BSE: 532674 | NSE: BASML | Textile - Spinning | Small Cap
Past 10 year’s financial track record analysis by Moneyworks4me indicates that Bannari Amman Spinning Mills Ltd is a below average quality company.
The key valuation ratios of Bannari Amman Spinning Mills 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 Semi Strong which suggest that the price of Bannari Amman Spinning Mills Ltd is likely to Rise-somewhat 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'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 8% | 8.9% | 7.3% | 7.3% | 8.5% | 6.8% | 5.1% | 14.6% | -0.3% | 2.2% | - |
| Value Creation Index ⓘ | -0.4 | -0.4 | -0.5 | -0.5 | -0.4 | -0.5 | -0.6 | 0.1 | -1.0 | -0.8 | - |
Growth Parameters ⓘGrowth Parameters Colour Code Guide ⓘ | |||||||||||
| Sales ⓘ | 680 | 771 | 868 | 892 | 1,000 | 925 | 860 | 1,285 | 1,046 | 924 | 900 |
| Sales YoY Gr. | - | 13.3% | 12.6% | 2.7% | 12.1% | -7.5% | -7.1% | 49.5% | -18.7% | -11.7% | - |
| Adj EPS ⓘ | 2.4 | 3.8 | 2.1 | 1.3 | 3 | -2.2 | -2.6 | 7.2 | -5 | -3.3 | -3 |
| YoY Gr. | - | 56.6% | -43.8% | -40.9% | 136.5% | -174.8% | NA | NA | -169.4% | NA | - |
| BVPS (₹) ⓘ | 52 | 55.2 | 59.2 | 60 | 63.3 | 62.8 | 60.7 | 68.4 | 62.5 | 58.6 | 63.8 |
| Adj Net Profit ⓘ | 11.8 | 18.5 | 10.4 | 6.2 | 14.6 | -10.9 | -12.5 | 46.9 | -32.6 | -21.7 | -19 |
| Cash Flow from Ops. ⓘ | 113 | 57.6 | 25.7 | 11.7 | 57.3 | 123 | 166 | 47.3 | -42.9 | 116 | - |
| Debt/CF from Ops. ⓘ | 3.9 | 8.3 | 21.7 | 54.9 | 11.7 | 5 | 3 | 9.1 | -13.2 | 4.4 | - |
CAGR Colour Code Guide ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 3.5% | -1.6% | 2.4% | -11.7% | ||||
| Adj EPS ⓘ | -203.6% | -202.3% | NA | NA | ||||
| BVPSⓘ | 1.3% | -1.5% | -1.2% | -6.4% | ||||
| Share Price | -0.1% | 8% | -12.5% | 10.3% | ||||
Performance Ratio Colour Code Guide ⓘ
| Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 4.8 | 7.1 | 3.7 | 2.1 | 4.8 | -3.5 | -4.1 | 12.7 | -7.7 | -5.5 | -4.9 |
| Op. Profit Mgn % ⓘ | 11.7 | 11.9 | 9.9 | 9.7 | 10.3 | 8.2 | 8 | 11.4 | 2.1 | 3.3 | 3 |
| Net Profit Mgn % ⓘ | 1.7 | 2.4 | 1.2 | 0.7 | 1.5 | -1.2 | -1.5 | 3.7 | -3.1 | -2.4 | -2.2 |
| Debt to Equity ⓘ | 1.8 | 1.8 | 1.9 | 2.2 | 2.2 | 2 | 1.7 | 1 | 1.4 | 1.3 | 0.4 |
| Working Cap Days ⓘ | 170 | 162 | 147 | 158 | 173 | 190 | 177 | 117 | 174 | 200 | 86 |
| Cash Conv. Cycle ⓘ | 128 | 121 | 111 | 108 | 114 | 124 | 103 | 71 | 118 | 126 | 6 |
No data to display
Return on Equity is Poor
Sales growth has been subdued in last 3 years 2.42%
Debt to equity has increased versus last 3 years average to 1.33
Sales growth is not so good in last 4 quarters at -9.17%
| Standalone | Consolidated | |
|---|---|---|
| TTM EPS (₹) | -3 | -1.6 |
| TTM Sales (₹ Cr.) | 900 | 966 |
| BVPS (₹.) ⓘ | 63.8 | 62.6 |
| Reserves (₹ Cr.) ⓘ | 341 | 373 |
| P/BV ⓘ | 0.83 | 0.84 |
| PE ⓘ | 0.00 | 0.00 |
| From the Market | |
|---|---|
| 52 Week Low / High (₹) | 37.09 / 71.83 |
| All Time Low / High (₹) | 8.03 / 131.16 |
| Market Cap (₹ Cr.) | 343 |
| Equity (₹ Cr.) | 32.4 |
| Face Value (₹) | 5 |
| Industry PE ⓘ | 29.1 |
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 680 | 771 | 868 | 892 | 1,000 | 925 | 860 | 1,285 | 1,046 | 924 |
| Operating Expenses ⓘ | 601 | 679 | 783 | 805 | 897 | 850 | 793 | 1,139 | 1,025 | 893 |
| Manufacturing Costs | 68 | 79 | 57 | 78 | 93 | 79 | 79 | 107 | 87 | 84 |
| Material Costs | 468 | 519 | 631 | 608 | 677 | 650 | 595 | 869 | 822 | 699 |
| Employee Cost | 34 | 45 | 54 | 82 | 91 | 88 | 79 | 110 | 82 | 82 |
| Other Costs ⓘ | 31 | 35 | 41 | 36 | 36 | 33 | 40 | 54 | 33 | 29 |
