BGR Energy Systems Ltd - Stock Valuation and Financial Performance

BSE: 532930 | NSE: BGRENERGY | Engineering - Construction | Small Cap

BGR Energy Systems Share Price

35.62 -1.25 -3.39%
as on 21-Nov'24 16:59

DeciZen - make an informed investing decision on BGR Energy Systems

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

1. Quality

2. Valuation

Overvalued

3. Price Trend

BGR Energy Systems stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
266.1 Cr.
52-wk low:
33.1
52-wk high:
119.5

Is BGR Energy Systems Ltd an attractive stock to invest in?

1. Is BGR Energy Systems Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that BGR Energy Systems Ltd is a average quality company.

2. Is BGR Energy Systems Ltd undervalued or overvalued?

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

3. Is BGR Energy Systems Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of BGR Energy Systems 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 BGR Energy Systems:

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.
BGR Energy Systems Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 10.1%11.2%11.1%11.7%10.5%7.8%-4.5%4.4%-9.4%-12.4%-
Value Creation
Index
-0.3-0.2-0.2-0.2-0.3-0.5-1.3-0.7-1.7NA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 3,3653,2383,4383,2983,2292,6921,1401,2218061,012888
Sales YoY Gr.--3.8%6.2%-4.1%-2.1%-16.6%-57.7%7.1%-34%25.5%-
Adj EPS 7.23.26.54.91-1.5-48.8-25.3-68.2-103.8-119.8
YoY Gr.--55.6%103.4%-24.3%-80.1%-253.1%NANANANA-
BVPS (₹) 186.3184.7190.9194.7194.9196.4147.3122.255.9-47.6-90.5
Adj Net
Profit
51.923.14735.67.1-10.8-352-183-492-749-864
Cash Flow from Ops. 151-81.759125.6257369467334305150-
Debt/CF from Ops. 14-28.23.486.98.85.84.25.6612.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales -12.5%-20.7%-3.9%25.5%
Adj EPS -234.5%-354.1%NANA
BVPS-185.9%-175.4%-168.6%-185.2%
Share Price -13.4% 3.6% -17.4% -62.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
3.91.73.52.60.5-0.8-28.4-18.8-76.6-2507173.5
Op. Profit
Mgn %
11.412.811.613.311.89.7-12.711.7-33.5-31.2-39.2
Net Profit
Mgn %
1.50.71.41.10.2-0.4-30.9-15-61.1-74-97.3
Debt to
Equity
1.61.71.51.61.61.51.82.14.6-5.3-
Working Cap
Days
5475765545936317331,5541,3521,9571,4181,626
Cash Conv.
Cycle
16013610313319283-85-112-84-84-218

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 173.50%

Sales growth is good in last 4 quarters at 25.52%

Sales growth has been subdued in last 3 years -3.88%

Latest Financials - BGR Energy Systems Ltd.

Standalone Consolidated
TTM EPS (₹) -119.8 -120
TTM Sales (₹ Cr.) 888 889
BVPS (₹.) -90.5 -133.8
Reserves (₹ Cr.) -725 -1,037
P/BV -0.41 -0.28
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 33.10 / 119.48
All Time Low / High (₹) 18.95 / 988.00
Market Cap (₹ Cr.) 266
Equity (₹ Cr.) 72.2
Face Value (₹) 10
Industry PE 35.9

Management X-Ray of BGR Energy Systems:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *40.0040.0040.0040.0040.0040.0040.0058.8258.8258.82
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of BGR Energy Systems

