (₹)	- / -
Market Cap (₹ Cr.)	0
Equity (₹ Cr.)	0
Face Value (₹)	10
Industry PE ⓘ	27.4

Management X-Ray of Shri Bajrang Metallics & Power Limi:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Valuation of Shri Bajrang Metallics & Power Limi

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Shri Bajrang Metallics & Power Limi

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10
Sales	176.52	328.97	271.50	261.05	464.83	657.39	517.15
Operating Expenses ⓘ	171.06	322.32	266.71	251.43	447.75	634.86	491.61
Manufacturing Costs	29.42	34.64	35.30	35.65	43.87	43.98	26.63
Material Costs	139.96	285.75	229.22	212.44	384.22	567.28	441.78
Employee Cost	0.74	0.88	0.99	1.02	0.69	1.19	3.44
Other Costs ⓘ	0.94	1.06	1.20	2.32	18.97	22.41	19.76
Operating Profit ⓘ	5.46	6.65	4.79	9.62	17.08	22.52	25.54
Operating Profit Margin (%)	3.1%	2.0%	1.8%	3.7%	3.7%	3.4%	4.9%
Other Income ⓘ	0.06	0.18	0.99	0.60	0.52	0.49	0.59
Interest ⓘ	2.61	1.72	2.33	2.78	6.40	9.04	11.16
Depreciation ⓘ	0.79	1.43	1.32	1.61	2.59	4.60	6.61
Exceptional Items ⓘ	0	0	0	0	0	0	0
Profit Before Tax ⓘ	2.12	3.68	2.13	5.82	8.61	9.38	8.35
Tax ⓘ	0.78	1.27	1.37	0.78	3.09	0.84	2.76
Profit After Tax	1.34	2.41	0.76	5.05	5.52	8.54	5.58
PAT Margin (%)	0.8%	0.7%	0.3%	1.9%	1.2%	1.3%	1.1%
Adjusted EPS (₹)	3.4	6.0	1.2	6.6	6.0	7.7	4.8
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10
Equity and Liabilities
Shareholders Fund	4.72	7.13	12.76	24.03	36.88	55.05	63.13
Share Capital ⓘ	4	4	6.43	7.68	9.14	11.07	11.57
Reserves ⓘ	0.72	3.13	6.32	16.35	27.74	43.98	51.56
Minority Interest	0	0	0	0	0	0	0
Debt	19.68	25.67	27.49	54.64	92.15	112.21	124.37
Long Term Debt	19.68	25.67	27.49	54.64	92.15	112.21	124.37
Short Term Debt	0	0	0	0	0	0	0
Trade Payables	4.25	9.57	13.04	21.67	42.06	28.81	28.06
Others Liabilities ⓘ	7.80	8.98	15.45	15.14	23.19	16.35	32.33
Total Liabilities ⓘ	36.45	51.35	68.73	115.48	194.28	212.41	247.89
Fixed Assets
Gross Block	15.55	21.86	28.02	30.59	58.72	116.81	142.09
Accumulated Depreciation	1.65	3.04	4.36	5.98	8.57	13.17	19.76
Net Fixed Assetsⓘ	13.90	18.82	23.66	24.61	50.15	103.64	122.33
CWIP ⓘ	0.11	0.68	1.82	26.20	39.83	10.07	2.03
Investmentsⓘ	0	0	0	0.01	0.06	0.06	0.06
Inventories	7.08	11.13	15.07	15.65	41.73	37.80	55.28
Trade Receivables	11.30	7.02	15.34	23.84	29.28	30.83	41.17
Cash Equivalents	0.41	0.25	0.58	0.39	0.40	1.34	0.87
Others Assetsⓘ	3.65	13.45	12.27	24.79	32.82	28.68	26.16
Total Assets ⓘ	36.45	51.35	68.73	115.48	194.28	212.41	247.89

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10
Cash Flow From Operating Activity ⓘ	2.50	-2.96	2.39	-4.23	14.28	13.46
PBT ⓘ	3.68	2.13	5.82	8.61	9.38	8.35
Adjustment ⓘ	3.18	3.65	4.39	8.34	13.64	17.78
Changes in Working Capital ⓘ	-4.06	-8.7	-7.53	-21.16	-8.65	-12.54
Tax Paid ⓘ	-0.29	-0.04	-0.29	-0.03	-0.09	-0.13
Cash Flow From Investing Activity ⓘ	-6.94	-7.29	-26.96	-41.81	-26.36	-17.26
Capex	-6.94	-7.29	-26.95	-41.76	-26.36	-17.26
Net Investments	0	0	-0.01	-0.05	0	0
Others ⓘ	0	0	0	0	0	0
Cash Flow From Financing Activityⓘ	4.28	10.59	24.38	46.06	13.02	3.33
Net Proceeds from Shares ⓘ	0	11.10	0	0	0	0
Net Proceeds from Borrowing ⓘ	-2.09	2.24	16.99	22.18	10.75	-10.01
Interest Paid ⓘ	-1.72	-2.33	0.28	-6.40	-9.04	-11.16
Dividend Paid ⓘ	0	0	0	0	0	0
Others ⓘ	8.08	-0.42	7.10	30.28	11.31	24.50
Net Cash Flow ⓘ	-0.16	0.33	-0.19	0.02	0.94	-0.47

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10
Ratios
ROE (%)	28.54	40.82	7.66	27.48	18.15	18.58	9.45
ROCE (%)	19.39	18.89	11.25	13.75	13.94	12.12	11
Asset Turnover Ratio	5.55	8.3	5.26	3.3	3.45	3.63	2.43
PAT to CFO Conversion(x)	1.87	-1.23	3.14	-0.84	2.59	1.58	0
Working Capital Days
Receivable Days	20	9	13	24	18	15	24
Inventory Days	13	9	15	18	20	20	30
Payable Days	11	9	18	30	30	23	23

Shri Bajrang Metallics & Power Limited Stock News

Shri Bajrang Metallics & Power Limited FAQs

What is the share price of Shri Bajrang Metallics & Power Limi?

Company share prices are keep on changing according to the market conditions. The closing price of Shri Bajrang Metallics & Power Limi on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Shri Bajrang Metallics & Power Limi?

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 Shri Bajrang Metallics & Power Limi stood at ₹0.00.