| Operating Profit ⓘ | 80 | 92 | 85 | 87 | 103 | 75 | 67 | 146 | 21 | 30 |
| Operating Profit Margin (%) | 11.7% | 11.9% | 9.8% | 9.7% | 10.3% | 8.1% | 7.8% | 11.4% | 2.0% | 3.3% |
| Other Income ⓘ | 1 | 1 | 2 | 6 | 9 | 18 | 6 | 4 | 4 | 20 |
| Interest ⓘ | 36 | 36 | 44 | 57 | 62 | 65 | 57 | 46 | 43 | 49 |
| Depreciation ⓘ | 27 | 29 | 30 | 28 | 30 | 28 | 28 | 28 | 27 | 29 |
| Exceptional Items ⓘ | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax ⓘ | 19 | 28 | 14 | 8 | 19 | 0 | -12 | 76 | -45 | -28 |
| Tax ⓘ | 6 | 9 | 3 | 0 | 0 | 0 | -2 | 27 | -14 | -8 |
| Profit After Tax | 13 | 19 | 11 | 7 | 19 | 0 | -11 | 49 | -31 | -21 |
| PAT Margin (%) | 1.9% | 2.4% | 1.3% | 0.8% | 1.9% | 0.0% | -1.2% | 3.8% | -3.0% | -2.2% |
| Adjusted EPS (₹) | 2.6 | 3.8 | 2.3 | 1.5 | 4.0 | 0.0 | -2.2 | 7.5 | -4.8 | -3.2 |
| Dividend Payout Ratio (%) | 18% | 14% | 25% | 34% | 13% | 0% | 0% | 8% | 0% | 0% |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | ||||||||||
| Shareholders Fund | 254 | 270 | 289 | 293 | 309 | 307 | 297 | 444 | 405 | 380 |
| Share Capital ⓘ | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 32 | 32 | 32 |
| Reserves ⓘ | 239 | 254 | 273 | 277 | 293 | 291 | 281 | 411 | 373 | 347 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 379 | 414 | 506 | 608 | 617 | 563 | 448 | 422 | 542 | 468 |
| Long Term Debt | 206 | 177 | 191 | 255 | 215 | 183 | 158 | 225 | 275 | 219 |
| Short Term Debt | 173 | 237 | 315 | 352 | 402 | 380 | 291 | 197 | 267 | 249 |
| Trade Payables | 59 | 85 | 37 | 100 | 89 | 113 | 95 | 84 | 102 | 99 |
| Others Liabilities ⓘ | 150 | 163 | 113 | 86 | 105 | 110 | 103 | 89 | 80 | 106 |
| Total Liabilities ⓘ | 842 | 931 | 946 | 1,087 | 1,120 | 1,093 | 943 | 1,039 | 1,130 | 1,053 |
Fixed Assets | ||||||||||
| Gross Block | 727 | 815 | 601 | 653 | 673 | 657 | 647 | 665 | 656 | 660 |
| Accumulated Depreciation | 287 | 316 | 27 | 55 | 85 | 89 | 105 | 132 | 154 | 180 |
| Net Fixed Assetsⓘ | 440 | 499 | 574 | 598 | 589 | 569 | 542 | 533 | 502 | 480 |
| CWIP ⓘ | 50 | 20 | 3 | 1 | 1 | 0 | 0 | 4 | 5 | 10 |
| Investmentsⓘ | 27 | 27 | 25 | 27 | 27 | 26 | 26 | 28 | 32 | 4 |
| Inventories | 153 | 196 | 198 | 276 | 255 | 249 | 181 | 214 | 284 | 211 |
| Trade Receivables | 74 | 88 | 85 | 114 | 177 | 164 | 129 | 176 | 183 | 169 |
| Cash Equivalents | 14 | 10 | 22 | 9 | 8 | 28 | 9 | 12 | 7 | 8 |
| Others Assetsⓘ | 85 | 90 | 40 | 61 | 62 | 57 | 56 | 72 | 116 | 170 |
| Total Assets ⓘ | 842 | 931 | 946 | 1,087 | 1,120 | 1,093 | 943 | 1,039 | 1,130 | 1,053 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ | 113 | 58 | 26 | 12 | 57 | 123 | 166 | 47 | -43 | 116 |
| PBT ⓘ | 19 | 28 | 14 | 8 | 19 | 0 | -12 | 76 | -50 | -37 |
| Adjustment ⓘ | 63 | 65 | 73 | 84 | 86 | 74 | 84 | 77 | 77 | 80 |
| Changes in Working Capital ⓘ | 36 | -29 | -56 | -78 | -44 | 51 | 93 | -93 | -69 | 72 |
| Tax Paid ⓘ | -5 | -6 | -6 | -2 | -4 | -2 | 1 | -13 | -1 | 0 |
| Cash Flow From Investing Activity ⓘ | -75 | -58 | -67 | -45 | -23 | 16 | 0 | -23 | -45 | -3 |
| Capex | -73 | -59 | -70 | -47 | -22 | 13 | 3 | -21 | -41 | -10 |
| Net Investments | -3 | 0 | 3 | 5 | -2 | 2 | 2 | -3 | -4 | 4 |
| Others ⓘ | 1 | 1 | 0 | -2 | 1 | 1 | -4 | 1 | 1 | 3 |
| Cash Flow From Financing Activityⓘ | -46 | -3 | 53 | 24 | -38 | -118 | -184 | -22 | 82 | -110 |
| Net Proceeds from Shares ⓘ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99 | 0 | 0 |
| Net Proceeds from Borrowing ⓘ | 0 | -29 | 15 | 47 | -22 | -25 | -30 | 22 | 51 | -56 |
| Interest Paid ⓘ | -36 | -35 | -37 | -56 | -63 | -67 | -64 | -48 | -48 | -51 |
