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%)

Shri Bajrang Alliance Ltd.

Engineering - Industrial Equipments

Rating :
N/A

BSE: 526981 | NSE: Not Listed

NSE BSE
214.25
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  219.00
  •  219.00
  •  209.00
  •  213.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8605
  •  18.45
  •  349.75
  •  185.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 192.82
  • 5.28
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 264.00
  • N/A
  • 0.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.97%
  • 10.71%
  • 23.19%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 2.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 22.91
  • 26.70
  • 49.46

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.20
  • 6.88
  • -12.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.12
  • 36.11
  • -6.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.52
  • 4.40
  • 4.41

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.65
  • 0.82
  • 0.81

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.05
  • 30.05
  • 27.05

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
80.21
68.17
17.66%
130.49
151.03
-13.60%
226.54
361.21
-37.28%
124.19
46.16
169.04%
Expenses
79.19
68.20
16.11%
129.83
146.36
-11.29%
224.45
358.59
-37.41%
126.38
44.71
182.67%
EBITDA
1.02
-0.03
-
0.66
4.67
-85.87%
2.08
2.62
-20.61%
-2.20
1.45
-
EBIDTM
1.27%
-0.04%
0.51%
3.09%
0.92%
0.73%
-1.77%
3.14%
Other Income
0.22
0.16
37.50%
0.58
0.25
132.00%
3.69
0.61
504.92%
0.24
0.14
71.43%
Interest
0.01
0.17
-94.12%
0.05
0.39
-87.18%
0.19
-0.38
-
0.20
1.45
-86.21%
Depreciation
0.81
0.77
5.19%
0.79
0.76
3.95%
0.74
0.67
10.45%
0.78
0.73
6.85%
PBT
0.42
-0.81
-
0.40
3.77
-89.39%
4.85
2.95
64.41%
-2.94
-0.58
-
Tax
-0.02
-0.20
-
0.14
1.07
-86.92%
1.09
0.22
395.45%
-0.84
-0.15
-
PAT
0.44
-0.61
-
0.26
2.71
-90.41%
3.76
2.72
38.24%
-2.10
-0.43
-
PATM
0.55%
-0.89%
0.20%
1.79%
1.66%
0.75%
-1.69%
-0.94%
EPS
8.34
8.17
2.08%
7.73
13.42
-42.40%
16.33
15.36
6.32%
8.18
-4.62
-

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
561.43
569.92
523.74
170.71
213.73
174.56
157.00
100.57
76.63
70.37
72.44
Net Sales Growth
-10.40%
8.82%
206.80%
-20.13%
22.44%
11.18%
56.11%
31.24%
8.90%
-2.86%
 
