BS Ltd - Stock Valuation and Financial Performance

BSE: 533276 | NSE: BSLIMITED | Engineering - Construction | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on BS

M-Cap below 100cr DeciZen not available

BS stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
14.6 Cr.
52-wk low:
0.3
52-wk high:
0.3

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 BS 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 BS:

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'17Mar'18TTM
ROCE % 16.8%17.3%18.5%14.9%14.5%14.6%14.7%14.2%-22.3%-59.7%-
Value Creation
Index
0.20.20.30.10.00.00.10.0-2.6NA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3375218721,1551,5131,7701,9052,38367980.839
Sales YoY Gr.-54.5%67.4%32.4%31%17%7.6%25.1%-71.5%-88.1%-
Adj EPS 0.40.91.21.21.31.41.61.3-9.2-18.1-18
YoY Gr.-93.2%37.7%0%9.4%10.9%9.9%-14.7%-794%NA-
BVPS (₹) 2.12.97.28.49.61112.613.94.6-13.5-15.1
Adj Net
Profit
12.424.15151.156.162.468.558.5-407-800-797
Cash Flow from Ops. 27.1-32.5-91.169.462.3-22.528962.2-747-7.6-
Debt/CF from Ops. 3.1-6.2-2.34.26.6-25.22.112.2-2-203.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -14.7%-44.4%-65.1%-88.1%
Adj EPS -251.2%-269.9%-326.5%NA
BVPS-223.2%-206.9%-202.4%-390.3%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18TTM
Return on
Equity %
23.333.625.114.714.113.713.210-99.7410.3126.5
Op. Profit
Mgn %
10.211.51412.11212.814.713.4-40.1-925.2-1973.4
Net Profit
Mgn %
3.74.65.94.43.73.53.62.5-60-990.8-2058.5
Debt to
Equity
1.42.50.70.811.21.11.27.3-2.6-
Working Cap
Days
1621521671932082342652649445,7068,756
Cash Conv.
Cycle
85738710490951041046024,587-8,200

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 - BS Ltd.

Standalone Consolidated
TTM EPS (₹) -18 -18.6
TTM Sales (₹ Cr.) 38.7 460
BVPS (₹.) -15.1 -12.3
Reserves (₹ Cr.) -709 -587
P/BV -0.02 -0.03
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 0.33 / 0.33
All Time Low / High (₹) 0.31 / 44.00
Market Cap (₹ Cr.) 14.6
Equity (₹ Cr.) 44.2
Face Value (₹) 1
Industry PE 42.7

Management X-Ray of BS:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *61.3954.9754.7354.7354.7354.7354.7354.7354.7354.73
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Sales337.26521.07872.311,154.781,513.061,770.381,904.932,382.78679.4080.77
Operating Expenses 302.82461.30750.091,015.401,331.131,544.461,625.872,062.79953.06828.06
Manufacturing Costs11.75209.83531.30728.15665.98378.16281.53344.10175.7224.86
Material Costs278.49237.39187.59249.10623.821,117.051,301.511,677.09554.1790.60
Employee Cost 4.536.3019.8820.0523.0524.4520.3415.5311.557.57
Other Costs 8.047.7711.3118.1018.2824.8022.4926.07211.61705.04
Operating Profit 34.4459.77122.22139.38181.92225.93279.06320-273.66-747.30
Operating Profit Margin (%) 10.2%11.5%14.0%12.1%12.0%12.8%14.6%13.4%-40.3%-925.0%
Other Income 0.591.021.764.168.306.265.579.272.721.58
Interest 12.6118.6434.3953.7874.97107.38133.83172.9092.7516.49
Depreciation 3.395.5313.0113.0926.6128.7044.9264.5351.4841.26
Exceptional Items 0000000000
Profit Before Tax 19.0436.6276.5876.6788.6496.11105.8991.84-415.17-803.47
Tax 6.6712.5625.5424.9832.2833.4437.3132.46-7.02-3.66
Profit After Tax 12.3724.0651.0451.6956.3662.6768.5859.37-408.15-799.81
PAT Margin (%) 3.7%4.6%5.9%4.5%3.7%3.5%3.6%2.5%-60.1%-990.0%
Adjusted EPS (₹)0.40.91.21.21.31.41.61.4-9.2-18.1
Dividend Payout Ratio (%)0%0%4%4%4%7%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18

Equity and Liabilities

Shareholders Fund 59.4883.64322.58371.73426.07483.87552.62612.70204.87-594.94
Share Capital 14.2014.2021.8821.8821.9343.9043.9844.1144.1744.17
Reserves 45.2869.44300.70349.85404.14439.97508.64568.59160.70-639.11
Minority Interest0000000000
Debt83.15202.31192.96281.54389.60520.44543.96652.321,383.091,404.64
Long Term Debt83.15202.3123.9628.18108.45174.95173.31172.12175.47137.24
Short Term Debt00169253.35281.16345.49370.66480.201,207.621,267.41
Trade Payables37.04119.4498.42271.49407.29482.29658.92825.89120.29107.13
Others Liabilities 20.8028.1483.4593.07146.53152.75245.03336.90221.49338.86
Total Liabilities 200.47433.53697.411,017.831,369.491,639.352,000.542,427.811,929.741,255.69

