Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 532400 | NSE: BSOFT

Birlasoft Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 21, 2024, 10:23 pm

Market Cap 15,098 Cr.
Current Price 545
High / Low862/536
Stock P/E24.4
Book Value 118
Dividend Yield1.19 %
ROCE29.8 %
ROE22.5 %
Face Value 2.00
PEG Ratio1.22

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Birlasoft Ltd

Competitors of Birlasoft Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
IDream Film Infrastructure Company Ltd 1.41 Cr. 93.899.0/85.0 2950.00 %%% 10.0
IB Infotech Enterprises Ltd 23.4 Cr. 182245/11030.7 16.80.55 %69.9 %50.5 % 10.0
Hit Kit Global Solutions Ltd 6.54 Cr. 1.411.41/0.5820.4 2.080.00 %1.92 %1.94 % 2.00
Globalspace Technologies Ltd 59.5 Cr. 17.327.0/16.2180 11.20.00 %%% 10.0
First Fintec Ltd 8.64 Cr. 8.3010.9/4.51 10.20.00 %2.41 %1.77 % 10.0
Industry Average39,977.65 Cr703.7691.08122.740.67%18.02%18.80%6.94

All Competitor Stocks of Birlasoft Ltd

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales8819039451,0121,0721,1011,1541,1921,2221,2261,2631,3101,343
Expenses7367507948609099279851,0161,2151,0591,0701,1031,129
Operating Profit1441521511521631751701767167193207214
OPM %16%17%16%15%15%16%15%15%1%14%15%16%16%
Other Income165219132315-312-2141628
Interest3333343664466
Depreciation20181819192020212121212221
Profit before tax137137151138154174162147-7140182196215
Tax %29%28%25%25%26%23%26%22%-139%20%24%26%25%
Net Profit9699114103114133121115-16112138145161
EPS in Rs3.483.574.093.714.094.754.314.23-0.604.085.005.275.84

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales1,5002,2392,6942,9903,2243,3202,2502,5513,2913,5564,1304,7955,142
Expenses1,2831,9032,3162,6662,7902,9711,9672,2442,8993,0263,4904,2734,360
Operating Profit217336378324435349283306392529640522782
OPM %14%15%14%11%13%10%13%12%12%15%16%11%15%
Other Income241045351647871004319662255
Interest714262617148111613131920
Depreciation44475485698340508380778285
Profit before tax189285343248365299322346336455617442732
Tax %23%27%27%5%23%20%21%16%33%29%25%25%
Net Profit148208249237281239254292224321464332556
EPS in Rs10.3212.8312.0514.2212.0812.8010.568.1111.5716.5912.0620.19
Dividend Payout %9%9%8%9%15%17%18%19%25%30%27%29%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)40.54%19.71%-4.82%18.57%-14.95%6.28%14.96%-23.29%43.30%44.55%-28.45%
Change in YoY Net Profit Growth (%)0.00%-20.83%-24.53%23.38%-33.51%21.22%8.68%-38.25%66.59%1.24%-73.00%

Birlasoft Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2012-2013 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:7%
5 Years:16%
3 Years:14%
TTM:8%
Compounded Profit Growth
10 Years:10%
5 Years:18%
3 Years:24%
TTM:64%
Stock Price CAGR
10 Years:18%
5 Years:50%
3 Years:3%
1 Year:-12%
Return on Equity
10 Years:17%
5 Years:17%
3 Years:18%
Last Year:22%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 1:35 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital39373838383855555556555555
Reserves9981,2381,2591,3481,5451,7791,6591,8372,1242,5272,3932,9893,195
Borrowings3634955052503873103814512812310293145
Other Liabilities384375473547559606746650686677637788816
Total Liabilities1,7832,1452,2742,1832,5282,7332,4982,6872,9943,3833,1873,9264,212
Fixed Assets619813730630671829588751698725736697740
CWIP242123613832027361213
Investments215186821279129191335718405651,3201,412
Other Assets9251,1441,4511,5051,6411,7431,7191,9011,7191,8161,8801,8972,046
Total Assets1,7832,1452,2742,1832,5282,7332,4982,6872,9943,3833,1873,9264,212

