BSE: 543543 | NSE: | Construction - Real Estate | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that B-Right Real Estate Ltd is a below average quality company.
The key valuation ratios of B-Right Real Estate Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of B-Right Real Estate Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
| Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 5.7% | 3.4% | 1% | 1.6% | 2.2% | 2.5% | - |
| Value Creation Index ⓘ | -0.6 | -0.8 | -0.9 | -0.9 | -0.8 | -0.8 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||
| Sales ⓘ | 0 | 1 | 0.4 | 1.4 | 3.5 | 5.3 | 5 |
| Sales YoY Gr. | - | NA | -63.5% | 271.1% | 148.9% | 49.9% | - |
| Adj EPS ⓘ | 2.7 | 1.7 | 0.8 | 1.6 | 1.9 | 2.3 | 2.3 |
| YoY Gr. | - | -37.7% | -55.3% | 105.3% | 22.4% | 22% | - |
| BVPS (₹) ⓘ | 68.3 | 70.1 | 120.9 | 122.5 | 132.8 | 135.2 | 135.2 |
| Adj Net Profit ⓘ | 1.4 | 0.9 | 0.6 | 1.2 | 2 | 2.4 | 2 |
| Cash Flow from Ops. ⓘ | 0.6 | 0.5 | 4.5 | -3.9 | 8 | 4.8 | - |
| Debt/CF from Ops. ⓘ | 1.2 | 0 | 1.9 | -1.7 | 0.9 | 3 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | NA | NA | 140.1% | 49.9% | ||||
| Adj EPS ⓘ | NA | -3.1% | 45.3% | 22% | ||||
| BVPSⓘ | NA | 14.6% | 3.8% | 1.8% | ||||
| Share Price | - | - | - | 190.5% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 4 | 2.5 | 0.9 | 1.3 | 1.7 | 1.7 | 1.7 |
| Op. Profit Mgn % ⓘ | 0 | 91.4 | 17.3 | 63.9 | 54.5 | 71.2 | NAN |
| Net Profit Mgn % ⓘ | 0 | 82.5 | 150.2 | 82.4 | 56.4 | 45.8 | 45.8 |
| Debt to Equity ⓘ | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Working Cap Days ⓘ | 0 | 6,291 | 8,913 | 2,164 | 4,257 | 4,496 | 0 |
| Cash Conv. Cycle ⓘ | 0 | 0 | -7 | -2 | 164 | 217 | 0 |
Return on Equity has increased versus last 3 years average to 1.70%
Sales growth is growing at healthy rate in last 3 years 140.10%
Net Profit is growing at healthy rate in last 3 years 45.27%
Sales growth is not so good in last 4 quarters at 0.00%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | 2.3 | 2.4 |
| TTM Sales (₹ Cr.) | 5.3 | 40.9 |
| BVPS (₹.) ⓘ | 135.2 | 135.1 |
| Reserves (₹ Cr.) ⓘ | 129 | 129 |
| P/BV ⓘ | 3.18 | 3.18 |
| PE ⓘ | 184.44 | 182.82 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 136.95 / 450.45 |
| All Time Low / High (₹) | 105.30 / 450.45 |
| Market Cap (₹ Cr.) | 444 |
| Equity (₹ Cr.) | 10.3 |
| Face Value (₹) | 10 |
| Industry PE ⓘ | 80.9 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|
| Sales | 0 | 1 | 0 | 1 | 4 | 5 |
| Operating Expenses ⓘ | 0 | 0 | 0 | 1 | 2 | 2 |
| Manufacturing Costs | 0 | 0 | 0 | 0 | 0 | 0 |
| Material Costs | 0 | 0 | 0 | 0 | 0 | 0 |
| Employee Cost | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Costs ⓘ | 0 | 0 | 0 | 0 | 1 | 1 |
| Operating Profit ⓘ | 0 | 1 | 0 | 1 | 2 | 4 |
| Operating Profit Margin (%) | - | 91.4% | 17.3% | 63.9% | 49.5% | 71.2% |
| Other Income ⓘ | 2 | 0 | 1 | 1 | 2 | 1 |
| Interest ⓘ | 0 | 0 | 0 | 0 | 1 | 1 |
| Depreciation ⓘ | 0 | 0 | 0 | 1 | 1 | 1 |
| Exceptional Items ⓘ | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 2 | 1 | 1 | 1 | 2 | 3 |
| Tax ⓘ | 1 | 0 | 0 | 0 | 0 | 0 |
| Profit After Tax | 1 | 1 | 1 | 1 | 2 | 2 |
| PAT Margin (%) | - | 82.5% | 155.4% | 82.4% | 52.9% | 45.8% |
| Adjusted EPS (₹) | 2.7 | 1.7 | 0.8 | 1.6 | 1.8 | 2.3 |
| Dividend Payout Ratio (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| PARTICULARS | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | ||||
