Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 07 July, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 543283 | NSE: BARBEQUE

Fundamental Analysis of Barbeque-Nation Hospitality Ltd

Basic Stock Data

Last Updated: July 6, 2024, 11:12 am

Market Cap 2,289 Cr.
Current Price 586
High / Low792/461
Stock P/E
Book Value 101
Dividend Yield0.00 %
ROCE5.67 %
ROE2.82 %
Face Value 5.00
PEG Ratio0.00

Competitors of Barbeque-Nation Hospitality Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Speciality Restaurants Ltd 828 Cr. 172287/15331.0 64.41.45 %10.6 %9.00 % 10.0
Dhanada Corporation Ltd 12.9 Cr. 2.302.54/1.48 0.670.00 %4.35 %331 % 1.00
Devyani International Ltd 19,936 Cr. 165228/142 8.760.00 %8.73 %113 % 1.00
Eco Hotels and Resorts Ltd 249 Cr. 48.455.2/15.5 6.620.00 %%% 10.0
Industry Average8,391.54 Cr582.9543.5784.310.26%11.01%31.72%6.33

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales226.35101.98220.89286.67251.02314.87310.50328.16280.23323.89301.70330.88298.05
Expenses180.83119.80179.58220.98206.47244.42252.20266.20240.35277.13257.32264.57243.32
Operating Profit45.52-17.8241.3165.6944.5570.4558.3061.9639.8846.7644.3866.3154.73
OPM %20.11%-17.47%18.70%22.91%17.75%22.37%18.78%18.88%14.23%14.44%14.71%20.04%18.36%
Other Income10.567.398.784.715.903.004.863.430.564.004.271.647.65
Interest18.6116.5715.3217.1616.2517.4517.9818.2917.9818.7519.5019.0018.61
Depreciation29.1428.9030.4033.9933.9635.1635.0038.1936.6537.4944.2941.4444.67
Profit before tax8.33-55.904.3719.250.2420.8410.188.91-14.19-5.48-15.147.51-0.90
Tax %23.05%21.56%23.34%22.96%-104.17%23.13%26.03%19.30%18.25%26.09%21.27%35.42%95.56%
Net Profit6.41-43.853.3414.830.4816.037.537.19-11.60-4.05-11.934.83-0.03
EPS in Rs1.82-11.360.753.64-0.023.901.821.69-3.03-1.11-3.171.11-0.27

Last Updated: June 9, 2024, 8:26 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: June 25, 2024, 10:19 pm

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales4035035867398475078611,2341,255
Expenses3544404636106834617271,0031,042
Operating Profit496412412916446134231212
OPM %12%13%21%17%19%9%16%19%17%
Other Income007-72048271218
Interest101454567685657276
Depreciation25337090134121127145168
Profit before tax14167-24-25-112-3226-14
Tax %57%47%188%-60%-31%18%21%26%20%
Net Profit69-6-38-33-92-2519-11
EPS in Rs4.553.34-2.10-13.72-11.57-26.65-6.584.37-3.43
Dividend Payout %33%0%-48%-7%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)50.00%-166.67%-533.33%13.16%-178.79%72.83%176.00%-157.89%
Change in YoY Net Profit Growth (%)0.00%-216.67%-366.67%546.49%-191.95%251.61%103.17%-333.89%

Growth

Compounded Sales Growth
10 Years:%
5 Years:11%
3 Years:35%
TTM:2%
Compounded Profit Growth
10 Years:%
5 Years:11%
3 Years:23%
TTM:-177%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:-14%
1 Year:-13%
Return on Equity
10 Years:%
5 Years:-12%
3 Years:-2%
Last Year:-3%

Last Updated: June 28, 2024, 4:40 pm

Balance Sheet

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital131414141417191920
Reserves111133131118-8227367382363
Borrowings5287478578727603610684711
Other Liabilities6162100110223291145173180
Total Liabilities2382967238199551,1381,1411,2591,274
Fixed Assets1651985486828137328721,0121,032
CWIP1422191611621277
Investments330000000
Other Assets5573157121132400248220235
Total Assets2382967238199551,1381,1411,2591,274

Reserves and Borrowings Chart

Cash Flow

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity 46541281221816860228221
Cash from Investing Activity -64-75-99-129-152-7-90-152-106
Cash from Financing Activity 14257-25-27170-130-119-121
Net Cash Flow-4436-323231-160-43-7

Free Cash Flow

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-3.00-23.00-354.00-449.00-563.00-557.00-476.00-453.00-474.00

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 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days533212221
Inventory Days30331941433734
Days Payable7885141301118109103
Cash Conversion Cycle-43-4932-121-257-73-69-68
Working Capital Days-29-18-27-24-55-149-26-22-22
ROCE %15%13%6%5%-4%3%9%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters35.70%34.60%34.49%34.45%33.98%33.82%33.78%33.79%33.79%33.77%33.73%33.71%
FIIs9.30%11.30%11.61%11.42%15.81%16.60%17.65%17.79%17.97%18.06%17.76%16.88%
DIIs16.36%16.82%16.98%17.12%27.49%26.70%26.06%26.45%24.51%25.15%25.21%24.42%
Public38.63%37.28%36.92%37.01%22.72%22.89%22.51%21.98%23.72%23.02%23.30%25.01%
No. of Shareholders23,96823,98725,38425,67442,76549,37949,25047,58740,57937,87838,82939,184

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
UTI Flexi Cap Fund1,974,8380.46114.18590,1282024-07-05234.65%
Kotak Multicap Fund1,302,1480.7875.28590,1282024-07-05120.66%
Tata ELSS Tax Saver Fund700,0001.0140.47590,1282024-07-0518.62%
ICICI Prudential Multicap Fund590,1280.3134.12590,1282024-07-050%
Tata Multicap Fund520,0001.0530.06590,1282024-07-05-11.88%
UTI ELSS Tax Saver Fund371,7270.6321.49590,1282024-07-05-37.01%
Kotak Multi Asset Allocation Fund338,0920.3819.55590,1282024-07-05-42.71%
ICICI Prudential ELSS Tax Saver Fund230,0000.113.3590,1282024-07-05-61.03%
UTI CCF Savings Plan189,7930.2510.97590,1282024-07-05-67.84%
ICICI Prudential Regular Savings Fund137,6820.237.96590,1282024-07-05-76.67%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue5.005.005.005.005.00
Basic EPS (Rs.)-3.444.37-10.30-31.14-11.77
Diluted EPS (Rs.)-3.444.37-10.30-31.14-11.77
Cash EPS (Rs.)40.1142.1126.238.6336.09
Book Value[Excl.RevalReserv]/Share (Rs.)103.33105.02101.5872.983.98
Book Value[Incl.RevalReserv]/Share (Rs.)103.33105.02101.5872.983.98
Revenue From Operations / Share (Rs.)321.08316.51221.16149.39302.58
PBDIT / Share (Rs.)58.8061.2141.1227.2360.03
PBIT / Share (Rs.)15.8324.018.42-8.4712.17
PBT / Share (Rs.)-3.596.60-8.24-32.86-8.98
Net Profit / Share (Rs.)-2.864.91-6.47-27.07-11.76
NP After MI And SOA / Share (Rs.)-3.434.37-6.58-26.65-11.57
PBDIT Margin (%)18.3119.3318.5918.2219.84
PBIT Margin (%)4.927.583.80-5.664.02
PBT Margin (%)-1.112.08-3.72-21.99-2.96
Net Profit Margin (%)-0.891.55-2.92-18.12-3.88
NP After MI And SOA Margin (%)-1.061.37-2.97-17.84-3.82
Return on Networth / Equity (%)-3.414.24-6.63-37.09-547.51
Return on Capital Employeed (%)6.069.103.44-3.814.97
Return On Assets (%)-1.041.35-2.24-7.95-3.39
Long Term Debt / Equity (X)0.060.010.030.40101.06
Total Debt / Equity (X)0.100.040.050.49116.31
Asset Turnover Ratio (%)0.981.030.750.450.95
Current Ratio (X)0.520.520.770.820.24
Quick Ratio (X)0.370.340.590.760.19
Inventory Turnover Ratio (X)10.360.000.000.000.00
Dividend Payout Ratio (NP) (%)0.000.000.000.00-10.41
Dividend Payout Ratio (CP) (%)0.000.000.000.003.32
Earning Retention Ratio (%)0.000.000.000.00110.41
Cash Earning Retention Ratio (%)0.000.000.000.0096.68
Interest Coverage Ratio (X)3.033.332.451.092.22
Interest Coverage Ratio (Post Tax) (X)0.851.210.60-0.100.34
Enterprise Value (Cr.)1961.812458.714834.980.000.00
EV / Net Operating Revenue (X)1.561.995.620.000.00
EV / EBITDA (X)8.5410.3030.220.000.00
MarketCap / Net Operating Revenue (X)1.552.005.680.000.00
Retention Ratios (%)0.000.000.000.00110.41
Price / BV (X)4.966.1712.670.000.00
Price / Net Operating Revenue (X)1.552.005.680.000.00
EarningsYield-0.010.01-0.010.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 43.58

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.

Overvalued: 92.56% compared to the current price 586

Default values used*: Deafault value of 15 for Stock P/E is used

Intrinsic Value: 67.83

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.

Overvalued: 88.42% compared to the current price ₹586

Default values used*: Deafault value of 15 for Stock P/E is used

Last 5 Year EPS CAGR: 55.66%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of -41.33, which is a positive sign.
  2. The stock has a low average Cash Conversion Cycle of -75.00, which is a positive sign.
  1. The stock has a low average ROCE of 5.22%, which may not be favorable.
  2. The company has higher borrowings (500.56) compared to reserves (203.78), which may suggest financial risk.
  3. The company has not shown consistent growth in sales (494.22) and profit (-16.00).

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 Barbeque-Nation Hospitality Ltd:
    1. Net Profit Margin: -0.89%
      • 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: 6.06% (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%: -3.41% (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): 0.85
      • 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: 0.37
      • 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: (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: 0.10
      • 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

Barbeque-Nation Hospitality Ltd. is a Public Limited Listed company incorporated on 13/10/2006 and has its registered office in the State of Karnataka, India. Company’s Corporate Identification Number(CIN) is L55101KA2006PLC073031 and registration number is 073031. Currently Company is involved in the business activities of Food and beverage services provided by hotels, restaurants, caterers, etc.. Company’s Total Operating Revenue is Rs. 761.05 Cr. and Equity Capital is Rs. 19.46 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Hotels, Resorts & RestaurantsSaket Callipolis, Unit No. 601 & 602, Bengaluru Karnataka 560035investor@barbequenation.com
https://www.barbequenation.com
Management
NamePosition Held
Mr. T Narayanan UnniChairman & Ind.Dire (Non-Exe)
Mr. Kayum DhananiManaging Director
Mr. Rahul AgrawalWholeTime Director & CEO
Mr. Raoof Razak DhananiNon Executive Director
Mr. Devinjit SinghNon Executive Director
Mrs. Suchitra DhananiNon Executive Director
Ms. Revathy AshokInd. Non-Executive Director
Mr. Abhay ChaudhariInd. Non-Executive Director

FAQ

What is the latest fair value of Barbeque-Nation Hospitality Ltd?

The latest fair value of Barbeque-Nation Hospitality Ltd is ₹43.58.

What is the Market Cap of Barbeque-Nation Hospitality Ltd?

The Market Cap of Barbeque-Nation Hospitality Ltd is 2,289 Cr..

What is the current Stock Price of Barbeque-Nation Hospitality Ltd as on 06 July 2024?

The current stock price of Barbeque-Nation Hospitality Ltd as on 06 July 2024 is 586.

What is the High / Low of Barbeque-Nation Hospitality Ltd stocks in FY 2024?

In FY 2024, the High / Low of Barbeque-Nation Hospitality Ltd stocks is 792/461.

What is the Stock P/E of Barbeque-Nation Hospitality Ltd?

The Stock P/E of Barbeque-Nation Hospitality Ltd is .

What is the Book Value of Barbeque-Nation Hospitality Ltd?

The Book Value of Barbeque-Nation Hospitality Ltd is 101.

What is the Dividend Yield of Barbeque-Nation Hospitality Ltd?

The Dividend Yield of Barbeque-Nation Hospitality Ltd is 0.00 %.

What is the ROCE of Barbeque-Nation Hospitality Ltd?

The ROCE of Barbeque-Nation Hospitality Ltd is 5.67 %.

What is the ROE of Barbeque-Nation Hospitality Ltd?

The ROE of Barbeque-Nation Hospitality Ltd is 2.82 %.

What is the Face Value of Barbeque-Nation Hospitality Ltd?

The Face Value of Barbeque-Nation Hospitality 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 Barbeque-Nation Hospitality 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