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +120103289410163407-72310558281561718
Cash from Investing Activity +-350-190-102-146-150-193123-42-444-309252-625
Cash from Financing Activity +27279-40-30780-128-116-180-97-147-636-168
Net Cash Flow43-8147-429386-648817-176176-74

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow217.00-27.00-117.00-181.00185.00-38.00-27.00268.00247.00401.00517.00420.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days76918578861311028253606972
Inventory Days
Days Payable
Cash Conversion Cycle76918578861311028253606972
Working Capital Days365749414978614941564141
ROCE %25%22%15%23%16%16%17%18%22%25%17%30%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters40.66%40.55%40.40%40.32%41.48%41.31%41.08%41.03%40.97%40.95%40.92%40.90%
FIIs17.38%17.39%15.41%15.24%12.95%12.40%11.47%11.31%17.57%21.25%23.48%18.82%
DIIs21.97%21.36%22.66%21.12%19.87%20.10%21.20%24.49%22.40%20.16%18.61%20.89%
Public19.77%20.54%21.40%23.19%25.61%26.10%26.18%23.10%19.03%17.60%16.96%19.37%
Others0.21%0.16%0.13%0.13%0.10%0.09%0.08%0.06%0.04%0.03%0.02%0.01%
No. of Shareholders1,80,4242,23,4382,88,9733,43,0123,71,1283,83,0173,80,1063,64,0883,18,3483,20,1553,38,3883,82,522

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Axis Small Cap Fund10,089,9523.99783.082,210,1192024-11-20356.53%
HSBC Small Cap Fund - Regular Plan3,292,4001.86255.522,210,1192024-11-2048.97%
HSBC Value Fund2,829,3811.9219.592,210,1192024-11-2028.02%
Nippon India Small Cap Fund2,802,7090.47217.522,210,1192024-11-2026.81%
Axis Multicap Fund2,210,1193.4171.532,210,1192024-11-200%
HSBC Midcap Fund1,374,9001.1106.712,210,1192024-11-20-37.79%
Kotak Equity Arbitrage Fund - Regular Plan1,375,0000.27106.712,210,1192024-11-20-37.79%
Edelweiss Small Cap Fund1,280,6513.1699.392,210,1192024-11-20-42.06%
Tata Digital India Fund1,137,4600.8888.282,210,1192024-11-20-48.53%
Canara Robeco Small Cap Fund1,077,9610.8783.662,210,1192024-11-20-51.23%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue2.002.002.002.002.00
Basic EPS (Rs.)22.5411.9616.6311.538.11
Diluted EPS (Rs.)22.2511.9616.6311.298.06
CashEPS25.6915.0619.3314.4711.09
BVPerShareExclRevalReserve110.3289.0792.4278.6268.39
BVPerShareInclRevalReserve110.3289.0792.4278.6268.39
OperatingRevenuePerShare191.28174.44147.78128.23118.93
PBDITPerShare34.0619.7625.2719.7715.72
PBITPerShare30.9716.7722.5316.8712.73
PBTPerShare30.2516.1022.0616.4012.15
NPPerShare22.6112.0616.5911.578.11
NPAfterMIPerShare22.6112.0616.5911.578.11
PBDITMargin17.8011.3317.1015.4113.21
PBITMargin16.199.6115.2413.1510.70
PBTMargin15.819.2214.9312.7910.21
NPMargin11.816.9111.229.026.81
NPAfterMIMargin11.816.9111.229.026.81
RONW20.4913.5417.9414.7111.85
ROCE26.8717.9823.1219.8216.97
Return On Assets (%)15.8810.4013.7010.718.34
AssetTurnover1.480.960.810.720.70
Current Ratio (X)3.713.483.693.322.76
Quick Ratio (X)3.713.483.693.322.76
DividendPayoutNP19.8737.6823.9517.2736.82
DividendPayoutCP17.4830.1920.5613.8126.91
EarningRetention80.1362.3276.0582.7363.18
CashEarningRetention82.5269.8179.4486.1973.09
InterestCoverage47.1229.2354.2742.0326.97
InterestCoveragePostTax32.2818.8436.6325.6014.91
EnterpriseValue20053.586620.6212323.075969.541071.66
EVPerNetSales3.801.382.981.680.32
EVPerEBITDA21.3412.1917.4510.892.46
MarketCapPerSales3.881.503.081.970.51
RetentionRatios80.1262.3176.0482.7263.17
PriceToBV6.732.934.923.220.89
PriceToSales3.881.503.081.970.51
EarningsYield0.030.040.030.040.13