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
Sales3,3653,2383,4383,2983,2292,6921,1401,2218061,012
Operating Expenses 2,9972,8233,0452,8652,8492,4371,2881,0781,0771,339
Manufacturing Costs499485783624621519262144134100
Material Costs2,2602,0231,9301,8371,9121,641676762560840
Employee Cost 162181186210223191135131126113
Other Costs 77134146195948621541257286
Operating Profit 368415393433380255-149142-270-327
Operating Profit Margin (%) 10.9%12.8%11.4%13.1%11.8%9.5%-13.1%11.6%-33.5%-32.3%
Other Income 260213260331251108
Interest 265348322347343344329364399445
Depreciation 25232425283530271713
Exceptional Items 0020-19000000
Profit Before Tax 7950686441-64-475-236-635-677
Tax 3723243212-78-120-58-15775
Profit After Tax 422744322914-355-178-479-752
PAT Margin (%) 1.3%0.8%1.3%1.0%0.9%0.5%-31.2%-14.6%-59.4%-74.3%
Adjusted EPS (₹)5.83.86.14.54.01.9-49.3-24.7-66.3-104.0
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 1,3441,3331,3781,4051,4061,4171,063882403-343
Share Capital 72727272727272727272
Reserves 1,2721,2611,3051,3331,3341,345991810331-416
Minority Interest0000000000
Debt2,1122,2481,9262,1252,1242,1301,9381,8781,8411,830
Long Term Debt35139027417036000231432
Short Term Debt1,7601,8591,6521,9552,0892,1301,9381,8781,6101,398
Trade Payables1,0341,2181,2811,0691,1661,1821,0771,010953990
Others Liabilities 1,7481,5411,6021,8641,8091,3861,2191,5101,6091,806
Total Liabilities 6,2396,3406,1876,4636,5056,1165,2965,2814,8064,283

Fixed Assets

Gross Block299319336364389410402381364271
Accumulated Depreciation121140163186212246272285282213
Net Fixed Assets178179172178177163130968258
CWIP 5000000000
Investments 364364364364364359360360360361
Inventories41236144374447394243
Trade Receivables2,4162,6272,1642,9992,891881808730677580
Cash Equivalents 76548150434737736233225928375
Others Assets2,4712,6652,9212,5312,6594,3073,6203,7973,3623,166
Total Assets 6,2396,3406,1876,4636,5056,1165,2965,2814,8064,283

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 151-8259126257369467334305150
PBT 7950686441-64-475-236-635-677
Adjustment 226394255331318307466385616467
Changes in Working Capital 58-527308-355-91134475158288332
Tax Paid -2121-40-15-12-81273627
Cash Flow From Investing Activity -11-19-17-31-2642-18-20
Capex -10-24-17-31-26-1-18-20
Net Investments 0000000000
Others -15000430000
Cash Flow From Financing Activity -130-106-534-91-232-413-459-370-306-143
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 34438-116-103-103-17000231201
Interest Paid -203-291-247-302-266-277-263-332-334-288
Dividend Paid -22000000000
Others -250147-17131513835-196-38-204-56
Net Cash Flow 10-20740-96-1-28-28-47
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)3.182.033.262.332.070.96-28.66-18.31-74.47N/A
ROCE (%)10.1411.2111.1111.7110.547.77-4.484.42-9.42N/A
Asset Turnover Ratio0.530.520.550.520.50.430.20.230.160.22
PAT to CFO Conversion(x)3.6-3.0413.430.818.8626.36N/AN/AN/AN/A
Working Capital Days
Receivable Days279283254286333256270230318227
Inventory Days54465515131815
Payable Days163203236234213261610500639422

BGR Energy Systems Ltd Stock News

BGR Energy Systems Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of BGR Energy Systems on 21-Nov-2024 16:59 is ₹35.62.
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 21-Nov-2024 16:59 the market cap of BGR Energy Systems stood at ₹266.1.
The latest P/E ratio of BGR Energy Systems as of 21-Nov-2024 16:59 is 0.00.
The latest P/B ratio of BGR Energy Systems as of 21-Nov-2024 16:59 is -0.41.
The 52-week high of BGR Energy Systems is ₹119.5 and the 52-week low is ₹33.10.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of BGR Energy Systems is ₹888.4 ( Cr.) .

About BGR Energy Systems Ltd

BGR Energy Systems (BGRESL) was incorporated in 1985 and  is engaged in supplying of systems and equipment and contracting turnkey engineering project.  The company started as a joint venture between GEA Energietechnik GmbH, Germany and the promoterB G Raghupathy in order to produce and sell on-line condenser tube cleaning systems, debris filters and rubber cleaning balls used in thermal and nuclear power plants.