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 34 | 35 | 90 | 91 | 137 | 140 | ||||
| Share Capital ⓘ | 1 | 1 | 1 | 1 | 10 | 10 | ||||
| Reserves ⓘ | 34 | 35 | 89 | 90 | 127 | 129 | ||||
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Debt | 1 | 0 | 9 | 7 | 7 | 15 | ||||
| Long Term Debt | 1 | 0 | 5 | 7 | 7 | 14 | ||||
| Short Term Debt | 0 | 0 | 4 | 0 | 0 | 1 | ||||
| Trade Payables | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Others Liabilities ⓘ | 1 | 0 | 0 | 1 | 9 | 11 | ||||
| Total Liabilities ⓘ | 36 | 35 | 99 | 98 | 153 | 165 | ||||
Fixed Assets | ||||||||||
| Gross Block | 15 | 15 | 13 | 13 | 13 | 24 | ||||
| Accumulated Depreciation | 0 | 1 | 1 | 1 | 1 | 3 | ||||
| Net Fixed Assetsⓘ | 14 | 14 | 12 | 12 | 12 | 21 | ||||
| CWIP ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Investmentsⓘ | 0 | 6 | 82 | 73 | 72 | 82 | ||||
| Inventories | 0 | 0 | 0 | 0 | 3 | 3 | ||||
| Trade Receivables | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Cash Equivalents | 0 | 1 | 0 | 1 | 0 | 2 | ||||
| Others Assetsⓘ | 21 | 15 | 4 | 13 | 66 | 58 | ||||
| Total Assets ⓘ | 36 | 35 | 99 | 98 | 153 | 165 | ||||
| PARTICULARS | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 1 | 1 | 4 | -4 | 8 | 5 |
| PBT ⓘ | 2 | 1 | 1 | 1 | 2 | 3 |
| Adjustment ⓘ | -1 | 0 | 0 | -1 | -1 | 0 |
| Changes in Working Capital ⓘ | -0 | -0 | 4 | -5 | 7 | 2 |
| Tax Paid ⓘ | -1 | 0 | 0 | 0 | 0 | 0 |
| Cash Flow From Investing Activity ⓘ | -5 | 0 | -64 | 3 | -54 | -11 |
| Capex | 0 | 0 | -12 | 2 | 0 | -10 |
| Net Investments | 0 | -6 | -62 | 7 | 0 | -10 |
| Others ⓘ | -4 | 6 | 10 | -7 | -54 | 9 |
| Cash Flow From Financing Activityⓘ | 0 | -1 | 59 | 2 | 45 | 8 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 54 | 0 | 51 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | -1 | 5 | 1 | 0 | 7 |
| Interest Paid ⓘ | 0 | 0 | 0 | 0 | 1 | 1 |
| Dividend Paid ⓘ | 0 | 0 | 0 | 0 | 0 | 0 |
| Others ⓘ | 0 | 0 | 0 | 0 | -7 | 0 |
| Net Cash Flow ⓘ | -4 | 1 | 0 | 1 | -1 | 1 |
| PARTICULARS | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 4 | 2.45 | 0.93 | 1.28 | 1.63 | 1.74 | ||||
| ROCE (%) | 5.66 | 3.38 | 1.02 | 1.61 | 2.23 | 2.52 | ||||
| Asset Turnover Ratio | 0 | 0.03 | 0.01 | 0.01 | 0.03 | 0.03 | ||||
| PAT to CFO Conversion(x) | 1 | 1 | 4 | -4 | 4 | 2.5 | Working Capital Days | |||
| Receivable Days | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| Inventory Days | 0 | 0 | 0 | 0 | 328 | 217 | ||||
| Payable Days | 0 | 0 | 0 | 0 | 0 | 0 | ||||
The company was originally incorporated on October 22, 2007 as a private limited company as “Marshal Vinimay Private Limited” under the provisions of the Companies Act, 1956 with the Registrar of Companies, West Bengal. Subsequently, pursuant to a special resolution of its Shareholders passed in the annual general meeting held on September 25, 2019 the Company was converted from a private limited company to public limited company and consequently, the name of the Company was changed to ‘Marshal Vinimay Limited’ and a fresh certificate of incorporation consequent to conversion was issued on January 02, 2020 by the Registrar of Companies, Mumbai. Subsequently, the Company’s name was changed to B-Right RealEstate Limited by passing of resolution on August 28, 2020 and a fresh certificate of incorporation consequent to name change was issued on September 25, 2020 by the Registrar of Companies, Mumbai.
