Nifty

:

23907.25

Sensex

:

79117.11

557.35 (2.39%)
1961.32 (2.54%)

Login

Nifty
Sensex

:
:

23907.25
79117.11

557.35 (2.39%)
1961.32 (2.54%)

Bansal Roofing Products Ltd.

Engineering

Rating :

N/A

BSE: 538546 | NSE: Not Listed

Watchlist

NSE BSE

89.9

22-Nov-2024

Open
High
Low
Previous Close

91.7
91.7
89.9
91.70

Volume
Traded Value (lacs)
52 Week High
52 Week Low

20346
1835503
163.70
67.77

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

118.52
40.59
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

123.14
N/A
4.17

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

15.80
20.80
13.30

EBITDA CAGR (%)

10 Years
5 Years
3 Years

22.47
14.55
2.32

PAT CAGR (%)

10 Years
5 Years
3 Years

22.15
9.65
-3.41

P:E (Median)

8 Years
5 Years
3 Years

23.51
24.68
28.39

P:BV (Average)

8 Years
5 Years
3 Years

3.74
3.74
4.19

EV:EBITDA (Average)

8 Years
5 Years
3 Years

14.88
16.01
17.88

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 16.68 26.92 -38.04% 24.04 28.93 -16.90% 24.08 24.58 -2.03% 25.66 22.43 14.40%
Expenses 15.44 25.43 -39.28% 22.51 26.99 -16.60% 22.53 22.37 0.72% 24.18 20.79 16.31%
EBITDA 1.23 1.49 -17.45% 1.53 1.94 -21.13% 1.55 2.21 -29.86% 1.48 1.64 -9.76%
EBIDTM 7.40% 5.54% 6.36% 6.71% 6.43% 8.98% 5.75% 7.32%
Other Income 0.02 0.07 -71.43% 0.09 0.06 50.00% 0.02 0.07 -71.43% 0.06 0.05 20.00%
Interest 0.13 0.17 -23.53% 0.10 0.15 -33.33% 0.13 0.15 -13.33% 0.13 0.14 -7.14%
Depreciation 0.40 0.31 29.03% 0.34 0.30 13.33% 0.32 0.26 23.08% 0.34 0.24 41.67%
PBT 0.73 1.08 -32.41% 1.18 1.54 -23.38% 1.11 1.86 -40.32% 1.06 1.31 -19.08%
Tax 0.20 0.25 -20.00% 0.30 0.39 -23.08% 0.32 0.48 -33.33% 0.29 0.43 -32.56%
PAT 0.53 0.83 -36.14% 0.89 1.15 -22.61% 0.79 1.38 -42.75% 0.78 0.88 -11.36%
PATM 3.18% 3.09% 3.69% 3.99% 3.26% 5.63% 3.02% 3.92%
EPS 0.40 0.63 -36.51% 0.67 0.87 -22.99% 0.60 1.05 -42.86% 0.59 0.67 -11.94%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 90.46 105.58 93.25 72.59 41.50 41.04 44.13 32.54 27.19 22.41 24.35 Net Sales Growth -12.06% 13.22% 28.46% 74.92% 1.12% -7.00% 35.62% 19.68% 21.33% -7.97% Cost Of Goods Sold 74.60 88.49 76.76 61.10 34.22 32.95 37.23 27.94 23.20 19.02 21.54 Gross Profit 15.86 17.10 16.50 11.49 7.29 8.09 6.90 4.60 3.99 3.39 2.81 GP Margin 17.53% 16.20% 17.69% 15.83% 17.57% 19.71% 15.64% 14.14% 14.67% 15.13% 11.54% Total Expenditure 84.66 99.13 86.34 66.84 38.21 37.77 41.05 30.64 25.49 21.21 23.50 Power & Fuel Cost - 0.26 0.19 0.08 0.03 0.06 0.05 0.02 0.02 0.02 0.01 % Of Sales - 0.25% 0.20% 0.11% 0.07% 0.15% 0.11% 0.06% 0.07% 0.09% 0.04% Employee Cost - 3.17 2.51 1.78 1.39 1.45 1.29 1.04 0.81 0.65 0.70 % Of Sales - 3.00% 2.69% 2.45% 3.35% 3.53% 2.92% 3.20% 2.98% 2.90% 2.87% Manufacturing Exp. - 4.43 4.15 1.91 1.45 1.96 1.37 0.75 0.43 0.37 0.22 % Of Sales - 4.20% 4.45% 2.63% 3.49% 4.78% 3.10% 2.30% 1.58% 1.65% 0.90% General & Admin Exp. - 0.72 0.55 0.47 0.28 0.33 0.36 0.34 0.40 0.42 0.25 % Of Sales - 0.68% 0.59% 0.65% 0.67% 0.80% 0.82% 1.04% 1.47% 1.87% 1.03% Selling & Distn. Exp. - 1.40 1.60 1.18 0.70 0.87 0.59 0.46 0.54 0.56 0.53 % Of Sales - 1.33% 1.72% 1.63% 1.69% 2.12% 1.34% 1.41% 1.99% 2.50% 2.18% Miscellaneous Exp. - 0.65 0.59 0.33 0.14 0.15 0.15 0.10 0.09 0.18 0.53 % Of Sales - 0.62% 0.63% 0.45% 0.34% 0.37% 0.34% 0.31% 0.33% 0.80% 1.03% EBITDA 5.79 6.45 6.91 5.75 3.29 3.27 3.08 1.90 1.70 1.20 0.85 EBITDA Margin 6.40% 6.11% 7.41% 7.92% 7.93% 7.97% 6.98% 5.84% 6.25% 5.35% 3.49% Other Income 0.19 0.20 0.17 0.15 0.23 0.28 0.34 0.19 0.10 0.13 0.16 Interest 0.49 0.58 0.56 0.15 0.09 0.08 0.07 0.25 0.30 0.21 0.14 Depreciation 1.40 1.28 0.94 0.46 0.38 0.36 0.31 0.25 0.26 0.18 0.17 PBT 4.08 4.80 5.58 5.29 3.05 3.11 3.04 1.58 1.24 0.93 0.69 Tax 1.11 1.25 1.41 1.35 0.75 0.81 0.84 0.38 0.36 0.29 0.22 Tax Rate 27.21% 26.04% 25.27% 25.52% 24.92% 26.56% 29.17% 26.03% 31.58% 31.18% 31.88% PAT 2.99 3.55 4.17 3.94 2.25 2.24 2.04 1.08 0.78 0.64 0.48 PAT before Minority Interest 2.99 3.55 4.17 3.94 2.25 2.24 2.04 1.08 0.78 0.64 0.48 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.31% 3.36% 4.47% 5.43% 5.42% 5.46% 4.62% 3.32% 2.87% 2.86% 1.97% PAT Growth -29.48% -14.87% 5.84% 75.11% 0.45% 9.80% 88.89% 38.46% 21.88% 33.33% EPS 2.27 2.69 3.16 2.98 1.70 1.70 1.55 0.82 0.59 0.48 0.36