| Dividend Paid ⓘ | -4 | -3 | -3 | -3 | -3 | -3 | 0 | 0 | -4 | 0 |
| Others ⓘ | -5 | 64 | 78 | 37 | 50 | -23 | -90 | -94 | 82 | -3 |
| Net Cash Flow ⓘ | -7 | -4 | 12 | -9 | -3 | 21 | -18 | 2 | -6 | 3 |
| PARTICULARS | Mar'15 | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 5.18 | 7.09 | 4.01 | 2.52 | 6.43 | 0.06 | -3.5 | 13.16 | -7.4 | -5.26 |
| ROCE (%) | 7.99 | 8.87 | 7.32 | 7.26 | 8.52 | 6.84 | 5.13 | 14.63 | -0.27 | 2.24 |
| Asset Turnover Ratio | 0.82 | 0.87 | 0.93 | 0.88 | 0.91 | 0.84 | 0.84 | 1.3 | 0.97 | 0.85 |
| PAT to CFO Conversion(x) | 8.69 | 3.05 | 2.36 | 1.71 | 3 | N/A | N/A | 0.96 | N/A | N/A | Working Capital Days |
| Receivable Days | 38 | 38 | 36 | 41 | 53 | 67 | 62 | 43 | 63 | 69 |
| Inventory Days | 90 | 83 | 83 | 97 | 97 | 99 | 91 | 56 | 87 | 98 |
| Payable Days | 0 | 0 | 22 | 41 | 51 | 57 | 64 | 38 | 41 | 53 |
Bannari Amman Spinning Mills was incorporated as Shiva Textiles (CBT) Limited on July 10, 1989 under the Companies Act, 1956 and changed name to “Bannari Amman Spinning Mills Ltd.“ on October 11, 1991 and commenced its commercial operations in the year 1995
Since inception the company has evolved to be a leader in cotton yarn spinning in South India, Commanding a premium in the market for its products. As on March 31, 2007, it has two factories for yarn spinning housed in around 7.85 lakh square feet in Tamil Nadu with an installed capacity of more than 1,35,000 spindles. The spinning division is in Dindigul, Tamil Nadu. The weaving division located in Coimbatore, Tamil Nadu, has an installation of 135 Sulzer projectile wider width Looms, in a working space of 2.2 lakh sq feet. The Company now also has a technical textile division comprising of coating, flocking and lamination units.
The Weaving Division- It specializes in manufacturing wider-width cotton fabric up to 140 inches in the 500 TC to 1000 TC (thread count) range. It has Sulzer projectile wider -width looms with the capability to weave across a range of fibers and counts in an economic manner. It produces with 2, 4 and 8 pick insertions, with maximum warp density of 110 ends/cm (280ends/inch) with warp counts upto 100s Ne. It had dobby looms also in wider width. Currently 35 looms have been specially modified for ultra fine count weaving. It also has 93 Jumbo looms capable of producing jointless fabric rolls in excess of 3000 metres in length. These looms are used mainly for industrial fabrics.
Lamination Division-Bannari has installation of a Gravure roll based moisture cured Poly Urethane lamination system. This unit can bond different types of fabrics together for advanced applications. PUR technology is used which is the most advanced lamination technology in the world and also is the technology of choice in the Western World. The unit has a capacity to laminate more than 300,000 metres of fabric per month upto a width of 1.9 metres.
The Company has installed four windmills of 1250 kilovolt-ampere (KVA) each totalling five megawatt (MW) in Tirunelveli District, Tamilnadu and 14 windmills of 800 kilowatt (KW) capacity totaling 11.20 MW at Dharapuram Taluk, Erode District, Tamilnadu.
BASML exports cotton yarn to countries like Turkey, Egypt, Korea, Honkong, Singapore and Poland.
Product range:
DivisionsSpinning Division is capable of producing more than 60 tonnes/day of Combed & Carded ring spun yarn from 6/s to 40/s count. Mainly hosiery yarn for knitting market.
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