Fixed Assets

Gross Block35.75118.62130.70246.82285.48311.79491.68492.76488.96488.80
Accumulated Depreciation7.4212.9325.9438.9665.5794.26135.87200.34249.28290.32
Net Fixed Assets28.33105.68104.76207.86219.91217.53355.82292.42239.68198.48
CWIP 25.562.0347.9411.0302.5103.449.419.51
Investments 0.602.832.8521.4443.1951.0954.4154.4154.4154.41
Inventories28.5053.87101.93139.65189.43165.24230.43220.9796.4442.58
Trade Receivables98.18217.53317.55533.49677.57935.941,0631,547.231,368.24733.17
Cash Equivalents 3.029.0121.5830.2283.7168.0991.05111.306.255.23
Others Assets16.2842.58100.8074.15155.68198.94205.84198.04155.30212.30
Total Assets 200.47433.53697.411,017.831,369.491,639.352,000.542,427.811,929.741,255.69

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Cash Flow From Operating Activity 27.05-32.54-91.1069.4362.26-22.46288.5662.18-747.12-7.59
PBT 19.0436.6276.5876.6788.6496.11105.8991.84-415.17-803.47
Adjustment 15.7223.9446.1963.1293.03113.32153.94211.55324.31750.97
Changes in Working Capital -3.97-86.8-201.07-45.25-132.87-239.195.42-241.21-656.2744.91
Tax Paid -3.74-6.18-4.30-25.1213.477.3023.31000
Cash Flow From Investing Activity -34.33-61.98-55.49-94.78-42.46-30.63-177.383.99-3.100.54
Capex -30.68-82.89-12.09-116.20-38.67-26.31-183.51-1.080.29-0.03
Net Investments -0.05-2.23-0.02-17.79-21.75-7.90-3.32000
Others -3.5923.15-43.3839.2117.963.589.455.07-3.390.57
Cash Flow From Financing Activity 8.28100.51159.153433.6937.48-88.23-45.92645.176.03
Net Proceeds from Shares 0.320190.4500.530.270.440.710.310
Net Proceeds from Borrowing 20.57000000000
Interest Paid -12.61-18.64-33.02-52.03-72.36-88.49-112.19-154.98-85.91-15.52
Dividend Paid 000-2.55-2.55-5.14-0.01000
Others 0119.151.7388.58108.07130.8323.53108.36730.7721.55
Net Cash Flow 15.9912.568.6453.49-15.6222.9520.26-105.05-1.02
PARTICULARSMar'09Mar'10Mar'11Mar'12Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18
Ratios
ROE (%)23.4634.0725.6815.1814.313.8613.2610.19-99.84N/A
ROCE (%)25.225.927.5822.1121.9621.6721.7820.95-21.03N/A
Asset Turnover Ratio1.741.721.591.381.291.21.061.080.320.05
PAT to CFO Conversion(x)2.19-1.35-1.781.341.1-0.364.211.05N/AN/A
Working Capital Days
Receivable Days1121051081311431631891997684,597
Inventory Days352832373936373484304
Payable Days68120212271199145160162312458

BS Ltd Stock News

BS Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of BS 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 BS stood at ₹14.58.
The latest P/E ratio of BS as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of BS as of 01-Jan-1970 05:30 is -0.02.
The 52-week high of BS is ₹0.33 and the 52-week low is ₹0.33.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of BS is ₹38.71 ( Cr.) .

About BS Ltd

BS TransComm was incorporated under the name of B.S. Steels and Minerals Private Limited on January 7, 2004. On March 31, 2004, the company took over B. S. Steels, a proprietary concern engaged in the business of trading iniron, steel and related products. The proprietor of B. S. Steels was Mr. Rajesh Agrawal. On February 7, 2008, the company was converted to a public limited company and its name was changed to BS TransComm Limited.It’s registered and corporate office is located at 504, Trendset Towers, Road No. 2, Banjara Hills, Hyderabad 500034.

Business Profile:

The company is engaged in the business of manufacturing and supply of towers to the telecommunication and the power sector in India with a pan India presence in 19 out of the 23 telecom circles. It is having eight circle offices throughout India through which it is providing service to the customers in 19 telecom circles. In addition, the company has also started providing turnkey solutions to the telecommunication and power transmission industry.

The company intends to capitalize on the emerging opportunities in the telecommunications and power transmission sector. Its tower manufacturing activities include designing and fabrication of telecommunication and power transmission towers. The company supplies towers to companies like Reliance Infratel Limited, Vodafone, Idea Cellular Limited, Wireless- TT Info Services Limited, Essar Telecom Infrastructure Limited, Indus Towers Limited, Transmission Corporation of Andhra Pradesh Limited (“APTransco”) and Huawei Telecommunications Limited.

As a turnkey solution provider to the telecommunication sector, it undertakes radio frequency (RF) planning and transmission survey, site identification, acquisition, clearance and design, technology integration, project management and control, equipment procurement, supply and installation and managing services including RF optimizing. The clients, to whom it provides turnkey solutions, are Wireless- TT Info Services Limited, Reliance InfoComm Limited and Erricson India Private Limited. As a turnkey solutions provider to the power sector, it executes power transmission and sub-station projects on turnkey basis which includes supply of materials, installation, erection and commissioning. The work to be carried out for transmission projects are preliminary survey, route alignment, detail survey, check survey, classification of soil (for type of foundation to be used), construction of foundation, erection of towers, stringing of line, earthing, fixing of accessories, testing and commissioning of line. Presently the company is looking to execute projects for APTransco.

The company secured its first order for manufacture of 878 MTA of telecommunication towers in March 2007 and in the first full year of operations, (FY 2007-08), it manufactured 24,034 MTA of towers with a capacity of 36,000 MTA.

Business divisions :

  • Tower Manufacturing
  • Turnkey Solutions
  • Steel Trading

Subsidiary:

  • BS Infratel Limited
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.