Cost Of Goods Sold
487.82
497.46
417.41
120.77
175.85
155.32
141.07
86.01
64.09
62.81
60.89
Gross Profit
73.61
72.46
106.33
49.94
37.88
19.23
15.93
14.56
12.54
7.56
11.56
GP Margin
13.11%
12.71%
20.30%
29.25%
17.72%
11.02%
10.15%
14.48%
16.36%
10.74%
15.96%
Total Expenditure
559.85
565.29
512.86
161.65
204.67
171.24
152.09
96.06
72.36
69.77
67.90
Power & Fuel Cost
-
19.41
12.25
6.37
5.30
4.69
7.28
4.80
3.91
2.38
3.48
% Of Sales
-
3.41%
2.34%
3.73%
2.48%
2.69%
4.64%
4.77%
5.10%
3.38%
4.80%
Employee Cost
-
12.49
12.27
11.04
8.08
3.65
2.14
1.62
0.84
1.06
1.09
% Of Sales
-
2.19%
2.34%
6.47%
3.78%
2.09%
1.36%
1.61%
1.10%
1.51%
1.50%
Manufacturing Exp.
-
11.87
47.40
4.10
4.93
2.39
0.77
0.94
0.57
0.28
0.37
% Of Sales
-
2.08%
9.05%
2.40%
2.31%
1.37%
0.49%
0.93%
0.74%
0.40%
0.51%
General & Admin Exp.
-
9.27
8.88
7.94
4.82
1.18
0.64
0.68
0.62
0.63
0.62
% Of Sales
-
1.63%
1.70%
4.65%
2.26%
0.68%
0.41%
0.68%
0.81%
0.90%
0.86%
Selling & Distn. Exp.
-
14.63
14.13
11.39
5.62
0.09
0.18
0.06
2.14
2.57
1.33
% Of Sales
-
2.57%
2.70%
6.67%
2.63%
0.05%
0.11%
0.06%
2.79%
3.65%
1.84%
Miscellaneous Exp.
-
0.16
0.52
0.04
0.07
3.91
0.00
1.94
0.20
0.03
1.33
% Of Sales
-
0.03%
0.10%
0.02%
0.03%
2.24%
0%
1.93%
0.26%
0.04%
0.18%
EBITDA
1.56
4.63
10.88
9.06
9.06
3.32
4.91
4.51
4.27
0.60
4.54
EBITDA Margin
0.28%
0.81%
2.08%
5.31%
4.24%
1.90%
3.13%
4.48%
5.57%
0.85%
6.27%
Other Income
4.73
4.34
1.45
1.94
0.36
0.06
0.01
0.01
0.04
0.52
1.90
Interest
0.45
1.05
2.45
2.77
4.47
2.10
2.79
2.12
2.72
1.99
3.40
Depreciation
3.12
3.05
2.78
2.60
2.08
0.28
0.71
0.74
0.37
0.40
0.65
PBT
2.73
4.87
7.10
5.63
2.87
0.99
1.42
1.65
1.22
-1.26
2.39
Tax
0.37
1.74
1.45
3.06
0.69
0.32
-0.02
0.47
0.26
0.00
0.48
Tax Rate
13.55%
35.73%
20.42%
44.61%
24.04%
32.32%
-1.41%
28.48%
21.31%
0.00%
20.08%
PAT
2.36
3.13
5.65
3.80
2.18
0.67
1.44
1.18
0.95
-1.26
1.90
PAT before Minority Interest
2.36
3.13
5.65
3.80
2.18
0.67
1.44
1.18
0.95
-1.26
1.90
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
0.42%
0.55%
1.08%
2.23%
1.02%
0.38%
0.92%
1.17%
1.24%
-1.79%
2.62%
PAT Growth
-46.24%
-44.60%
48.68%
74.31%
225.37%
-53.47%
22.03%
24.21%
-
-
 
EPS
2.62
3.48
6.28
4.22
2.42
0.74
1.60
1.31
1.06
-1.40
2.11

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
300.67
259.32
225.42
153.26
117.29
103.46
86.71
44.82
43.87
45.13
Share Capital
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
9.00
Total Reserves
291.67
250.32
216.42
144.26
108.29
94.46
77.71
35.82
34.87
36.13
Non-Current Liabilities
4.39
17.65
19.93
20.90
6.81
0.26
5.85
19.70
22.51
23.66
Secured Loans
0.00
5.79
9.50
13.20
0.00
0.00
0.00
0.00
0.04
0.14
Unsecured Loans
0.00
0.00
7.47
6.91
6.31
0.00
5.18
19.06
21.89
22.95
Long Term Provisions
0.60
0.53
0.45
0.29
0.30
0.25
0.34
0.25
0.21
0.20
Current Liabilities
110.72
99.65
31.24
51.46
91.07
31.05
30.66
24.73
29.50
36.91
Trade Payables
2.93
18.21
1.61
11.22
45.83
9.74
2.48
0.09
1.22
0.89
Other Current Liabilities
46.66
35.33
7.54
5.01
4.69
1.78
8.15
5.36
4.17
3.67
Short Term Borrowings
59.45
44.64
20.78
34.29
40.51
19.51
19.76
18.94
23.97
31.71
Short Term Provisions
1.68
1.46
1.30
0.94
0.05
0.02
0.27
0.33
0.14
0.63
Total Liabilities
415.78
376.62
276.59
225.62
215.17
134.77
123.22
89.25
95.88
105.70
Net Block
41.59
38.41
41.84
42.11
8.19
7.58
7.13
3.62
3.76
4.09
Gross Block
52.90
46.71
47.36
45.02
9.02
9.33
8.22
19.26
19.17
19.09
Accumulated Depreciation
11.31
8.30
5.52
2.91
0.83
1.75
1.09
15.64
15.41
15.01
Non Current Assets
302.09
270.98
229.09
157.89
125.89
80.35
82.37
45.59
49.49
47.58
Capital Work in Progress
0.10
0.10
0.00
0.39
29.37
0.00
0.00
0.00
0.00
0.00
Non Current Investment
259.05
228.29
186.54
114.63
85.67
72.47
57.35
19.98
19.98
20.92
Long Term Loans & Adv.
0.66
0.77
0.66
0.71
2.66
0.30
17.89
21.99
25.75
22.57
Other Non Current Assets
0.69
3.42
0.05
0.05
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
113.68
105.64
47.50
67.72
89.28
54.42
40.85
43.66
46.39
58.12
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
50.36
40.87
24.59
32.02
28.40
38.56
22.06
18.39
12.71
16.86
Sundry Debtors
50.42
59.91
18.80
24.67
52.07
12.49
17.23
16.56
29.96
16.01
Cash & Bank
1.51
0.27
0.47
0.39
0.33
0.08
0.12
0.09
0.51
0.13
Other Current Assets
11.39
0.84
0.36
6.06
8.48
3.29
1.44
8.61
3.21
25.12
Short Term Loans & Adv.
8.89
3.75
3.28
4.57
8.42
3.22
1.36
8.56
3.16
25.09
Net Current Assets
2.97
5.99
16.26
16.26
-1.79
23.37
10.19
18.94
16.89
21.22
Total Assets
415.77
376.62
276.59
225.61
215.17
134.77
123.22
89.25
95.88
105.70

