Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 18 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 543668 | NSE: BBTCL

B&B Triplewall Containers Ltd: Share Price Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 17, 2024, 10:14 pm

Market Cap 452 Cr.
Current Price 217
High / Low 318/206
Stock P/E35.8
Book Value 59.9
Dividend Yield0.46 %
ROCE12.0 %
ROE17.0 %
Face Value 10.0
PEG Ratio15.44

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

View Share Price Target for B&B Triplewall Containers Ltd

Competitors of B&B Triplewall Containers Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Hindustan Tin Works Ltd 212 Cr. 204 249/13215.0 2010.59 %11.1 %8.65 % 10.0
HCP Plastene Bulkpack Ltd 169 Cr. 158 294/14744.5 49.40.00 %5.83 %0.30 % 10.0
Gujarat Containers Ltd 101 Cr. 178 200/14211.7 83.60.84 %22.7 %22.9 % 10.0
Goblin India Ltd 47.0 Cr. 34.0 82.4/29.212.1 31.80.00 %8.18 %6.90 % 10.0
G K P Printing & Packaging Ltd 18.5 Cr. 8.40 16.0/7.53 9.980.00 %5.50 %7.89 % 10.0
Industry Average2,029.37N/A27.67N/AN/A11.9429.57N/A

All Competitor Stocks of B&B Triplewall Containers Ltd

Quarterly Result

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales79.5580.2483.9686.8185.4980.5885.7995.7491.57101.42104.32
Expenses68.5369.7976.2177.0875.5469.5176.2784.9681.7791.5796.33
Operating Profit11.0210.457.759.739.9511.079.5210.789.809.857.99
OPM %13.85%13.02%9.23%11.21%11.64%13.74%11.10%11.26%10.70%9.71%7.66%
Other Income0.250.110.200.240.190.330.310.210.200.310.36
Interest1.361.111.321.771.531.641.551.241.531.672.10
Depreciation2.032.041.812.342.402.432.082.182.442.422.07
Profit before tax7.887.414.825.866.217.336.207.576.036.074.18
Tax %25.13%25.24%26.97%25.94%24.64%24.01%27.26%24.83%25.87%25.21%25.60%
Net Profit5.905.543.514.354.685.574.515.694.474.543.11
EPS in Rs2.882.701.712.122.282.722.202.772.182.211.52

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales0996101159193191234313337375393
Expenses0109294149182172202268298335355
Operating Profit0-1481012203345394038
OPM %-7%4%7%6%6%10%14%14%11%11%10%
Other Income005-087111111
Interest002355555667
Depreciation003377988999
Profit before tax0-1425762133242624
Tax %0%56%-4%17%24%26%24%25%25%26%
Net Profit0-1224551624181918
EPS in Rs0.00-34.5255.5244.6511.872.532.217.7411.928.839.368.68
Dividend Payout %0%0%0%0%0%0%6%8%11%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)0.00%100.00%25.00%0.00%220.00%50.00%-25.00%5.56%
Change in YoY Net Profit Growth (%)0.00%100.00%-75.00%-25.00%220.00%-170.00%-75.00%30.56%

B&B Triplewall Containers Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2016-2017 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:14%
3 Years:17%
TTM:19%
Compounded Profit Growth
10 Years:%
5 Years:30%
3 Years:6%
TTM:-38%
Stock Price CAGR
10 Years:%
5 Years:42%
3 Years:6%
1 Year:-21%
Return on Equity
10 Years:%
5 Years:21%
3 Years:22%
Last Year:17%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 1:38 am

MonthMar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital2234421212121212121
Reserves22713182429456884101102
Borrowings21227514854484959123180211
Other Liabilities0212152522173033385463
Total Liabilities618498395121114144180265355397
Fixed Assets111174846455357555958234
CWIP2032017307541500
Investments000000000111
Other Assets27293349605887118151146163
Total Assets618498395121114144180265355397

Reserves and Borrowings Chart

Cash Flow

MonthMar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +0011713514148359
Cash from Investing Activity +00-11-36-5-21-4-9-12-59-109
Cash from Financing Activity +001317-817-11-545649
Net Cash Flow003-3-11-0-0-0-00

Free Cash Flow

MonthMar 2012Mar 2013Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-2.00-13.00-23.00-43.00-38.00-42.00-28.00-16.00-14.00-84.00-140.00

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 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days52453943404160596375
Inventory Days137415061667585828969
Days Payable93364759453352414856
Cash Conversion Cycle9550414562839210010488
Working Capital Days133541440546385879681
ROCE %-6%9%15%14%11%24%29%16%12%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2020Mar 2021Sep 2021Mar 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters71.43%71.43%71.43%71.43%71.43%71.43%71.43%71.43%71.43%71.43%71.43%71.43%
DIIs0.00%0.00%0.61%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public28.57%28.57%27.96%28.57%28.57%28.57%28.58%28.57%28.58%28.58%28.57%28.58%
No. of Shareholders1691491712212869131,4271,6292,0103,0503,0983,180