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Birlasoft Ltd as of November 22, 2024 is: 655.53

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 22, 2024, Birlasoft Ltd is Undervalued by 20.28% compared to the current share price 545.00

Intrinsic Value of Birlasoft Ltd as of November 22, 2024 is: 786.71

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 22, 2024, Birlasoft Ltd is Undervalued by 44.35% compared to the current share price 545.00

Last 5 Year EPS CAGR: 20.01%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 20.50%, which is a positive sign.
  2. The company has higher reserves (1,914.69 cr) compared to borrowings (237.23 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (2.77 cr) and profit (383.00 cr) over the years.
  1. The stock has a high average Working Capital Days of 49.92, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 82.08, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Birlasoft Ltd:
    1. Net Profit Margin: 0%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 0% (Industry Average ROCE: 18.02%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 0% (Industry Average ROE: 18.8%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 0
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 3.71
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 24.4 (Industry average Stock P/E: 91.08)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Birlasoft Ltd. is a Public Limited Listed company incorporated on 28/12/1990 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L72200PN1990PLC059594 and registration number is 059594. Currently Company is involved in the business activities of Writing , modifying, testing of computer program to meet the needs of a particular client excluding web-page designing. Company’s Total Operating Revenue is Rs. 2049.38 Cr. and Equity Capital is Rs. 55.90 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
IT Consulting & Software35 & 36, Rajiv Gandhi Infotech Park, MIDC Phase-1, Hinjawadi, Pune Maharashtra 411057contactus@birlasoft.com
http://www.birlasoft.com
Management
NamePosition Held
Mrs. Amita BirlaChairman
Mr. Angan GuhaManaging Director & CEO
Mr. Chandrakant BirlaDirector
Mr. Ananth SankaranarayananIndependent Director
Ms. Satyavati BereraIndependent Director
Ms. Nidhi KillawalaIndependent Director
Mr. Manish ChoksiIndependent Director

FAQ

What is the latest intrinsic value of Birlasoft Ltd?

The latest intrinsic value of Birlasoft Ltd as on 21 November 2024 is ₹655.53, which is 20.28% higher than the current market price of ₹545.00.

What is the Market Cap of Birlasoft Ltd?

The Market Cap of Birlasoft Ltd is 15,098 Cr..

What is the current Stock Price of Birlasoft Ltd as on 21 November 2024?

The current stock price of Birlasoft Ltd as on 21 November 2024 is ₹545.

What is the High / Low of Birlasoft Ltd stocks in FY 2024?

In FY 2024, the High / Low of Birlasoft Ltd stocks is 862/536.

What is the Stock P/E of Birlasoft Ltd?

The Stock P/E of Birlasoft Ltd is 24.4.

What is the Book Value of Birlasoft Ltd?

The Book Value of Birlasoft Ltd is 118.

What is the Dividend Yield of Birlasoft Ltd?

The Dividend Yield of Birlasoft Ltd is 1.19 %.

What is the ROCE of Birlasoft Ltd?

The ROCE of Birlasoft Ltd is 29.8 %.

What is the ROE of Birlasoft Ltd?

The ROE of Birlasoft Ltd is 22.5 %.

What is the Face Value of Birlasoft Ltd?

The Face Value of Birlasoft Ltd is 2.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Birlasoft Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE