Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Solvent Extraction

Rating :
N/A

BSE: 524332 | NSE: BCLIND

51.82
23-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  52.98
  •  53.01
  •  51.23
  •  51.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  763476
  •  396.04
  •  86.30
  •  45.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,531.60
  • 14.73
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,889.30
  • 0.48%
  • 2.02

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.77%
  • 3.88%
  • 33.37%
  • FII
  • DII
  • Others
  • 1.84%
  • 0.00%
  • 3.14%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.16
  • 18.32
  • 2.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.28
  • 27.84
  • 6.82

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.64
  • 28.35
  • 2.10

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.87
  • 12.98
  • 16.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.77
  • 1.92
  • 2.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.91
  • 8.35
  • 10.13

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
746.13
480.71
55.21%
658.51
445.96
47.66%
613.65
456.96
34.29%
644.19
533.91
20.66%
Expenses
691.17
433.88
59.30%
604.66
406.48
48.76%
563.27
409.72
37.48%
589.54
493.54
19.45%
EBITDA
54.95
46.84
17.31%
53.86
39.49
36.39%
50.38
47.24
6.65%
54.65
40.38
35.34%
EBIDTM
7.37%
9.74%
8.18%
8.85%
8.21%
10.34%
8.48%
7.56%
Other Income
2.28
2.02
12.87%
1.79
1.81
-1.10%
2.00
0.72
177.78%
2.06
1.74
18.39%
Interest
6.48
9.29
-30.25%
11.10
6.71
65.42%
7.39
7.42
-0.40%
9.68
5.08
90.55%
Depreciation
11.47
9.24
24.13%
11.05
7.11
55.41%
10.12
7.29
38.82%
9.52
7.02
35.61%
PBT
39.28
30.33
29.51%
33.50
26.98
24.17%
34.87
33.24
4.90%
37.51
30.02
24.95%
Tax
9.42
10.66
-11.63%
8.99
7.22
24.52%
11.16
8.64
29.17%
4.72
7.19
-34.35%
PAT
29.87
19.67
51.86%
24.51
19.75
24.10%
23.71
24.60
-3.62%
32.78
22.83
43.58%
PATM
4.00%
4.09%
3.72%
4.43%
3.86%
5.38%
5.09%
4.28%
EPS
0.94
0.07
1,242.86%
0.77
0.77
0.00%
0.85
1.01
-15.84%
1.14
0.97
17.53%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
2,662.48
2,129.19
1,818.33
1,993.07
1,431.29
918.32
896.13
850.79
671.28
Net Sales Growth
38.85%
17.10%
-8.77%
39.25%
55.86%
2.48%
5.33%
26.74%
 
Cost Of Goods Sold
1,980.43
1,590.18
1,408.67
1,661.20
1,223.20
741.91
710.16
676.75
532.92
Gross Profit
682.05
539.02
409.66
331.87
208.09
176.42
185.97
174.03
138.37
GP Margin
25.62%
25.32%
22.53%
16.65%
14.54%
19.21%
20.75%
20.46%
20.61%
Total Expenditure
2,448.64
1,937.84
1,694.77
1,855.49
1,362.59
862.29
822.46
803.99
634.67
Power & Fuel Cost
-
139.97
142.68
84.39
55.62
56.27
46.88
51.56
24.66
% Of Sales
-
6.57%
7.85%
4.23%
3.89%
6.13%
5.23%
6.06%
3.67%
Employee Cost
-
37.91
29.59
17.51
13.97
13.45
12.86
12.64
8.65
% Of Sales
-
1.78%
1.63%
0.88%
0.98%
1.46%
1.44%
1.49%
1.29%
Manufacturing Exp.
-
107.07
74.82
58.79
44.83
37.59
36.92
43.06
34.57
% Of Sales
-
5.03%
4.11%
2.95%
3.13%
4.09%
4.12%
5.06%
5.15%
General & Admin Exp.
-
20.55
14.21
8.66
6.81
5.77
6.81
5.05
4.68
% Of Sales
-
0.97%
0.78%
0.43%
0.48%
0.63%
0.76%
0.59%
0.70%
Selling & Distn. Exp.
-
40.12
23.41
23.47
17.38
6.41
8.44
14.74
28.89
% Of Sales
-
1.88%
1.29%
1.18%
1.21%
0.70%
0.94%
1.73%
4.30%
Miscellaneous Exp.
-
2.05
1.39
1.46
0.78
0.90
0.39
0.19
0.29
% Of Sales
-
0.10%
0.08%
0.07%
0.05%
0.10%
0.04%
0.02%
0.04%
EBITDA
213.84
191.35
123.56
137.58
68.70
56.03
73.67
46.80
36.61
EBITDA Margin
8.03%
8.99%
6.80%
6.90%
4.80%
6.10%
8.22%
5.50%
5.45%
Other Income
8.13
7.89
6.71
8.12
27.91
7.18
7.56
6.77
4.67
Interest
34.65
33.07
19.83
17.66
25.98
14.81
18.62
21.26
21.36
Depreciation
42.16
35.98
24.95
14.68
12.77
13.51
10.85
10.55
8.51
PBT
145.16
130.20
85.49
113.35
57.87
34.89
51.76
21.75
11.42
Tax
34.29
33.77
21.14
28.58
15.71
9.04
10.48
3.91
1.53
Tax Rate
23.62%
26.04%
24.73%
25.21%
27.15%
25.91%
20.25%
17.98%
13.55%
PAT
110.87
90.30
66.28
84.84
42.19
25.92
41.36
17.97
9.76
PAT before Minority Interest
103.99
95.92
64.35
84.77
42.15
25.85
41.28
17.83
9.76
Minority Interest
-6.88
-5.62
1.93
0.07
0.04
0.07
0.08
0.14
0.00
PAT Margin
4.16%
4.24%
3.65%
4.26%
2.95%
2.82%
4.62%
2.11%
1.45%
PAT Growth
27.66%
36.24%
-21.88%
101.09%
62.77%
-37.33%
130.16%
84.12%
 
EPS
3.76
3.06
2.25
2.87
1.43
0.88
1.40
0.61
0.33

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
651.67
480.50
366.65
284.67
217.46
182.76
131.75
97.66
Share Capital
27.23
24.15
24.15
24.15
19.15
17.43
15.71
14.15
Total Reserves
603.00
407.15
342.50
260.52
198.31
162.11
116.04
83.51
Non-Current Liabilities
279.44
243.92
120.60
76.34
82.81
99.49
111.17
126.98
Secured Loans
249.50
222.47
99.67
54.26
65.00
79.71
77.37
95.78
Unsecured Loans
0.18
6.57
4.32
3.78
0.19
6.75
21.65
12.03
Long Term Provisions
2.87
2.66
2.08
1.97
1.70
1.43
1.25
0.25
Current Liabilities
347.73
361.29
258.51
268.55
303.41
277.91
252.17
256.19
Trade Payables
95.49
123.87
78.70
99.53
153.24
152.02
101.11
133.35
Other Current Liabilities
56.15
33.87
41.17
57.04
46.83
27.88
42.78
26.80
Short Term Borrowings
192.91
194.35
132.38
99.12
99.74
90.19
105.26
92.33
Short Term Provisions
3.18
9.21
6.25
12.86
3.60
7.82
3.01
3.71
Total Liabilities
1,300.72
1,095.52
757.51
632.06
603.72
560.27
495.11
480.83
Net Block
619.13
316.38
129.69
128.75
128.76
137.90
135.70
84.25
Gross Block
811.49
474.27
263.98
248.86
236.16
232.76
220.31
158.30
Accumulated Depreciation
192.37
157.89
134.29
120.11
107.40
94.86
84.61
74.04
Non Current Assets
671.81
580.15
373.15
183.37
168.22
166.85
144.70
143.22
Capital Work in Progress
12.97
212.50
166.40
28.70
19.20
10.49
4.96
54.02
Non Current Investment
9.79
6.85
5.02
4.43
4.75
3.72
2.91
3.58
Long Term Loans & Adv.
3.81
21.11
48.39
21.49
15.51
14.75
1.12
1.37
Other Non Current Assets
4.67
0.90
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
628.91
515.37
384.36
448.69
435.50
393.41
350.42
337.62
Current Investments
0.00
0.10
0.09
21.81
31.21
31.21
30.71
21.81
Inventories
384.84
320.51
195.64
250.84
332.69
266.24
262.41
241.27
Sundry Debtors
121.66
93.15
101.67
134.76
35.08
61.62
42.09
47.10
Cash & Bank
5.74
7.59
21.07
13.89
13.63
13.54
5.27
18.84
Other Current Assets
116.66
8.70
3.03
8.46
22.89
20.81
9.92
8.61
Short Term Loans & Adv.
93.62
85.34
62.85
18.93
14.55
13.33
8.55
7.32
Net Current Assets
281.18
154.09
125.85
180.14
132.09
115.50
98.24
81.43
Total Assets
1,300.72
1,095.52
757.51
632.06
603.72
560.26
495.12
480.84

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
39.18
28.55
95.05
4.72
28.72
52.65
10.32
64.80
PBT
129.68
85.49
113.35
57.87
34.89
51.76
21.89
11.42
Adjustment
62.74
38.73
31.04
29.05
28.31
29.83
31.56
29.67
Changes in Working Capital
-124.25
-73.37
-12.79
-76.27
-28.73
-19.94
-39.62
25.83
Cash after chg. in Working capital
68.18
50.85
131.61
10.65
34.47
61.65
13.82
66.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-29.00
-22.30
-36.56
-5.93
-5.75
-9.00
-3.50
-2.00
Other Direct Exp. Paid
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
-0.13
Cash From Investing Activity
-130.86
-250.44
-145.34
-12.79
-13.25
-18.93
-39.99
-45.20
Net Fixed Assets
-48.85
-199.32
-42.21
-8.09
-3.77
-12.33
-7.49
Net Investments
-21.73
-2.22
-7.81
0.72
-1.03
-1.31
-8.74
Others
-60.28
-48.90
-95.32
-5.42
-8.45
-5.29
-23.76
Cash from Financing Activity
92.06
205.66
62.08
6.27
-21.00
-25.45
15.97
-6.20
Net Cash Inflow / Outflow
0.39
-16.24
11.79
-1.80
-5.53
8.26
-13.70
13.39
Opening Cash & Equivalents
1.75
17.99
6.20
8.01
13.54
5.27
18.84
5.45
Closing Cash & Equivalent
2.14
1.75
17.99
6.20
8.01
13.54
5.27
18.84

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
23.12
17.84
15.16
117.68
113.31
102.71
83.57
68.67
ROA
8.01%
6.95%
12.20%
6.82%
4.44%
7.82%
3.65%
2.03%
ROE
18.09%
16.15%
26.07%
16.82%
13.05%
26.60%
15.62%
10.05%
ROCE
15.92%
13.64%
23.95%
19.45%
12.93%
19.20%
12.78%
10.39%
Fixed Asset Turnover
3.42
4.93
7.77
5.90
3.92
3.96
4.49
4.24
Receivable days
17.81
19.54
21.65
21.66
19.22
21.12
19.13
25.61
Inventory Days
58.50
51.76
40.88
74.40
119.02
107.66
108.04
131.19
Payable days
25.18
26.24
19.58
37.71
63.16
56.81
51.34
74.83
Cash Conversion Cycle
51.13
45.05
42.95
58.35
75.08
71.97
75.84
81.97
Total Debt/Equity
0.76
1.02
0.71
0.64
0.82
1.07
1.73
2.23
Interest Cover
4.92
5.31
7.42
3.23
3.36
3.78
2.02
1.53

News Update:


  • BCL Industries’ arm gets consent to establish 75 KLPD bio-diesel plant
    17th Dec 2024, 16:13 PM

    It has also received environmental clearance (EC) to establish another 150 KLPD ethanol manufacturing plant

    Read More
  • BCL Industries - Quarterly Results
    29th Oct 2024, 13:30 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.