B-Right Realestate is an integrated construction and real estate development company, focused primarily on construction and development of residential and commercial projects, in and around Mumbai. It has established a successful track record in the real estate industry in Mumbai, by developing versatile projects through its focus on innovative architecture, strong project execution and quality construction. The company has opted a business model whereby it Invests in its subsidiary LLP named B-Right RealEstate Ventures LLP and this LLP makes investment in various SPV (Special Purpose Vehicle) which is been incorporated for a Particular project. Each Real estate project has its own SPV and such SPV is closed upon completion of the project. This helps the company to keep a track of all the materials, human resource and all other miscellaneous expenses that occur from a particular project. Till today such a business model has been proven to be successful but it does not assure that the same would continue in future. The company also operates on Development Management contracts where by the company extends financials assistance for a particular RealEstate projects.
The company’s customer-centric business model focuses on designing and developing its “branded products” to address consumer needs across locations and price points. It has in-house capabilities to deliver a project from conceptualization to completion with fast turnaround time from acquisition to launch to completion, which focuses on de-risking and improving its return on investment. Its core competence lies in professionally managing the real estate value chain and attracting and retaining talent to maximize value creation. It streamlines its supply chain and construction processes with an aim to develop high quality products consistently and in a timely and cost-efficient manner. Its design team uses customer insights to conceptualize and design products that are best suited for the respective locations and target a variety of customer groups. Its construction management and procurement teams focus on realizing efficiencies in procurement, vendor selection and construction.
Business area of the company
B-Right Realestate is an integrated construction and real estate development company that primarily focuses on the construction of residential and commercial projects.
Key events:
MoneyWorks4Me rating and ranking of funds for SIP is available to subscribers only. Moneyworks4Me is not a rating and ranking agency, however it is required that users have a way of selecting funds and building a Portfolio. The method used by it are described below to enable users to understand the logic behind the rating and ranking Subscriber will find more details on this in the various content made available from time to time. In case you need more please write to besafe@moneyworks4Me.com
MoneyWorks4Me rates and ranks mutual funds based on the following data-driven system:
Funds ranking in screeners: Performance Consistency and Quality are two parameters used for ranking funds for SIP. The ranking as follows GG, GO, GR, OG, OO, OR, RG, RO and RR.
With the same color-coded funds, the one with the higher Average 3-year rolling returns (over 5 to 10 years), the number that appears in the Performance tag, ranks higher.
Here is the summary:
The third tag Upside Potential is not relevant for SIP. It is relevant for lumpsum investments in Mutual Funds.
Make an informed decision for Stocks
Invest using an intelligent system with powerful data-driven tools that help you identify opportunities and make informed buy-hold-sell decisions
Buy quality Stocks when they are available at reasonable prices and supported by an upward price trend and Sell when they are Overvalued using the Decizen Rating System. Covers 3500+ stocks
Limited to the first 10 users today!
Practical Stock Investing Hand Book
By - Raymond Moses
Founder of MoneyWorks4Me | Consultant | Trainer | Author | TEDx Speaker
Register & Get Instant Access!Don't miss out! First 10 users today get it FREE
With this 4 hrs Masterclass, you’ll be able to:
Download APP
