Nifty
:
24039.35
Sensex
:
79212.53
-207.35 (-0.86%)
-588.90 (-0.74%)
Nifty
Sensex
:
:
24039.35
79212.53
-207.35 (-0.86%)
-588.90 (-0.74%)

Bhansali Engineering Polymers Ltd.

Chemicals

Rating :
N/A

BSE: 500052 | NSE: BEPL

NSE BSE
119.01
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  120.50
  •  121.32
  •  118.10
  •  119.88
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  315983
  •  379.44
  •  177.00
  •  88.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,754.86
  • 15.23
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,294.84
  • 3.61%
  • 2.72

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.47%
  • 4.45%
  • 28.97%
  • FII
  • DII
  • Others
  • 1.53%
  • 0.11%
  • 7.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.35
  • 2.04
  • -4.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.91
  • 19.68
  • -14.47

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 43.42
  • 21.83
  • -19.98

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.62
  • 13.48
  • 15.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.00
  • 2.98
  • 2.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.47
  • 8.60
  • 8.42

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
7.22
P/E Ratio
17.46
Revenue
1222
EBITDA
209
Net Income
180
ROA
16.2
P/B Ratio
3.4
ROE
18.09
FCFF
245.23
FCFF Yield
8.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
345.84
291.84
18.50%
366.91
314.24
16.76%
340.06
294.48
15.48%
321.18
327.90
-2.05%
Expenses
294.12
244.98
20.06%
313.88
256.70
22.28%
278.47
237.92
17.04%
270.12
305.81
-11.67%
EBITDA
51.72
46.86
10.37%
53.03
57.54
-7.84%
61.58
56.56
8.88%
51.07
22.08
131.30%
EBIDTM
12.67%
13.61%
12.25%
15.52%
15.35%
16.28%
13.54%
5.71%
Other Income
6.74
9.51
-29.13%
11.21
9.46
18.50%
11.78
12.53
-5.99%
8.01
7.83
2.30%
Interest
0.05
0.05
0.00%
0.04
0.06
-33.33%
0.05
0.05
0.00%
0.05
0.09
-44.44%
Depreciation
2.12
2.43
-12.76%
2.37
2.46
-3.66%
2.34
2.45
-4.49%
2.36
2.44
-3.28%
PBT
56.29
53.89
4.45%
61.83
64.48
-4.11%
70.97
66.59
6.58%
56.68
27.38
107.01%
Tax
15.72
13.82
13.75%
15.78
16.48
-4.25%
17.87
16.27
9.83%
16.46
13.31
23.67%
PAT
40.56
40.06
1.25%
46.05
48.00
-4.06%
53.10
50.33
5.50%
40.22
14.07
185.86%
PATM
9.94%
11.64%
10.64%
12.95%
13.23%
14.48%
10.67%
3.64%
EPS
1.64
1.62
1.23%
1.86
1.94
-4.12%
2.14
1.35
58.52%
1.62
0.57
184.21%

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
1,373.99
1,221.74
1,362.56
1,393.95
1,291.95
1,104.33
1,224.78
1,031.69
626.14
530.86
601.06
Net Sales Growth
11.85%
-10.33%
-2.25%
7.90%
16.99%
-9.83%
18.72%
64.77%
17.95%
-11.68%
 
