Bonlon Industries Ltd - Stock Valuation and Financial Performance

BSE: 543211 | NSE: | Metal - Non Ferrous | Small Cap

Bonlon Industries Share Price

37.95 0.64 1.72%
as on 16-Apr'24 16:01

DeciZen - make an informed investing decision on Bonlon Industries

M-Cap below 100cr DeciZen not available

Bonlon Industries stock performance -

mw4me loader
P/E Ratio (SA):
49.74
Market Cap:
52.9 Cr.
52-wk low:
24.6
52-wk high:
58

Is Bonlon Industries Ltd an attractive stock to invest in?

1. Is Bonlon Industries Ltd a good quality company?

Past 10 year’s financial track record analysis by Moneyworks4me indicates that Bonlon Industries Ltd is a below average quality company.

2. Is Bonlon Industries Ltd undervalued or overvalued?

The key valuation ratios of Bonlon Industries Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Bonlon Industries Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Bonlon Industries Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Bonlon Industries:

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.
Bonlon Industries Ltd has not performed well majority of the past ten years indicating its past ten year financial track record is not good

Value Creation

Value Creation Index Colour Code Guide

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 2%-2.5%-10.8%3.9%2.4%3.2%1.7%-
Value Creation
Index
-0.9-1.2-1.8-0.7-0.8-0.8-0.9-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 238242215244135388511476
Sales YoY Gr.-1.7%-11.2%13.3%-44.4%186.6%31.8%-
Adj EPS 0.3-1.7-3.8211.40.70.8
YoY Gr.--768%NANA-46.7%30.8%-45.6%-
BVPS (₹) 42.843.846.457.951.152.85455
Adj Net
Profit
0.1-0.5-421.51.911
Cash Flow from Ops. 012.6-2.958.8-43.4-45.3-8.7-
Debt/CF from Ops. 00-1.10-0.1-0.3-1.7-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales NA16.1%28%31.8%
Adj EPS NANA-27.6%-45.6%
BVPSNA4.3%-2.3%2.3%
Share Price - - 24.9% -27.5%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
0.6-3.9-12.93.72.22.61.41.4
Op. Profit
Mgn %
0-0.6-3.6-1.90.10.80.60.9
Net Profit
Mgn %
0-0.2-1.90.81.10.50.20.2
Debt to
Equity
0.500.100.10.20.2-
Working Cap
Days
06076135291826434
Cash Conv.
Cycle
0-1-11-19-6293518

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 28.03%

Return on Equity has declined versus last 3 years average to 1.40%

Net Profit has been subdued in last 3 years -27.60%

Sales growth is not so good in last 4 quarters at 3.67%

Latest Financials - Bonlon Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 0.8 1.4
TTM Sales (₹ Cr.) 476 158
BVPS (₹.) 55 0
Reserves (₹ Cr.) 64 59
P/BV 0.68 0.00
PE 49.74 26.93
From the Market
52 Week Low / High (₹) 24.61 / 58.00
All Time Low / High (₹) 16.00 / 112.40
Market Cap (₹ Cr.) 52.9
Equity (₹ Cr.) 14.2
Face Value (₹) 10
Industry PE 14.8

Management X-Ray of Bonlon Industries:

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 Bonlon Industries

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales237.80241.93214.84243.51135.33387.79511.04
Operating Expenses 237.74243.42222.48248.01135.25384.70508.10
Manufacturing Costs1.650.230.730.551.081.533.20
Material Costs234.83242.28214.22241.82132.14377.73500.88
Employee Cost 0.380.360.590.490.460.661.04
Other Costs 0.880.556.945.141.574.782.98
Operating Profit 0.05-1.49-7.65-4.500.083.102.94
Operating Profit Margin (%) 0.0%-0.6%-3.6%-1.8%0.1%0.8%0.6%
Other Income 1.102.3412.1117.333.071.271.48
Interest 0.440.130.700.200.201.040.73
Depreciation 0.470.380.360.300.300.571.48
Exceptional Items 0000000
Profit Before Tax 0.250.333.4012.332.652.762.21
Tax 0.090.050.700.320.690.640.53
Profit After Tax 0.160.282.7012.011.962.121.68
PAT Margin (%) 0.1%0.1%1.3%4.9%1.4%0.5%0.3%
Adjusted EPS (₹)0.60.92.611.51.41.51.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 12.8513.1348.3860.3972.8674.9676.65
Share Capital 3310.4310.4314.1814.1814.18
Reserves 9.8510.1337.9549.9658.6860.7862.46
Minority Interest0000000
Debt6.570.013.120.803.5815.5214.67
Long Term Debt0.330.013.1200.1400.62
Short Term Debt6.25000.803.4515.5214.05
Trade Payables29.6425.2711.5352.147.745.5124.85
Others Liabilities 0.222.171.3329.4424.896.470.80
Total Liabilities 49.2740.5864.36142.77109.07102.46116.96

Fixed Assets

Gross Block2.932.393.562.642.3413.3516.32
Accumulated Depreciation000004.695.74
Net Fixed Assets2.932.393.562.642.348.6510.57
CWIP 0000000
Investments 0.010.015.156.0711.799.488.91
Inventories8.3013.930.533.587.4912.1512.97
Trade Receivables25.913.298.6825.0917.5137.9464.32
Cash Equivalents 2.073.020.828.274.700.850.28
Others Assets10.0617.9345.6197.1265.2633.3919.90
Total Assets 49.2740.5864.36142.77109.07102.46116.96

