BSEL Algo Ltd - Stock Valuation and Financial Performance

BSE: 532123 | NSE: BSELINFRA | Construction - Real Estate | Small Cap

BSEL Algo Share Price

12.75 -0.13 -1.01%
as on 20-Dec'24 16:59

DeciZen - make an informed investing decision on BSEL Algo

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

BSEL Algo stock performance -

mw4me loader
P/E Ratio (SA):
3.77
Market Cap:
110.4 Cr.
52-wk low:
9.5
52-wk high:
19.7

Is BSEL Algo Ltd an attractive stock to invest in?

1. Is BSEL Algo Ltd a good quality company?

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

2. Is BSEL Algo Ltd undervalued or overvalued?

The key valuation ratios of BSEL Algo Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is BSEL Algo Ltd a good buy now?

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

10 Year X-Ray of BSEL Algo:

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.
BSEL Algo 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'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 0.2%-0.6%0.9%0.1%-4%-1.2%0.3%1.1%6.7%4.4%-
Value Creation
Index
-1.0-1.1-0.9-1.0-1.3-1.1-1.0-0.9-0.5-0.7-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 0.40.60.50.45.200039.628.133
Sales YoY Gr.-68.4%-25%-10.4%1,109.3%-99.2%-100%NANA-29.1%-
Adj EPS 0-0.40.10.1-2.1-0.30.10.24.73.13.4
YoY Gr.--4000%NA0%-2750%NANA157.1%2516.7%-35.2%-
BVPS (₹) 59.161.760.961.162.16664.466.776.679.277.9
Adj Net
Profit
0.1-3.20.70.7-17.6-2.40.61.538.925.229
Cash Flow from Ops. -7.7-27.520.94.8-14.4-38.311.4-26.7-5.132.6-
Debt/CF from Ops. 0000000000-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 61.3%40.1%NA-29.1%
Adj EPS 88.8%NA251.9%-35.2%
BVPS3.3%5%7.1%3.3%
Share Price 17.4% 67.1% 60.6% -23.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
0-0.70.10.1-3.5-0.50.10.36.63.94.3
Op. Profit
Mgn %
-226.1-707.6-131.4-160.7-315.8-5551.80096.394.295.1
Net Profit
Mgn %
21-505.8140.9154.7-337.4-6041.50098.389.688.8
Debt to
Equity
00000000000
Working Cap
Days
3,94,9142,46,1693,34,5853,62,22429,87741,22,323004,5476,662302
Cash Conv.
Cycle
59,05432,58743,25348,4143,1793,18,66300393525255

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 4.30%

Net Profit is growing at healthy rate in last 3 years 251.88%

Sales growth has been subdued in last 3 years 0.00%

Sales growth is not so good in last 4 quarters at -28.64%

Latest Financials - BSEL Algo Ltd.

Standalone Consolidated
TTM EPS (₹) 3.4 3.4
TTM Sales (₹ Cr.) 33 33
BVPS (₹.) 77.9 55.2
Reserves (₹ Cr.) 597 391
P/BV 0.16 0.23
PE 3.77 3.77
From the Market
52 Week Low / High (₹) 9.46 / 19.74
All Time Low / High (₹) 0.65 / 118.65
Market Cap (₹ Cr.) 110
Equity (₹ Cr.) 86.6
Face Value (₹) 10
Industry PE 80.9

Management X-Ray of BSEL Algo:

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 BSEL Algo

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales010050004028
Operating Expenses 15122781212
Manufacturing Costs0000000000
Material Costs00002000000
Employee Cost 0000000000
Other Costs 1401680211
Operating Profit -1-5-1-1-22-8-1-23826
Operating Profit Margin (%) -226.0%-707.0%-131.0%-285.0%-421.0%-20,868.0%--96.3%94.2%
Other Income 2152222812
Interest 0000000000
Depreciation 0000000000
Exceptional Items 0000000000
Profit Before Tax 1-341-20-7164029
Tax 1010001113
Profit After Tax 0-431-20-7053925
PAT Margin (%) 131.6%-553.0%647.9%126.6%-388.0%-16,701.7%--98.3%89.6%
Adjusted EPS (₹)0.1-0.40.40.1-2.4-0.80.10.64.73.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 489510503505513546532551633654
Share Capital 83838383838383838383
Reserves 406427420422431463449469550571
Minority Interest0000000000
Debt0000000000
Long Term Debt0000000000
Short Term Debt0000000000
Trade Payables0000000000
Others Liabilities 1001100107
Total Liabilities 490511503506514546532552633661