In 1993 B G Raghupathy and members of his family became the sole shareholders of the company and began to expand the range of product and services range in the power and oil & gas industries. On June 28, 2007, the company's name was changed from GEA Energy System (India), to BGR Energy Systems.

In the turnkey engineering project contracting business, the company engineers, manufactures, procures, constructs and commissions projects in  area of power and oil and gas sector, wherein it takes turnkey responsibility to supply of a range of equipment and services, including the civil works required for a project and other work as may be required under the contract for such project.

The company executes turnkey contracts to supply the Balance of Plant ('BOP') Equipment, Services and Civil works for Power Generation projects, in which it supplys, from a single source, the balance of the plant, i.e. items other than the boiler, turbine and generator. The company is currently executing BOP and EPC contracts tailored to customer's demands. It also has an infrastructure business intended to provide construction services and technology oriented projects to the infrastructure sector.

Businesses

Power Projects - Under this, BGR Energy provides turnkey EPC and BOP services for coal-based thermal power plants and gas-based combined cycle power plants typically over 100 megawatts ('MW'). The company completed its first contract in 2002.

Captive Power Projects- The company offers turnkey EPC and BOP services for power plants typically under 100 MW. This division became operational in 2006.

Oil and Gas Equipments- It designs and manufactures gas conditioning and metering skids, storage tanks, pipeline pig launching and receiving systems, gas processing complexes and gas compressor packages related to the oil and gas industry for companies in India and abroad, and which began operating in 2001.

Air Fin Coolers- BGRESL designs and manufactures air fin coolers, which cools process fluids and gases used in the refining, petrochemical, and oil and gas industries, and which began operating in 1994.

Environmental Engineering- The company designs, manufactures and provides water treatment plants and effluent treatment plants, which have application in power and process plants and other industrial plants, and which began operating in 1996.

Electrical Projects- Under this, the company designs supplies electrical systems and equipment such as gas insulated switchgear (GIS) substations, optical fiber power ground wires (OPGW), extra high voltage substations and transmission lines to power stations, refineries and petrochemical plants.

Infrastructure- The division began operations in 2004. The company is capable of building roads and industrial buildings.

Milestones

  • 1987- in February, company entered into a joint venture with GEA Germany.
  • 1993- In March, GEA Germany divested its stake in company. 
  • 1994- It entered into a license and technical collaboration with GEA Btt, France in January. In April, Progen entered into a license and technical service agreement with GEA Spirogills, UK.
  • 1996- BGRESL entered into a collaboration agreement with GEA Germany to set up GEA Cooling Tower Technologies (India).
  • 2000- The company entered into a technical collaboration agreement with Crane Environmental Inc, USA. The same year company secured its first contract for balance of plant from BHEL. 
  • 2003- In April, the company secured its first engineering, procurement and constriction contract for a 120 MW gas based combined cycle power plant in Karuppur, Tamil Nadu. In June of that year, the company built and supplied a debris filter for a nuclear power plant in Taiwan.
  • 2006- The company won a contract for gas insulated switchgear from Hyundai Motors India in January. In March, company entered memorandum of understanding with Ariel Corporation Inc allowing the company to become an Ariel, qualified packager. The company’s electrical project business obtained category 'F' power trading license from the Central Electricity Regulatory Commission (CERC).
  • 2010
    - BGR Energy Systems Ltd  signed Joint Venture Agreements with Hitachi Ltd., Japan and Hitachi Power Europe GmbH, Germany for the business of design, engineering and manufacture of Supercritical Steam Turbine Generator and Supercritical Steam Generator (Boilers).
  • 2012
    -BGR was awarded contract for supply of 2 x 660 MW Super - critical Boilers from NTPC.
    -BGR Energy awarded contract for supply of 2 x 800 MW Steam Turbine and Generators for NTPC's LARA STPP.

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.