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 27.61 24.05 19.88 16.27 14.35 12.44 10.56 6.19 5.41 4.77 Share Capital 13.18 13.18 13.18 3.30 3.30 3.30 3.30 2.20 2.20 2.20 Total Reserves 14.42 10.87 6.70 12.98 11.05 9.14 7.27 3.99 3.21 2.57 Non-Current Liabilities 3.57 5.52 5.31 1.54 0.29 0.52 0.80 1.22 1.12 0.64 Secured Loans 2.66 4.80 4.87 1.23 0.00 0.24 0.56 1.01 0.99 0.07 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.47 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 8.65 7.51 10.41 3.68 1.19 1.44 4.68 3.28 3.51 3.19 Trade Payables 3.14 2.36 2.28 1.85 0.58 0.49 1.50 1.43 0.47 1.00 Other Current Liabilities 5.31 5.11 6.64 1.56 0.53 0.49 0.63 0.56 0.43 0.55 Short Term Borrowings 0.12 0.00 1.44 0.00 0.01 0.32 2.33 1.17 2.52 1.55 Short Term Provisions 0.09 0.04 0.06 0.27 0.08 0.14 0.21 0.13 0.09 0.10 Total Liabilities 39.83 37.08 35.60 21.49 15.83 14.40 16.04 10.69 10.04 8.60 Net Block 25.08 24.74 18.31 4.43 4.59 4.33 3.42 3.73 3.24 2.03 Gross Block 29.79 28.17 20.80 6.47 6.25 5.63 4.40 4.46 3.71 2.32 Accumulated Depreciation 4.71 3.43 2.49 2.04 1.66 1.29 0.98 0.73 0.47 0.29 Non Current Assets 29.80 25.28 19.49 9.48 4.63 4.43 3.68 3.93 3.55 2.03 Capital Work in Progress 4.32 0.40 1.05 4.81 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.09 0.09 0.10 0.04 0.00 0.00 0.00 0.00 0.00 0.00 Other Non Current Assets 0.31 0.05 0.03 0.21 0.04 0.10 0.26 0.21 0.31 0.00 Current Assets 10.04 11.79 16.09 11.99 11.19 9.97 12.36 6.76 6.49 6.15 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 5.94 7.75 10.91 7.33 7.22 4.97 7.50 4.76 3.27 4.28 Sundry Debtors 2.37 2.50 2.64 2.36 2.84 2.26 1.38 1.17 1.40 1.09 Cash & Bank 0.52 0.80 0.29 0.48 0.15 1.73 2.67 0.24 0.42 0.15 Other Current Assets 1.21 0.08 0.03 0.05 0.98 1.01 0.81 0.59 1.41 0.64 Short Term Loans & Adv. 1.12 0.66 2.22 1.77 0.91 0.93 0.78 0.56 1.38 0.57 Net Current Assets 1.38 4.28 5.69 8.32 10.00 8.53 7.68 3.48 2.98 2.96 Total Assets 39.84 37.08 35.59 21.49 15.82 14.40 16.04 10.69 10.04 8.60