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 012.64-2.8658.76-43.35-45.28-8.74
PBT 00.333.4012.332.652.762.21
Adjustment 0-0.781.04-2.47-1.810.431.04
Changes in Working Capital 013.15-6.7948.9-43.41-47.59-11.32
Tax Paid 0-0.07-0.510-0.78-0.89-0.67
Cash Flow From Investing Activity 01.44-6.662.64-3.710.44-1.54
Capex 01.28-1.530.670-6.88-3.40
Net Investments 00-5.15-0.92-5.722.311.50
Others 00.170.012.892.015.010.36
Cash Flow From Financing Activity 0-13.127.32-53.9543.4844.899.87
Net Proceeds from Shares 0032.55010.5200
Net Proceeds from Borrowing 0-0.320.96-3.110.137.485.84
Interest Paid 0-0.13-0.69-0.17-0.19-0.77-0.68
Dividend Paid 0000000
Others 0-12.67-25.50-50.6733.0338.184.70
Net Cash Flow 00.96-2.207.45-3.580.04-0.41
PARTICULARSMar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)1.272.168.7822.082.952.872.23
ROCE (%)3.532.8512.722.244.154.573.24
Asset Turnover Ratio4.95.394.112.351.073.674.66
PAT to CFO Conversion(x)045.14-1.064.89-22.12-21.36-5.2
Working Capital Days
Receivable Days39221025572637
Inventory Days13171231599
Payable Days4641314883611

Bonlon Industries Ltd Stock News

Bonlon Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Bonlon Industries on 16-Apr-2024 16:01 is ₹37.95.
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 16-Apr-2024 16:01 the market cap of Bonlon Industries stood at ₹52.92.
The latest P/E ratio of Bonlon Industries as of 16-Apr-2024 16:01 is 49.74.
The latest P/B ratio of Bonlon Industries as of 16-Apr-2024 16:01 is 0.68.
The 52-week high of Bonlon Industries is ₹58.00 and the 52-week low is ₹24.61.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bonlon Industries is ₹475.9 ( Cr.) .

About Bonlon Industries Ltd

The company was incorporated on January 21, 1997 as a private limited company under the provisions of Companies Act, 1956 with the Registrar of Companies, Jaipur in the name and style of Bonlon Steels Private Limited. Subsequently, the registered office of the company was shifted from Jaipur to New Delhi i.e. from one state to another w.e.f. December 01, 1998 with due approval of the Company Law Board, Northern Region Bench vide order dated October 29, 1998. Later on, the name of the company was changed from Bon Lon Steels Private Limited to Bonlon Industries Private Limited w.e.f. February 26, 2019. Further, the name of the company was again changed to Bonlon Industries Limited pursuant to its conversion into a public company vide shareholder’s approval dated March 01, 2019 and fresh certificate of incorporation dated March 29, 2019 issued by Registrar of Companies, Delhi.

The company began its operations in the year 1997 with the trading of copper rods and copper bars which were manufactured by renowned market players like Hindustan Copper, Sterlite India and Hindalco Industries. Later on, in the year 2006 it began supervising the manufacturing activities of Colombo Copper, a company based in Colombo, Sri Lanka which was engaged in the business of manufacturing of copper bars. The manufactured copper made bars were imported by company in India and thereafter producing copper wires from the same on job work basis, they were then sold in the market by it. The company carried such activity for two years after which it started the manufacturing activity of copper bars from scrap in its partnership firm i.e. at first in Vaishno Metals and Allied Industries in Jammu and later on in B.C. Power Controls. With the evolution of time, it gained experience in the manufacturing, trading, and marketing of the products made from copper. Eventually in the year 2013, for the production of the copper rods, it started its own manufacturing unit at, RIICO Industrial Area, Bhiwadi, Alwar, Rajasthan.

In order to synergize the operations and attaining higher business efficiencies, three of company’s group companies i.e. Smita Global (hereinafter referred as transferor company no. 1), Harshit Promoters (hereinafter referred as transferor company no. 2) and Harshit Infratech (hereinafter referred as transferor company no. 3), that were engaged in different segments of business, were amalgamated with the company in pursuance of Section 230-232 of the Companies Act, 2013 and the Order of the Hon'ble National Company Law Tribunal, Principal Bench, New Delhi dated June 13, 2018. In consequence to such amalgamation, the company is now operating its business in accordance to the new Memorandum of Association that contains the objects of the transferor companies as well. It is continuing its operations in all those the segments in which the aforesaid transferor companies were dealing and hence the business of the company is broadly categorized into the three segments i.e Metal, Hotel and Civil Construction.

Business area of the company

The company is engaged in diversified sectors namely metal business, hotel business and civil construction.

Major Events and milestones:

  • 1997: The company was incorporated as Bonlon Steels Private Limited.
  • 1998: The company’s registered office was shifted from Jaipur to New Delhi.
  • 2006: Started supervision of manufacturing activities of a Colombo based Company named Copper Bars Private Limited.
  • 2013: Started own manufacturing unit in Bhiwadi, Rajasthan.
  • 2014: Turnover crossed Rs 10,000 lakh.
  • 2017: Turnover crossed Rs 24,000 lakh.
  • 2018: Amalgamation of three group companies with company.
  • 2019: Name was changed from ‘Bonlon Steels Private Limited to ‘Bonlon Industries Private Limited’.
  • 2019: Converted into Public Limited Company vide fresh certificate of Incorporation dated March 29, 2019.
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.