Cost Of Goods Sold
967.19
831.91
985.49
748.60
685.11
893.34
1,015.89
744.05
472.64
411.14
505.29
Gross Profit
406.80
389.83
377.06
645.35
606.84
210.99
208.89
287.64
153.50
119.72
95.77
GP Margin
29.61%
31.91%
27.67%
46.30%
46.97%
19.11%
17.06%
27.88%
24.52%
22.55%
15.93%
Total Expenditure
1,156.59
1,009.71
1,185.59
930.75
845.34
1,017.99
1,145.76
877.26
562.64
493.88
576.20
Power & Fuel Cost
-
40.26
37.65
30.03
27.21
32.90
31.19
32.80
27.73
22.73
22.54
% Of Sales
-
3.30%
2.76%
2.15%
2.11%
2.98%
2.55%
3.18%
4.43%
4.28%
3.75%
Employee Cost
-
54.74
46.78
72.60
67.97
28.70
32.44
37.43
25.24
23.10
21.31
% Of Sales
-
4.48%
3.43%
5.21%
5.26%
2.60%
2.65%
3.63%
4.03%
4.35%
3.55%
Manufacturing Exp.
-
24.86
23.38
22.54
18.58
15.80
13.17
11.35
10.37
8.78
8.27
% Of Sales
-
2.03%
1.72%
1.62%
1.44%
1.43%
1.08%
1.10%
1.66%
1.65%
1.38%
General & Admin Exp.
-
15.70
17.57
15.59
16.87
21.42
16.59
9.94
11.58
10.38
6.64
% Of Sales
-
1.29%
1.29%
1.12%
1.31%
1.94%
1.35%
0.96%
1.85%
1.96%
1.10%
Selling & Distn. Exp.
-
28.83
29.88
22.92
18.58
18.07
22.10
20.36
10.00
6.72
6.04
% Of Sales
-
2.36%
2.19%
1.64%
1.44%
1.64%
1.80%
1.97%
1.60%
1.27%
1.00%
Miscellaneous Exp.
-
13.42
44.83
18.49
11.02
7.76
14.39
21.33
5.07
11.03
6.04
% Of Sales
-
1.10%
3.29%
1.33%
0.85%
0.70%
1.17%
2.07%
0.81%
2.08%
1.02%
EBITDA
217.40
212.03
176.97
463.20
446.61
86.34
79.02
154.43
63.50
36.98
24.86
EBITDA Margin
15.82%
17.35%
12.99%
33.23%
34.57%
7.82%
6.45%
14.97%
10.14%
6.97%
4.14%
Other Income
37.74
39.51
28.91
19.02
10.18
5.90
6.90
13.70
8.44
2.54
1.89
Interest
0.19
0.20
1.17
0.17
0.63
0.11
1.21
7.74
9.80
11.08
13.58
Depreciation
9.19
9.70
9.92
9.96
10.19
9.52
7.34
6.07
5.42
5.55
5.02
PBT
245.77
241.64
194.79
472.09
445.98
82.61
77.37
154.31
56.74
22.89
8.15
Tax
65.83
63.03
58.86
122.63
112.56
15.79
30.84
54.68
21.11
6.70
3.28
Tax Rate
26.79%
26.08%
30.22%
25.98%
25.24%
19.11%
39.86%
35.44%
37.20%
29.27%
40.25%
PAT
179.93
179.37
136.76
350.04
333.41
66.82
46.53
99.64
35.63
16.19
4.87
PAT before Minority Interest
179.93
179.37
136.76
350.04
333.41
66.82
46.53
99.64
35.63
16.19
4.87
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
13.10%
14.68%
10.04%
25.11%
25.81%
6.05%
3.80%
9.66%
5.69%
3.05%
0.81%
PAT Growth
18.02%
31.16%
-60.93%
4.99%
398.97%
43.61%
-53.30%
179.65%
120.07%
232.44%
 
EPS
7.23
7.21
5.49
14.06
13.40
2.68
1.87
4.00
1.43
0.65
0.20

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
922.78
1,068.02
981.33
681.35
356.21
298.72
257.27
161.46
126.56
185.07
Share Capital
24.89
16.59
16.59
16.59
16.59
16.59
16.59
16.59
16.59
16.59
Total Reserves
897.89
1,051.43
964.74
664.76
339.62
282.13
240.68
144.87
109.97
168.48
Non-Current Liabilities
21.20
19.38
18.93
21.24
20.57
25.09
15.11
8.01
4.01
6.75
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.55
0.26
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
5.00
Long Term Provisions
1.27
0.91
1.00
3.75
3.78
4.18
4.49
4.01
3.43
2.78
Current Liabilities
111.78
79.69
107.93
74.60
276.29
204.73
150.65
250.27
218.55
202.84
Trade Payables
90.32
62.32
69.82
36.18
272.31
194.46
125.75
98.73
177.97
160.97
Other Current Liabilities
19.73
16.97
37.35
37.95
3.37
9.41
10.88
6.15
2.87
1.48
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
137.10
30.98
36.08
Short Term Provisions
1.73
0.40
0.76
0.46
0.61
0.86
14.02
8.30
6.73
4.30
Total Liabilities
1,055.76
1,167.09
1,108.19
777.19
653.07
528.54
423.03
419.74
349.12
394.66
Net Block
132.56
139.58
144.53
140.82
149.62
143.50
107.41
93.00
81.86
122.18
Gross Block
297.82
295.85
291.10
277.42
276.38
150.77
112.83
98.05
182.50
336.79
Accumulated Depreciation
165.26
156.28
146.57
136.60
126.77
7.27
5.42
5.05
100.64
214.61
Non Current Assets
239.71
300.40
192.51
172.03
178.91
148.21
116.10
94.55
83.18
124.89
Capital Work in Progress
18.94
0.40
0.00
0.00
1.52
0.00
6.07
0.00
0.00
0.00
Non Current Investment
2.52
2.89
2.06
2.00
1.51
1.32
0.63
0.25
0.00
0.00
Long Term Loans & Adv.
85.68
157.54
45.92
29.22
26.27
3.39
1.98
1.31
1.26
2.65
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
0.06
Current Assets
816.05
866.68
915.68
605.16
474.16
380.34
306.93
325.19
265.95
269.77
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
135.83
170.81
197.42
112.87
208.35
100.13
80.02
139.25
83.04
75.03
Sundry Debtors
229.93
237.96
282.41
290.74
153.74
223.80
185.42
136.71
131.90
146.56
Cash & Bank
207.32
279.50
208.66
153.10
63.27
23.98
32.41
17.16
15.20
14.94
Other Current Assets
242.97
4.27
3.51
0.42
48.79
32.44
9.08
32.07
35.81
33.22
Short Term Loans & Adv.
238.75
174.13
223.69
48.03
47.70
31.74
8.74
31.44
34.45
32.46
Net Current Assets
704.27
786.99
807.75
530.56
197.86
175.61
156.28
74.92
47.40
66.93
Total Assets
1,055.76
1,167.08
1,108.19
777.19
653.07
528.55
423.03
419.74
349.13
394.66