Fixed Assets

Gross Block1010101010104444
Accumulated Depreciation8888883333
Net Fixed Assets2222211111
CWIP 0000000000
Investments 5857687785828276117147
Inventories44444444232323232323
Trade Receivables14131414101212242515
Cash Equivalents 20010222301
Others Assets353394374370391425412425466473
Total Assets 490511503506514546532552633661

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity -8-27215-14-3811-27-533
PBT 1-341-20-7164029
Adjustment -2-1-5-144-2-7-1-2
Changes in Working Capital -6-232362-3613-25-439
Tax Paid -10-1000-1-1-1-3
Cash Flow From Investing Activity 1727-20-61738-12273-32
Capex 0000000000
Net Investments -21-11-9-8316-42-42
Others 1926-932534-12224410
Cash Flow From Financing Activity 0000000000
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid 0000000000
Dividend Paid 0000000000
Others 0000000000
Net Cash Flow 901-12001-31
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)0.1-0.710.620.11-3.97-1.240.090.96.583.92
ROCE (%)0.23-0.640.870.13-3.96-1.230.261.096.694.44
Asset Turnover Ratio00000.010000.070.04
PAT to CFO Conversion(x)N/AN/A75N/AN/AN/A-5.4-0.131.32
Working Capital Days
Receivable Days07,65200830000229264
Inventory Days00002,350000215303
Payable Days641473682768100000

BSEL Algo Ltd Stock News

BSEL Algo Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of BSEL Algo on 20-Dec-2024 16:59 is ₹12.75.
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 20-Dec-2024 16:59 the market cap of BSEL Algo stood at ₹110.4.
The latest P/E ratio of BSEL Algo as of 20-Dec-2024 16:59 is 3.77.
The latest P/B ratio of BSEL Algo as of 20-Dec-2024 16:59 is 0.16.
The 52-week high of BSEL Algo is ₹19.74 and the 52-week low is ₹9.46.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of BSEL Algo is ₹32.96 ( Cr.) .

About BSEL Algo Ltd

BSEL Infrastructure Realty Limited came into existence on November 15, 1995 as Bell South Enterprises. On October 9, 1998, the company was renamed as BSEL Information System in order to provide IT services to the clients served globally.

The company further grew to be known as BSEL Infrastructure Realty Limited on August 26, 2003 to include various infrastructure development activities in its manifesto. During the journey BSEL also received the ISO 9001-2000 Certification.

With the open-market emerging and the Indian government adopting liberal policies, the company, has witnessed a significant growth in infrastructure development resulting into more and more investors participating and benefiting from the new developments. With infrastructure industry making its presence felt stronger day-by-day, BSEL has taken up infrastructure development as one of its primary activity and BSEL Tech Park is their first step towards proving themselves as a global leader.

The company aims at accomplishing zenith standards in real estate, property and infrastructure development with its highly professional approach and technically superior modus operandi. This undoubtedly reflects in its core activities and objectives. The company's disciplined work culture of unparalleled methodology speaks volume of their analytical approach towards pursuing novel undertakings and establishments, proficient management of funds and varied scientific and commercial facts of several ongoing and future enterprises. BSEL Tech Park is BSEL's maiden venture which will realise this vision.

Projects:

1. Ongoing projects - Dubai Project, AjmanNarmada Nihar Resorts (Hotel Projects), Gujarat, IndiaBSEL Buty PalaceRewa Bhavan, Y Junction, Kevadia Project (Phase-I) 

2. Completed projects - BSEL Tech ParkHilton CenterIIPKharghar Phase-I Narmada Nihar Resorts (Hotel Projects) Gujarat, IndiaHotel and Commercial Project, Pune

3. Future projects - Borkhar TownshipTardeo BMC Market Project

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.