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

Bedmutha Industries Ltd.

Steel & Iron Products

Rating :
N/A

BSE: 533270 | NSE: BEDMUTHA

NSE BSE
202.21
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  209.80
  •  209.80
  •  201.00
  •  203.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9697
  •  19.70
  •  314.40
  •  166.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 651.73
  • 19.23
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 874.60
  • N/A
  • 4.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.05%
  • 22.50%
  • 18.88%
  • FII
  • DII
  • Others
  • 0.05%
  • 0.00%
  • 1.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.52
  • 17.61
  • 7.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.27
  • -
  • 10.02

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 30.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 13.25
  • 18.93

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.47
  • 2.34
  • 3.80

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -3.74
  • 10.78
  • 7.53

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
251.47
199.05
26.34%
242.58
191.89
26.42%
229.46
191.01
20.13%
191.62
155.47
23.25%
Expenses
244.68
190.55
28.41%
231.90
189.00
22.70%
221.68
186.64
18.77%
184.51
147.85
24.80%
EBITDA
6.79
8.49
-20.02%
10.68
2.89
269.55%
7.78
4.37
78.03%
7.11
7.61
-6.57%
EBIDTM
2.70%
4.27%
4.40%
1.51%
3.39%
2.29%
3.71%
4.89%
Other Income
17.79
10.69
66.42%
12.27
16.23
-24.40%
14.80
16.68
-11.27%
14.41
13.78
4.57%
Interest
9.13
8.95
2.01%
8.22
9.40
-12.55%
8.75
8.86
-1.24%
8.34
8.05
3.60%
Depreciation
4.85
6.52
-25.61%
4.72
6.28
-24.84%
7.03
8.09
-13.10%
6.86
8.07
-14.99%
PBT
10.60
3.72
184.95%
10.01
3.44
190.99%
6.80
4.10
65.85%
6.32
5.27
19.92%
Tax
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
0.00
0
PAT
10.60
3.72
184.95%
10.01
3.44
190.99%
6.80
4.10
65.85%
6.32
5.27
19.92%
PATM
4.21%
1.87%
4.13%
1.79%
2.96%
2.15%
3.30%
3.39%
EPS
3.28
1.23
166.67%
3.11
1.15
170.43%
2.09
1.33
57.14%
2.01
1.65
21.82%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
915.13
812.01
686.78
660.16
388.35
360.80
491.15
604.18
698.51
500.54
327.17
Net Sales Growth
24.10%
18.23%
4.03%
69.99%
7.64%
-26.54%
-18.71%
-13.50%
39.55%
52.99%
 