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
229.88
140.11
297.76
103.34
88.12
53.47
191.98
78.14
55.92
35.70
PBT
242.40
195.62
472.09
445.98
82.61
77.37
154.31
56.74
22.89
8.15
Adjustment
-26.98
-17.45
-4.64
5.59
6.39
1.04
1.79
15.20
20.60
18.88
Changes in Working Capital
76.79
20.86
-47.88
-236.45
20.30
7.60
78.11
18.93
15.91
10.29
Cash after chg. in Working capital
292.21
199.03
419.57
215.11
109.30
86.01
234.21
90.86
59.40
37.32
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-62.33
-58.92
-121.81
-111.78
-21.17
-32.55
-42.23
-12.72
-3.48
-1.62
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
45.12
-15.32
-300.19
-20.72
-42.86
-54.56
-16.06
-11.66
-34.72
-5.79
Net Fixed Assets
-20.51
-5.15
-13.68
0.48
-127.13
-31.87
-20.85
84.43
154.29
Net Investments
0.00
0.00
0.37
0.00
0.00
0.00
0.00
0.00
-0.50
Others
65.63
-10.17
-286.88
-21.20
84.27
-22.69
4.79
-96.09
-188.51
Cash from Financing Activity
-323.52
-49.77
-49.77
-8.81
-10.11
-7.21
-148.85
-64.98
-22.88
-32.53
Net Cash Inflow / Outflow
-48.53
75.02
-52.20
73.81
35.15
-8.31
27.07
1.50
-1.68
-2.62
Opening Cash & Equivalents
152.31
77.28
129.49
55.68
20.53
28.84
1.77
0.27
2.40
5.02
Closing Cash & Equivalent
103.78
152.31
77.28
129.49
55.68
20.53
28.84
1.77
0.72
2.40

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.)
37.08
42.92
39.43
41.07
21.47
18.01
15.51
9.73
7.63
6.77
ROA
16.14%
12.02%
37.13%
46.62%
11.31%
9.78%
23.65%
9.27%
4.35%
1.23%
ROE
18.02%
13.35%
42.11%
64.27%
20.41%
16.74%
47.59%
24.74%
13.55%
4.33%
ROCE
24.37%
19.21%
56.88%
86.09%
25.26%
28.27%
58.31%
29.12%
21.75%
14.12%
Fixed Asset Turnover
4.85
5.48
5.76
5.51
6.06
10.96
11.42
5.02
2.29
1.99
Receivable days
59.32
59.07
63.84
53.21
53.19
51.72
48.81
69.62
85.52
79.67
Inventory Days
38.88
41.80
34.56
38.46
43.46
22.77
33.22
57.62
48.55
40.79
Payable days
33.49
24.47
25.84
82.18
83.62
51.77
48.96
89.59
128.57
103.78
Cash Conversion Cycle
64.71
76.39
72.56
9.50
13.04
22.72
33.07
37.65
5.50
16.67
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.85
0.25
0.37
Interest Cover
1184.03
167.88
2822.91
708.79
736.63
64.78
20.94
6.79
3.07
1.60

Annual Reports:

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

News Update:


  • Bhansali Engg. Poly. - Quarterly Results
    16th Jan 2025, 13:36 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.