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 7.93 8.62 5.54 3.71 0.03 2.80 -1.54 2.19 0.47 -1.50 PBT 4.80 5.58 5.29 3.01 3.05 2.87 1.46 1.14 0.93 0.69 Adjustment 1.83 1.48 0.58 0.49 0.45 0.47 0.48 0.65 0.49 0.31 Changes in Working Capital 2.34 2.71 0.89 0.95 -2.74 0.22 -3.12 0.68 -0.70 -2.30 Cash after chg. in Working capital 8.97 9.77 6.75 4.44 0.76 3.57 -1.18 2.47 0.73 -1.30 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.04 -1.15 -1.22 -0.73 -0.73 -0.76 -0.36 -0.27 -0.25 -0.21 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -5.95 -6.70 -10.55 -5.00 -0.57 -1.15 0.20 -0.73 -1.38 -0.80 Net Fixed Assets -5.54 -6.72 -10.57 -5.03 -0.62 -1.23 0.06 -0.75 -1.39 -0.56 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.41 0.02 0.02 0.03 0.05 0.08 0.14 0.02 0.01 -0.24 Cash from Financing Activity -2.71 -1.40 4.82 1.62 -1.03 -2.60 3.77 -1.64 1.18 2.32 Net Cash Inflow / Outflow -0.73 0.51 -0.19 0.33 -1.57 -0.95 2.44 -0.18 0.27 0.02 Opening Cash & Equivalents 0.80 0.29 0.48 0.15 1.73 2.67 0.24 0.42 0.15 0.13 Closing Cash & Equivalent 0.07 0.80 0.29 0.48 0.15 1.73 2.67 0.24 0.42 0.15

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 20.94 18.24 15.07 12.33 10.89 37.74 32.05 22.80 19.92 16.02 ROA 9.22% 11.48% 13.80% 12.07% 14.83% 13.39% 8.08% 7.53% 6.90% 6.16% ROE 13.73% 19.00% 21.81% 14.72% 16.74% 17.72% 12.89% 13.46% 13.18% 14.87% ROCE 17.21% 21.26% 23.89% 18.97% 22.88% 22.28% 15.63% 16.66% 14.85% 16.28% Fixed Asset Turnover 3.64 3.81 6.22 7.67 8.01 10.36 8.56 7.42 8.23 13.16 Receivable days 8.41 10.06 10.75 19.46 19.59 12.81 12.30 15.50 18.29 10.80 Inventory Days 23.65 36.51 39.23 54.46 46.79 43.86 59.03 48.32 55.39 56.77 Payable days 11.33 11.03 12.35 12.96 5.16 8.90 17.73 13.58 12.95 26.57 Cash Conversion Cycle 20.73 35.54 37.63 60.96 61.23 47.77 53.60 50.24 60.73 41.00 Total Debt/Equity 0.16 0.27 0.37 0.13 0.00 0.05 0.27 0.35 0.65 0.49 Interest Cover 9.23 10.99 36.74 33.73 40.81 40.03 6.92 4.76 5.41 5.95

Top Investors:

lakshman easwaran

devang kantilal shah huf

mahendra girdharilal

Annual Reports:

News Update:

Bansal Roofing - Quarterly Results
23rd Oct 2024, 13:13 PM

Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback