Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 23 April, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 538546 | NSE: BRPL

Fundamental Analysis of Bansal Roofing Products Ltd

Basic Stock Data

Last Updated: April 23, 2024, 1:26 pm

Market Cap 112 Cr.
Current Price 85.3
High / Low129/59.0
Stock P/E27.2
Book Value 19.7
Dividend Yield0.00 %
ROCE21.2 %
ROE19.0 %
Face Value 10.0

Data Source: screener.in

Competitors of Bansal Roofing Products Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Rajshree Polypack Ltd 288 Cr. 82.0130/48.629.7 39.10.20 %11.2 %8.84 % 10.0
Amco India Ltd 24.4 Cr. 59.572.9/48.674.1 86.10.00 %4.24 %1.48 % 10.0
Tainwala Chemicals & Plastics (India) Ltd 123 Cr. 132167/10450.6 1180.00 %2.74 %2.17 % 10.0
Jai Corp Ltd 5,206 Cr. 292424/144143 81.00.17 %3.31 %12.2 % 1.00
Premier Polyfilm Ltd 429 Cr. 203254/79.023.4 39.60.25 %19.6 %17.0 % 5.00
Industry Average1,214.08 Cr153.7064.1672.760.12%8.22%8.34%7.20

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales9.5016.0820.3120.0112.2420.0324.1322.1222.4324.5828.9326.9225.66
Expenses8.7914.7418.1919.2411.1918.2122.8220.3720.7922.3726.9925.4324.18
Operating Profit0.711.342.120.771.051.821.311.751.642.211.941.491.48
OPM %7.47%8.33%10.44%3.85%8.58%9.09%5.43%7.91%7.31%8.99%6.71%5.53%5.77%
Other Income0.060.090.060.040.060.000.020.040.050.070.060.070.06
Interest0.010.060.040.040.010.090.140.130.140.150.150.170.13
Depreciation0.090.090.100.100.100.150.210.230.240.260.300.310.34
Profit before tax0.671.282.040.671.001.580.981.431.311.871.551.081.07
Tax %23.88%25.00%26.47%22.39%24.00%26.58%25.51%17.48%32.82%25.67%25.16%22.22%27.10%
Net Profit0.490.961.510.520.751.160.731.180.881.391.150.830.77
EPS in Rs0.370.731.140.390.570.880.550.900.671.050.870.630.58

Last Updated: April 10, 2024, 6:20 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: April 5, 2024, 7:45 am

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales11719242227334441427393106
Expenses1161823212631413838678699
Operating Profit-0111122333677
OPM %-6%6%6%4%6%6%6%7%8%8%8%7%7%
Other Income-00000-00000000
Interest-0000000000011
Depreciation0000000000011
Profit before tax-0111111333566
Tax %-40%28%31%31%31%31%26%29%26%25%26%25%
Net Profit-0110111222444
EPS in Rs-1.331.070.720.360.480.590.821.551.701.702.993.163.13
Dividend Payout %-0%-0%-0%-0%-0%-0%15%16%15%15%-0%-0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)0.00%-100.00%0.00%0.00%100.00%0.00%0.00%100.00%0.00%
Change in YoY Net Profit Growth (%)0.00%-100.00%100.00%0.00%100.00%-100.00%0.00%100.00%-100.00%

Growth

Compounded Sales Growth
10 Years:18%
5 Years:23%
3 Years:31%
TTM:20%
Compounded Profit Growth
10 Years:21%
5 Years:29%
3 Years:22%
TTM:5%
Stock Price CAGR
10 Years:%
5 Years:50%
3 Years:78%
1 Year:27%
Return on Equity
10 Years:18%
5 Years:18%
3 Years:19%
Last Year:19%

Last Updated: April 16, 2024, 1:25 pm

Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital0122223333131313
Reserves-01133479111371113
Borrowings1222423102776
Other Liabilities12321231138713
Total Liabilities2679101116141622363745
Fixed Assets1122343454182527
CWIP0000000005100
Investments0000000000001
Other Assets14577713101112161217
Total Assets2679101116141622363745

Reserves and Borrowings Chart

Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 0-11-202-230469
Cash from Investing Activity 0-0-0-1-1-10-1-1-5-11-7
Cash from Financing Activity 01-021-24-3-125-1
Net Cash Flow0-0000-02-1-20-01

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-1.00-1.00-1.00-1.00-3.000.00-1.002.003.001.00-1.000.00

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 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days364210162316151925211310
Inventory Days2605288736375984980786537
Days Payable3465352179222056201411
Cash Conversion Cycle-514046727768946399796535
Working Capital Days314140668359825988764020
ROCE %-6%38%28%17%16%18%17%23%23%19%24%21%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters73.00%73.09%73.26%73.25%73.36%73.36%73.36%73.36%73.37%73.37%73.37%73.35%
FIIs0.00%0.00%0.00%0.00%0.00%0.00%0.09%0.09%0.09%0.09%0.09%0.09%
Public27.00%26.91%26.74%26.75%26.64%26.64%26.55%26.54%26.54%26.54%26.53%26.56%
No. of Shareholders1351531534318741,3752,1162,9893,2404,0045,9256,034

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)3.162.996.786.806.18
Diluted EPS (Rs.)3.162.996.786.806.18
Cash EPS (Rs.)3.883.337.937.917.63
Book Value[Excl.RevalReserv]/Share (Rs.)18.2415.0849.3243.5437.74
Book Value[Incl.RevalReserv]/Share (Rs.)18.2415.0849.3243.5437.74
Dividend / Share (Rs.)0.000.001.001.001.00
Revenue From Operations / Share (Rs.)70.7355.06125.92124.52133.91
PBDIT / Share (Rs.)5.374.4710.6710.789.89
PBIT / Share (Rs.)4.664.129.529.688.94
PBT / Share (Rs.)4.234.019.079.268.72
Net Profit / Share (Rs.)3.162.996.786.806.18
PBDIT Margin (%)7.598.128.478.657.38
PBIT Margin (%)6.587.497.567.776.67
PBT Margin (%)5.987.287.207.436.51
Net Profit Margin (%)4.475.425.385.464.61
Return on Networth / Equity (%)17.3319.8013.7415.6216.38
Return on Capital Employeed (%)20.7621.5817.6321.7922.74
Return On Assets (%)11.2411.0610.4014.1614.15
Long Term Debt / Equity (X)0.190.240.070.000.01
Total Debt / Equity (X)0.270.360.120.000.04
Asset Turnover Ratio (%)2.572.542.222.722.90
Current Ratio (X)1.571.553.339.426.91
Quick Ratio (X)0.530.491.333.353.46
Inventory Turnover Ratio (X)8.107.004.685.525.81
Dividend Payout Ratio (NP) (%)0.000.0014.7414.708.08
Dividend Payout Ratio (CP) (%)0.000.0012.6012.646.55
Earning Retention Ratio (%)0.000.0085.2685.3091.92
Cash Earning Retention Ratio (%)0.000.0087.4087.3693.45
Interest Coverage Ratio (X)12.6739.8432.1846.3444.24
Interest Coverage Ratio (Post Tax) (X)8.4627.6221.8131.0228.67
Enterprise Value (Cr.)87.3581.4820.8511.7212.68
EV / Net Operating Revenue (X)0.931.120.500.280.28
EV / EBITDA (X)12.3413.825.933.303.89
MarketCap / Net Operating Revenue (X)0.871.030.460.280.31
Retention Ratios (%)0.000.0085.2585.2991.91
Price / BV (X)3.393.741.190.821.11
Price / Net Operating Revenue (X)0.871.030.460.280.31
EarningsYield0.050.050.110.180.14

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 103.85

The stock is undervalued by 21.74% compared to the current price ₹85.3

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.

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 19.83%, which is a positive sign.
  2. The company has higher reserves (6.38 cr) compared to borrowings (3.00 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (41.69 cr) and profit (2.46 cr) over the years.
  1. The stock has a high average Working Capital Days of 57.08, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 57.25, 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 Bansal Roofing Products Ltd:
    1. Net Profit Margin: 4.47%
      • 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: 20.76% (Industry Average ROCE: 8.22%)
      • 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%: 17.33% (Industry Average ROE: 8.34%)
      • 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): 8.46
      • 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: 0.53
      • 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: 27.2 (Industry average Stock P/E: 64.16)
      • 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: 0.27
      • 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

Bansal Roofing Products Ltd. is a Public Limited Listed company incorporated on 01/05/2008 and has its registered office in the State of Gujarat, India. Company’s Corporate Identification Number(CIN) is L25206GJ2008PLC053761 and registration number is 053761. Currently Company is involved in the business activities of Forging, pressing, stamping and roll-forming of metal; powder metallurgy. Company’s Total Operating Revenue is Rs. 72.59 Cr. and Equity Capital is Rs. 13.18 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Plastics - Sheets/Films274/2, Samlaya Sherpura Road, Village: Pratapnagar, Taluka, Vadodra District Gujarat 391520cs@bansalroofing.com
http://www.bansalroofing.com
Management
NamePosition Held
Mr. Kaushalkumar S GuptaChairman & Managing Director
Mrs. Sangeeta K GuptaWhole Time Director
Mr. Kailash GuptaWhole Time Director
Mrs. Arpita T ShahIndependent Director
Mr. Ravi S BhandariIndependent Director
Mrs. Enu N ShahIndependent Director

Bansal Roofing Products Ltd. Share Price Update

Share PriceValue
Today₹85.36
Previous Day₹84.09

FAQ

What is the latest fair value of Bansal Roofing Products Ltd?

The latest fair value of Bansal Roofing Products Ltd is ₹103.85.

What is the Market Cap of Bansal Roofing Products Ltd?

The Market Cap of Bansal Roofing Products Ltd is 112 Cr..

What is the current Stock Price of Bansal Roofing Products Ltd as on 23 April 2024?

The current stock price of Bansal Roofing Products Ltd as on 23 April 2024 is 85.3.

What is the High / Low of Bansal Roofing Products Ltd stocks in FY 2024?

In FY 2024, the High / Low of Bansal Roofing Products Ltd stocks is ₹129/59.0.

What is the Stock P/E of Bansal Roofing Products Ltd?

The Stock P/E of Bansal Roofing Products Ltd is 27.2.

What is the Book Value of Bansal Roofing Products Ltd?

The Book Value of Bansal Roofing Products Ltd is 19.7.

What is the Dividend Yield of Bansal Roofing Products Ltd?

The Dividend Yield of Bansal Roofing Products Ltd is 0.00 %.

What is the ROCE of Bansal Roofing Products Ltd?

The ROCE of Bansal Roofing Products Ltd is 21.2 %.

What is the ROE of Bansal Roofing Products Ltd?

The ROE of Bansal Roofing Products Ltd is 19.0 %.

What is the Face Value of Bansal Roofing Products Ltd?

The Face Value of Bansal Roofing Products Ltd is 10.0.

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 Bansal Roofing Products 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