Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 19 July, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 507944 | NSE: BAJAJST

Fundamental Analysis of Bajaj Steel Industries Ltd

Basic Stock Data

Last Updated: July 18, 2024, 10:15 pm

Market Cap 909 Cr.
Current Price 1,749
High / Low1,864/936
Stock P/E15.4
Book Value 639
Dividend Yield0.17 %
ROCE23.7 %
ROE19.5 %
Face Value 5.00
PEG Ratio0.87

Data Source: screener.in

Competitors of Bajaj Steel Industries Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Lakshmi Machine Works Ltd 16,798 Cr. 15,73717,794/12,72247.6 2,5310.48 %18.1 %14.0 % 10.0
Techno Electric & Engineering Company Ltd 16,112 Cr. 1,5051,599/43259.4 2010.40 %16.5 %13.2 % 2.00
Texmaco Rail & Engineering Ltd 10,720 Cr. 269297/82.295.1 62.20.06 %11.4 %5.88 % 1.00
Windsor Machines Ltd 1,074 Cr. 165185/52.6 41.10.60 %3.00 %2.82 % 2.00
Triveni Turbine Ltd 19,769 Cr. 622676/31273.4 30.20.21 %41.7 %31.3 % 1.00
Industry Average15,109.97 Cr1,944.8057.96247.180.25%21.91%16.95%5.50

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales12512115494709315916112198153126174
Expenses8510413191607813013210284128109148
Operating Profit3918233101429292014251726
OPM %32%15%15%4%14%15%18%18%16%15%16%13%15%
Other Income412531221511112
Interest4222311231112
Depreciation2222322232235
Profit before tax381522471227272813231331
Tax %22%25%25%25%24%39%18%21%40%25%26%24%27%
Net Profit30111636722211710171023
EPS in Rs57.3121.9231.296.3810.5813.9242.3340.7132.8718.3532.7119.3343.37

Last Updated: July 11, 2024, 8:26 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: July 10, 2024, 11:30 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales284413334307237247376414510437533551
Expenses270384316297235226345376418385442470
Operating Profit14281710222313893529180
OPM %5%7%5%3%1%9%8%9%18%12%17%15%
Other Income3547245910132016
Interest7799991099875
Depreciation6913118646791012
Profit before tax5171-4-1310233287499480
Tax %22%38%240%23%25%-9%40%25%25%25%28%26%
Net Profit411-1-3-1011142466366859
EPS in Rs8.0022.43-2.15-6.13-21.3624.3629.1750.30126.1570.17129.81113.50
Dividend Payout %19%9%-93%0%0%6%7%4%2%3%2%3%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)175.00%-109.09%-200.00%-233.33%210.00%27.27%71.43%175.00%-45.45%88.89%-13.24%
Change in YoY Net Profit Growth (%)0.00%-284.09%-90.91%-33.33%443.33%-182.73%44.16%103.57%-220.45%134.34%-102.12%

Growth

Compounded Sales Growth
10 Years:3%
5 Years:8%
3 Years:3%
TTM:3%
Compounded Profit Growth
10 Years:19%
5 Years:34%
3 Years:-3%
TTM:-1%
Stock Price CAGR
10 Years:31%
5 Years:78%
3 Years:9%
1 Year:42%
Return on Equity
10 Years:20%
5 Years:25%
3 Years:21%
Last Year:19%

Last Updated: July 17, 2024, 4:49 pm

Balance Sheet

Last Updated: July 10, 2024, 11:30 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Equity Capital222222223333
Reserves58686562546678100169204271330
Borrowings536784818181757058644364
Other Liabilities78868397737310497139124129167
Total Liabilities192223234242210223260269369395446563
Fixed Assets33565452455152728086111148
CWIP254811132414142410
Investments23542110442222
Other Assets131159168175150168204196281291289383
Total Assets192223234242210223260269369395446563

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 143-510-76144189552755
Cash from Investing Activity -13-10-14-10-02-7-21-12-20-52-66
Cash from Financing Activity -01514-210-5-8-194-2219
Net Cash Flow18-5-2-792125939-478

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-39.00-39.00-67.00-71.00-79.00-59.00-44.00-32.0035.00-12.0048.0016.00

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 Days513953566473534549202933
Inventory Days10285119147145150131117117144150193
Days Payable8059751058177687811087107114
Cash Conversion Cycle7365979712814611685567771112
Working Capital Days373762638391675332295172
ROCE %19%7%3%-3%14%21%25%47%23%31%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters42.74%42.73%42.73%42.73%42.73%42.73%45.77%47.69%47.69%47.69%47.77%48.39%
FIIs0.00%0.09%0.00%0.00%0.00%0.00%0.00%0.07%0.07%0.07%0.07%0.07%
Public57.26%57.18%57.27%57.27%57.27%57.26%54.24%52.25%52.24%52.25%52.17%51.54%
No. of Shareholders8,91313,09314,55815,31015,43314,77612,91512,42512,47513,05012,56514,075

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue5.005.005.005.005.00
Basic EPS (Rs.)113.75129.4571.58125.8349.75
Diluted EPS (Rs.)113.75129.4571.58125.8349.75
Cash EPS (Rs.)136.37148.7587.39139.7463.57
Book Value[Excl.RevalReserv]/Share (Rs.)638.72526.10397.73329.67216.94
Book Value[Incl.RevalReserv]/Share (Rs.)638.72526.10397.73329.67216.94
Revenue From Operations / Share (Rs.)1059.541025.55840.20982.67882.04
PBDIT / Share (Rs.)184.90204.80125.47198.1399.11
PBIT / Share (Rs.)162.02185.87108.25184.5485.83
PBT / Share (Rs.)153.09180.7693.68167.2967.36
Net Profit / Share (Rs.)113.49129.8270.18126.1550.30
NP After MI And SOA / Share (Rs.)113.49129.8270.18126.1550.30
PBDIT Margin (%)17.4519.9614.9320.1611.23
PBIT Margin (%)15.2918.1212.8818.779.73
PBT Margin (%)14.4417.6211.1417.027.63
Net Profit Margin (%)10.7112.658.3512.835.70
NP After MI And SOA Margin (%)10.7112.658.3512.835.70
Return on Networth / Equity (%)17.7624.6717.6438.2623.18
Return on Capital Employeed (%)23.3133.1222.6944.1627.23
Return On Assets (%)10.4715.159.2317.778.79
Long Term Debt / Equity (X)0.050.030.120.190.35
Total Debt / Equity (X)0.160.130.270.290.67
Asset Turnover Ratio (%)1.091.271.141.561.51
Current Ratio (X)1.772.001.951.851.57
Quick Ratio (X)1.071.311.321.340.95
Inventory Turnover Ratio (X)2.292.603.023.043.06
Dividend Payout Ratio (NP) (%)0.001.544.271.433.80
Dividend Payout Ratio (CP) (%)0.001.343.431.293.01
Earning Retention Ratio (%)0.0098.4695.7398.5796.20
Cash Earning Retention Ratio (%)0.0098.6696.5798.7196.99
Interest Coverage Ratio (X)20.7014.758.6111.495.37
Interest Coverage Ratio (Post Tax) (X)13.709.725.828.313.72
Enterprise Value (Cr.)565.77502.18250.95174.9866.66
EV / Net Operating Revenue (X)1.030.940.570.340.16
EV / EBITDA (X)5.884.723.851.701.43
MarketCap / Net Operating Revenue (X)1.091.040.750.430.09
Retention Ratios (%)0.0098.4595.7298.5696.19
Price / BV (X)1.802.031.591.300.37
Price / Net Operating Revenue (X)1.091.040.750.430.09
EarningsYield0.090.120.110.290.61

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 1,922.18

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.

Undervalued: 9.90% compared to the current price 1749

Intrinsic Value: 2,261.93

Calculation basis:

  • Fair 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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 29.33% compared to the current price 1749

Last 5 Year EPS CAGR: 17.68%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 15.58%, which is a positive sign.
  2. The company has higher reserves (127.08 cr) compared to borrowings (68.42 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (386.92 cr) and profit (31.75 cr) over the years.
  1. The stock has a high average Working Capital Days of 56.42, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 93.58, 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 Bajaj Steel Industries Ltd:
    1. Net Profit Margin: 10.71%
      • 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: 23.31% (Industry Average ROCE: %)
      • 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%: 17.76% (Industry Average ROE: %)
      • 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): 13.70
      • 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: 1.07
      • 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: 15.4 (Industry average Stock P/E: )
      • 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: 0.16
      • 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

Bajaj Steel Industries Ltd. is a Public Limited Listed company incorporated on 14/02/1961 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L27100MH1961PLC011936 and registration number is 011936. Currently company belongs to the Industry of Engineering - Heavy. Company’s Total Operating Revenue is Rs. 412.31 Cr. and Equity Capital is Rs. 2.60 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Engineering - HeavyPlot No. C-108, MIDC Industrial Area, Nagpur Maharashtra 440016bsi@bajajngp.com
http://www.bajajngp.com
Management
NamePosition Held
Mr. Rohit BajajChairman & Managing Director
Dr. Mahendra Kumar SharmaWholeTime Director & CEO
Mr. Sunil BajajExecutive Director
Mrs. Bhanupriya ThakurNon Executive Director
Mr. Deepak BatraIndependent Director
Mr. Mohan AgrawalIndependent Director
Mr. Alok GoenkaIndependent Director
Mr. Rajiv RankaIndependent Director
Dr. Raja IyerIndependent Director

FAQ

What is the latest fair value of Bajaj Steel Industries Ltd?

The latest fair value of Bajaj Steel Industries Ltd is ₹1922.18.

What is the Market Cap of Bajaj Steel Industries Ltd?

The Market Cap of Bajaj Steel Industries Ltd is 909 Cr..

What is the current Stock Price of Bajaj Steel Industries Ltd as on 19 July 2024?

The current stock price of Bajaj Steel Industries Ltd as on 19 July 2024 is 1,749.

What is the High / Low of Bajaj Steel Industries Ltd stocks in FY 2024?

In FY 2024, the High / Low of Bajaj Steel Industries Ltd stocks is 1,864/936.

What is the Stock P/E of Bajaj Steel Industries Ltd?

The Stock P/E of Bajaj Steel Industries Ltd is 15.4.

What is the Book Value of Bajaj Steel Industries Ltd?

The Book Value of Bajaj Steel Industries Ltd is 639.

What is the Dividend Yield of Bajaj Steel Industries Ltd?

The Dividend Yield of Bajaj Steel Industries Ltd is 0.17 %.

What is the ROCE of Bajaj Steel Industries Ltd?

The ROCE of Bajaj Steel Industries Ltd is 23.7 %.

What is the ROE of Bajaj Steel Industries Ltd?

The ROE of Bajaj Steel Industries Ltd is 19.5 %.

What is the Face Value of Bajaj Steel Industries Ltd?

The Face Value of Bajaj Steel Industries Ltd is 5.00.

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 Bajaj Steel Industries 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