Cost Of Goods Sold
779.14
688.36
572.78
557.04
314.85
281.79
319.05
512.14
564.59
410.49
268.54
Gross Profit
135.99
123.65
114.00
103.12
73.50
79.00
172.10
92.05
133.92
90.04
58.64
GP Margin
14.86%
15.23%
16.60%
15.62%
18.93%
21.90%
35.04%
15.24%
19.17%
17.99%
17.92%
Total Expenditure
882.77
785.75
670.11
643.87
405.43
361.83
491.76
641.62
669.07
486.43
311.46
Power & Fuel Cost
-
30.87
32.58
27.99
19.47
19.76
20.41
20.26
26.14
20.04
13.94
% Of Sales
-
3.80%
4.74%
4.24%
5.01%
5.48%
4.16%
3.35%
3.74%
4.00%
4.26%
Employee Cost
-
16.59
17.31
14.56
12.93
14.67
16.30
16.36
13.80
10.30
5.84
% Of Sales
-
2.04%
2.52%
2.21%
3.33%
4.07%
3.32%
2.71%
1.98%
2.06%
1.79%
Manufacturing Exp.
-
34.34
34.03
34.37
27.99
32.20
122.67
62.77
44.33
24.96
11.64
% Of Sales
-
4.23%
4.96%
5.21%
7.21%
8.92%
24.98%
10.39%
6.35%
4.99%
3.56%
General & Admin Exp.
-
9.45
8.73
6.53
7.66
8.65
9.16
10.67
9.70
7.14
4.24
% Of Sales
-
1.16%
1.27%
0.99%
1.97%
2.40%
1.87%
1.77%
1.39%
1.43%
1.30%
Selling & Distn. Exp.
-
6.07
4.50
3.37
3.77
4.18
4.00
8.34
9.71
8.42
6.03
% Of Sales
-
0.75%
0.66%
0.51%
0.97%
1.16%
0.81%
1.38%
1.39%
1.68%
1.84%
Miscellaneous Exp.
-
0.06
0.18
0.01
18.77
0.58
0.18
11.09
0.79
5.07
6.03
% Of Sales
-
0.01%
0.03%
0.00%
4.83%
0.16%
0.04%
1.84%
0.11%
1.01%
0.38%
EBITDA
32.36
26.26
16.67
16.29
-17.08
-1.03
-0.61
-37.44
29.44
14.11
15.71
EBITDA Margin
3.54%
3.23%
2.43%
2.47%
-4.40%
-0.29%
-0.12%
-6.20%
4.21%
2.82%
4.80%
Other Income
59.27
56.28
61.96
58.44
311.33
27.49
29.17
33.62
21.87
5.36
4.70
Interest
34.44
35.58
34.10
32.47
61.63
64.33
65.49
60.26
58.62
40.53
22.81
Depreciation
23.46
26.69
31.90
33.01
35.74
33.15
33.48
26.88
28.41
19.84
9.49
PBT
33.73
20.27
12.62
9.26
196.88
-71.02
-70.42
-90.96
-35.71
-40.90
-11.89
Tax
0.00
0.00
0.00
0.00
0.95
0.08
0.12
0.02
0.15
-1.11
-3.40
Tax Rate
0.00%
0.00%
0.00%
0.00%
0.48%
-0.11%
-0.17%
-0.02%
-0.42%
2.71%
28.60%
PAT
33.73
20.94
13.01
9.38
195.99
-71.20
-70.68
-86.92
-35.97
-39.85
-8.53
PAT before Minority Interest
33.73
20.94
13.01
9.38
196.01
-71.10
-70.53
-90.99
-35.86
-39.79
-8.49
Minority Interest
0.00
0.00
0.00
0.00
-0.02
-0.10
-0.15
4.07
-0.11
-0.06
-0.04
PAT Margin
3.69%
2.58%
1.89%
1.42%
50.47%
-19.73%
-14.39%
-14.39%
-5.15%
-7.96%
-2.61%
PAT Growth
104.05%
60.95%
38.70%
-95.21%
-
-
-
-
-
-
 
EPS
10.44
6.48
4.03
2.90
60.68
-22.04
-21.88
-26.91
-11.14
-12.34
-2.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
120.46
99.52
86.51
77.13
-161.95
-91.03
-20.55
66.28
92.07
120.78
Share Capital
32.26
32.26
32.26
32.26
24.53
24.53
24.53
24.53
21.03
21.03
Total Reserves
88.20
67.25
54.25
44.87
-186.48
-115.56
-45.08
41.74
69.68
99.75
Non-Current Liabilities
194.99
178.55
195.18
224.82
233.94
246.61
263.28
278.99
261.26
239.09
Secured Loans
147.86
150.67
167.82
201.23
211.78
225.15
242.88
246.58
216.92
179.10
Unsecured Loans
0.49
5.37
4.34
6.27
4.83
4.89
4.76
5.70
9.45
9.69
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
250.20
221.42
208.66
164.29
406.67
416.37
368.71
325.89
255.42
190.55
Trade Payables
154.80
116.52
95.07
54.49
19.21
31.51
97.54
162.10
134.34
118.98
Other Current Liabilities
21.59
32.79
42.27
40.85
46.02
74.04
56.77
25.59
23.24
10.73
Short Term Borrowings
66.30
65.34
65.04
59.17
244.06
240.96
200.86
124.71
97.37
60.12
Short Term Provisions
7.52
6.77
6.29
9.78
97.39
69.86
13.54
13.49
0.46
0.72
Total Liabilities
565.65
499.49
490.35
466.24
478.54
571.73
611.07
674.87
615.47
557.08
Net Block
155.77
143.93
163.00
188.54
208.44
240.21
273.20
241.38
265.44
100.85
Gross Block
465.92
428.04
416.16
409.02
393.82
395.82
395.32
337.31
333.29
148.85
Accumulated Depreciation
310.14
284.11
253.17
220.49
185.39
155.61
122.12
95.93
67.84
48.01
Non Current Assets
198.32
194.50
220.79
240.82
292.01
324.01
346.45
369.34
338.83
326.22
Capital Work in Progress
25.05
34.60
38.07
33.79
43.97
40.17
36.85
82.70
57.83
207.03
Non Current Investment
2.87
2.15
2.16
2.27
3.25
4.35
5.62
6.05
4.42
4.20
Long Term Loans & Adv.
12.14
11.36
15.09
14.52
35.85
39.25
30.57
38.95
11.13
14.15
Other Non Current Assets
0.58
0.57
0.58
0.52
0.50
0.03
0.21
0.25
0.00
0.00
Current Assets
367.33
304.99
269.56
225.42
186.53
247.72
264.63
305.53
275.84
229.28
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.39
0.00
Inventories
62.40
73.88
64.46
39.78
40.90
32.09
33.81
102.45
96.45
91.87
Sundry Debtors
104.53
69.94
60.28
62.16
50.22
44.26
74.76
122.01
98.03
62.86
Cash & Bank
11.52
16.90
10.09
12.69
13.09
12.75
34.10
24.82
18.77
30.10
Other Current Assets
188.88
136.62
126.69
102.32
82.32
158.63
121.96
56.25
62.21
44.45
Short Term Loans & Adv.
8.18
7.66
8.05
8.47
6.98
7.27
18.01
9.67
37.84
30.68
Net Current Assets
117.13
83.57
60.90
61.13
-220.14
-168.65
-104.08
-20.37
20.42
38.73
Total Assets
565.65
499.49
490.35
466.24
478.54
571.73
611.08
674.87
615.47
557.08

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
73.86
72.29
70.80
57.67
77.38
22.67
6.56
29.46
-14.21
27.89
PBT
20.94
13.01
9.38
196.96
-71.03
-70.24
-90.87
-35.71
-40.90
-11.89
Adjustment
59.39
63.75
63.71
-165.77
96.65
97.48
92.32
83.51
58.26
28.92
Changes in Working Capital
-6.47
-4.46
-2.28
27.43
51.87
-4.50
5.12
-17.95
-31.51
11.02
Cash after chg. in Working capital
73.86
72.29
70.80
58.62
77.49
22.75
6.56
29.84
-14.14
28.05
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
0.00
0.00
0.00
-0.95
-0.11
-0.07
0.00
-0.39
-0.06
-0.16
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
-28.50
-8.49
-11.26
-5.08
-3.08
-1.97
-11.45
-29.96
-35.68
-74.84
Net Fixed Assets
-28.33
-8.41
-11.42
-5.69
-1.89
-3.79
-12.06
-28.85
-35.03
-72.54
Net Investments
-0.05
0.40
0.23
1.57
1.09
1.45
0.52
-1.41
-0.57
-2.25
Others
-0.12
-0.48
-0.07
-0.96
-2.28
0.37
0.09
0.30
-0.08
-0.05
Cash from Financing Activity
-50.74
-56.99
-62.15
-52.99
-73.96
-42.06
14.17
6.25
38.56
57.87
Net Cash Inflow / Outflow
-5.37
6.81
-2.60
-0.40
0.34
-21.36
9.29
5.74
-11.33
10.91
Opening Cash & Equivalents
16.90
10.09
12.69
13.09
12.75
34.10
24.82
19.07
30.10
19.18
Closing Cash & Equivalent
11.52
16.90
10.09
12.69
13.09
12.75
34.10
24.82
18.77
30.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
37.34
30.85
26.81
23.91
-66.02
-37.11
-8.38
27.02
42.75
56.68
ROA
3.93%
2.63%
1.96%
41.49%
-13.54%
-11.93%
-14.15%
-5.56%
-6.79%
-1.70%
ROE
19.04%
13.99%
11.46%
0.00%
0.00%
0.00%
-397.94%
-45.92%
-38.06%
-7.00%
ROCE
16.01%
13.21%
11.23%
71.19%
-1.76%
-1.12%
-6.63%
5.16%
-0.09%
3.23%
Fixed Asset Turnover
1.82
1.63
1.60
0.97
0.91
1.24
1.69
2.25
2.26
2.48
Receivable days
39.21
34.60
33.85
52.81
47.79
44.22
58.05
53.21
53.81
54.36
Inventory Days
30.63
36.76
28.82
37.92
36.92
24.49
40.20
48.10
62.99
74.60
Payable days
71.93
67.42
49.00
42.72
23.61
45.56
73.96
79.28
91.50
98.20
Cash Conversion Cycle
-2.09
3.95
13.66
48.01
61.09
23.15
24.29
22.03
25.30
30.77
Total Debt/Equity
1.95
2.53
3.19
3.97
-3.12
-5.59
-23.46
6.00
3.70
2.10
Interest Cover
1.59
1.38
1.29
4.20
-0.10
-0.08
-0.51
0.39
-0.01
0.48

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


No Latest News!

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.