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
0.26
-2.54
21.02
1.75
7.54
-8.45
12.60
5.37
2.15
6.36
PBT
4.87
7.10
6.86
2.87
0.99
1.42
1.65
1.22
-1.26
2.39
Adjustment
3.46
5.05
5.21
6.24
6.29
3.66
2.82
2.81
1.87
1.83
Changes in Working Capital
-6.57
-14.06
9.38
-7.35
0.52
-13.55
8.75
1.34
1.54
2.14
Cash after chg. in Working capital
1.77
-1.91
21.45
1.76
7.81
-8.47
13.22
5.37
2.15
6.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1.51
-0.62
-0.42
-0.01
-0.26
0.03
-0.62
0.00
0.00
0.00
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
-6.62
-5.04
-5.31
-6.84
-30.32
-1.16
-0.88
-0.20
1.38
-0.94
Net Fixed Assets
-6.19
0.55
-1.95
-7.02
-29.06
-1.11
11.04
-0.09
-0.08
-0.13
Net Investments
6.91
-13.23
-3.63
-0.37
0.07
0.15
-4.09
0.00
0.93
-2.41
Others
-7.34
7.64
0.27
0.55
-1.33
-0.20
-7.83
-0.11
0.53
1.60
Cash from Financing Activity
7.61
7.37
-15.51
5.11
22.84
9.61
-11.72
-5.59
-3.15
-5.38
Net Cash Inflow / Outflow
1.24
-0.21
0.21
0.02
0.06
0.00
0.00
-0.42
0.38
0.04
Opening Cash & Equivalents
0.17
0.38
0.16
0.14
0.08
0.08
0.08
0.51
0.13
0.09
Closing Cash & Equivalent
1.41
0.17
0.38
0.16
0.14
0.08
0.08
0.09
0.51
0.13

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.)
330.46
284.52
246.85
166.66
126.57
111.20
92.59
49.80
48.74
50.14
ROA
0.79%
1.73%
1.51%
0.99%
0.38%
1.12%
1.11%
1.03%
-1.25%
1.78%
ROE
1.13%
2.36%
2.04%
1.65%
0.63%
1.57%
1.84%
2.15%
-2.83%
4.31%
ROCE
1.78%
3.33%
4.08%
3.98%
2.21%
3.67%
3.85%
4.42%
0.75%
5.59%
Fixed Asset Turnover
11.44
11.14
3.70
7.91
19.02
17.89
7.48
4.36
3.94
4.24
Receivable days
35.33
27.43
46.48
65.52
67.50
34.54
59.98
101.32
111.27
93.97
Inventory Days
29.21
22.81
60.53
51.59
70.01
70.46
71.82
67.75
71.59
95.79
Payable days
7.76
8.67
19.39
59.21
65.29
14.02
4.84
3.18
5.77
3.69
Cash Conversion Cycle
56.79
41.57
87.61
57.91
72.21
90.98
126.95
165.90
177.08
186.07
Total Debt/Equity
0.20
0.21
0.19
0.39
0.41
0.20
0.32
0.91
1.11
1.26
Interest Cover
5.64
3.89
3.48
1.64
1.47
1.51
1.78
1.45
0.36
1.70

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.