Belrise Industries Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: | Auto Ancillary |

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Belrise Industri

DeciZen not available for IPO

10 Year X-Ray of Belrise Industri:

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'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 16.8%15.7%16.3%16.5%16.9%14.3%13.1%11.1%12.6%12.4%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,5661,7882,1902,4102,8773,3133,8294,0074,8975,3953,313
Sales YoY Gr.-14.2%22.5%10%19.4%15.2%15.6%4.7%22.2%10.2%-
Adj EPS 1.21.31.51.93.22.73.42.73.73.90
YoY Gr.-7.7%20.6%23%71.1%-14.7%24.2%-20.9%39.6%5.1%-
BVPS (₹) 4.86.17.79.612.515.319.422.126.230.20
Adj Net
Profit
74.480.196.1119203173221175244256NAN
Cash Flow from Ops. 35.769.513012212418152097.4369756-
Debt/CF from Ops. 20.613.37.510.212.210.23.824.173-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 14.7%13.4%12.1%10.2%
Adj EPS 14.4%4.2%5.1%5.1%
BVPS22.7%19.2%15.9%15.4%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
28.123.12221.728.919.619.812.915.513.90
Op. Profit
Mgn %
10.512.312.712.811.71214.114.214.914.8NAN
Net Profit
Mgn %
4.84.54.44.97.15.25.84.454.7NAN
Debt to
Equity
2.42.422.11.91.91.61.61.51.2-
Working Cap
Days
79807986981261421711671630
Cash Conv.
Cycle
353737474740334644420

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Belrise Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 3,313 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 952 -
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 (₹) -
Industry PE 50.3

Management X-Ray of Belrise Industri:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Belrise Industri

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales1,565.661,787.982,189.862,409.742,876.993,312.873,828.564,006.964,897.285,394.96
Operating Expenses 1,401.891,568.441,910.772,102.342,541.662,916.833,289.693,437.964,169.764,597.41
Manufacturing Costs60.3252.6366.8950.5766.3369.9968.9772.68104.41138.78
Material Costs1,067.511,356.691,657.051,834.412,203.742,552.192,885.593,026.383,732.734,106.95
Employee Cost 99.56123.74146.13116.33192.68207.82235.81217.69223.22235.35
Other Costs 174.5035.3740.71101.0478.9186.8399.32121.22109.40116.34
Operating Profit 163.77219.54279.08307.40335.34396.03538.87569727.52797.54
Operating Profit Margin (%) 10.5%12.3%12.7%12.8%11.7%12.0%14.1%14.2%14.9%14.8%
Other Income 2.205.145.9442.30136.31107.6435.6128.1625.4838.31
Interest 40.6064.3679.10109.83110.93146.37163.38197.04215.45216.56
Depreciation 26.0442.1458.2576.44120.39138.22177.43205.85244.82306.15
Exceptional Items 6.391.620.260000-0.0500
Profit Before Tax 105.71119.79147.93163.43240.31219.08233.66194.22292.73313.14
Tax 27.1838.3851.4943.4335.8046.063.7819.6745.6041.74
Profit After Tax 78.5381.4196.45120204.52173.03229.88174.55247.13271.40
PAT Margin (%) 5.0%4.6%4.4%5.0%7.1%5.2%6.0%4.4%5.0%5.0%
Adjusted EPS (₹)1.21.31.51.93.22.73.52.73.84.2
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 304.81387.97485.71607795.82971.531,262.361,436.781,705.201,966.74
Share Capital 0.310.3119.8019.8019.8419.8420.3420.3420.3420.34
Reserves 304.49387.66465.91587.20775.99951.691,242.011,416.441,684.851,946.40
Minority Interest0000000000
Debt683.76851.99978.311,138.531,394.341,664.921,842.782,116.682,333.741,848.14
Long Term Debt539.76669.32783.08896.271,138.971,360.661,487.391,569.031,609.631,245.39
Short Term Debt144182.67195.23242.25255.37304.26355.39547.65724.11602.75
Trade Payables70.3287.36118.6488.58189.49303.50397.71399.22464.97466.61
Others Liabilities 159.24183.47227.60287.31284.82382.96410.23608.12576.27866.37
Total Liabilities 1,218.131,510.791,810.252,121.412,664.483,322.913,913.084,560.805,080.175,147.86

Fixed Assets

Gross Block590.24849.861,110.261,312.801,721.732,155.672,533.322,925.423,588.893,844.39
Accumulated Depreciation105.11146.34204.30279.25379.94518.09694.01899.861,130.941,417.69
Net Fixed Assets485.14703.53905.961,033.561,341.791,637.581,839.322,025.562,457.952,426.70
CWIP 253.14238.26217375.17331.75244.58325.41294.83120.2179.55
Investments 33.5838.4060.7669.5635.3737.0137.8842.5670.2252.78
Inventories96.37116.50141.56159.73201.05243.80313426.92423.42465.17
Trade Receivables194.88244.82315.53325.31387.55440.96473.92675.13636.48763.26
Cash Equivalents 7.8112.545.539.5510.8766.6171.2186.4264.27127.66
Others Assets147.21156.75163.92148.54356.10652.35852.341,009.381,307.631,232.74
Total Assets 1,218.131,510.791,810.252,121.412,664.483,322.913,913.084,560.805,080.175,147.86

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 35.7269.50129.73122.43124.45180.93520.4897.43369.29756.34
PBT 105.71119.79147.93163.43240.31219.08233.66194.22292.73313.14
Adjustment 24.353752.4166.16111.07116.24320.25378.85443.51510.48
Changes in Working Capital -73.2-58.52-38.76-77.65-191.46-115.78-7.59-453.95-323.08-8.17
Tax Paid -21.14-28.77-31.86-29.50-35.47-38.61-25.84-21.69-43.87-59.11
Cash Flow From Investing Activity -268.68-228.83-283.28-319.65-359.77-395.77-550.36-289.41-438.58-198.01
Capex 0-245.64-239.39036.08-0.72-6.55-211.85-484.21-166.10
Net Investments -2.3500-25.80-20-70.19-0.86-4.68-27.6717.45
Others -266.3316.81-43.89-293.85-375.85-324.86-542.94-72.8773.30-49.36
Cash Flow From Financing Activity 237.93164.05146.55201.24236.65270.5834.47202.6138.74-495.72
Net Proceeds from Shares 00000.01060.31000
Net Proceeds from Borrowing 171.61000328.27223.62141.95125.8272.42-202.87
Interest Paid 000000-163.38-197.04-215.45-216.56
Dividend Paid 0000000000
Others 66.33164.05146.55201.24-91.6346.96-4.40273.82181.77-76.29
Net Cash Flow 4.984.73-7.014.021.3255.744.6010.63-30.5562.61
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)29.6623.522.0821.9729.1619.5820.5812.9315.7314.78
ROCE (%)16.7615.6516.3416.4716.8614.2613.1311.1412.5612.4
Asset Turnover Ratio1.651.591.591.361.231.111.060.951.021.05
PAT to CFO Conversion(x)0.450.851.351.020.611.052.260.561.492.79
Working Capital Days
Receivable Days34373944444644524947
Inventory Days17181821222527343230
Payable Days22212321233544484241

Belrise Industries Ltd Stock News

Belrise Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Belrise Industri 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 Belrise Industri stood at ₹0.00.
The latest P/E ratio of Belrise Industri as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Belrise Industri as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Belrise Industri is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Belrise Industri is ₹3,313 ( Cr.) .

About Belrise Industries Ltd

No data to display
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.