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23
FaceValue10.0010.00
Basic EPS (Rs.)8.548.83
Diluted EPS (Rs.)8.548.83
Cash EPS (Rs.)13.3413.21
Book Value[Excl.RevalReserv]/Share (Rs.)58.1451.11
Book Value[Incl.RevalReserv]/Share (Rs.)58.1451.11
Revenue From Operations / Share (Rs.)183.02164.08
PBDIT / Share (Rs.)19.6719.24
PBIT / Share (Rs.)14.5714.86
PBT / Share (Rs.)11.2511.81
Net Profit / Share (Rs.)8.248.83
NP After MI And SOA / Share (Rs.)8.248.83
PBDIT Margin (%)10.7411.72
PBIT Margin (%)7.969.05
PBT Margin (%)6.147.19
Net Profit Margin (%)4.505.38
NP After MI And SOA Margin (%)4.505.38
Return on Networth / Equity (%)14.1217.32
Return on Capital Employeed (%)12.2616.15
Return On Assets (%)4.636.61
Long Term Debt / Equity (X)1.040.79
Total Debt / Equity (X)1.581.25
Asset Turnover Ratio (%)1.180.00
Current Ratio (X)1.141.52
Quick Ratio (X)0.700.81
Inventory Turnover Ratio (X)4.740.00
Dividend Payout Ratio (NP) (%)0.0011.32
Dividend Payout Ratio (CP) (%)0.007.57
Earning Retention Ratio (%)0.0088.68
Cash Earning Retention Ratio (%)0.0092.43
Interest Coverage Ratio (X)5.926.31
Interest Coverage Ratio (Post Tax) (X)3.483.89
Enterprise Value (Cr.)721.09573.58
EV / Net Operating Revenue (X)1.921.70
EV / EBITDA (X)17.8714.54
MarketCap / Net Operating Revenue (X)1.421.32
Retention Ratios (%)0.0088.67
Price / BV (X)4.464.25
Price / Net Operating Revenue (X)1.421.32
EarningsYield0.030.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of B&B Triplewall Containers Ltd as of December 18, 2024 is: 366.23

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 December 18, 2024, B&B Triplewall Containers Ltd is Undervalued by 68.77% compared to the current share price 217.00

Intrinsic Value of B&B Triplewall Containers Ltd as of December 18, 2024 is: 374.72

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 December 18, 2024, B&B Triplewall Containers Ltd is Undervalued by 72.68% compared to the current share price 217.00

Last 5 Year EPS CAGR: 2.32%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has shown consistent growth in sales (200.08 cr) and profit (12.58 cr) over the years.
  1. The stock has a low average ROCE of 11.27%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 64.27, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 69.09, which may not be favorable.
  4. The company has higher borrowings (72.00) compared to reserves (41.25), which may suggest financial risk.

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 B&B Triplewall Containers Ltd:
    1. Net Profit Margin: 4.5%
      • 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: 12.26% (Industry Average ROCE: 11.94%)
      • 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%: 14.12% (Industry Average ROE: 29.57%)
      • 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): 3.48
      • 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: 0.7
      • 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: 35.8 (Industry average Stock P/E: 27.67)
      • 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: 1.58
      • 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

B&B Triplewall Containers Ltd. is a Public Limited Listed company incorporated on 23/08/2011 and has its registered office in the State of Karnataka, India. Company’s Corporate Identification Number(CIN) is L21015KA2011PLC060106 and registration number is 060106. Currently Company is involved in the business activities of Manufacture of corrugated paper and paperboard. Company’s Total Operating Revenue is Rs. 312.60 Cr. and Equity Capital is Rs. 20.51 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Packaging & ContainersSy. No. 263/2/3, Marsur Madivala, Bengaluru Karnataka 562106cs@boxandboard.in
http://www.boxandboard.in
Management
NamePosition Held
Mr. Manish Kumar GuptaChairman & Managing Director
Mr. Ravi AgarwalExecutive Director & CFO
Mr. Manish BothraExecutive Director
Mr. Alok AgarwalExecutive Director
Mr. Vikram JainIndependent Director
Mrs. Antoinette Ryan DsouzaIndependent Director
Mr. Sushil R BhatiaIndependent Director
Mr. Arun SarmaIndependent Director

FAQ

What is the latest intrinsic value of B&B Triplewall Containers Ltd?

The latest intrinsic value of B&B Triplewall Containers Ltd as on 18 December 2024 is ₹366.23, which is 68.77% higher than the current market price of ₹217.00. The stock has a market capitalization of 452 Cr. and recorded a high/low of ₹318/206 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹102 Cr and total liabilities of ₹397 Cr.

What is the Market Cap of B&B Triplewall Containers Ltd?

The Market Cap of B&B Triplewall Containers Ltd is 452 Cr..

What is the current Stock Price of B&B Triplewall Containers Ltd as on 18 December 2024?

The current stock price of B&B Triplewall Containers Ltd as on 18 December 2024 is 217.

What is the High / Low of B&B Triplewall Containers Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of B&B Triplewall Containers Ltd stocks is 318/206.

What is the Stock P/E of B&B Triplewall Containers Ltd?

The Stock P/E of B&B Triplewall Containers Ltd is 35.8.

What is the Book Value of B&B Triplewall Containers Ltd?

The Book Value of B&B Triplewall Containers Ltd is 59.9.

What is the Dividend Yield of B&B Triplewall Containers Ltd?

The Dividend Yield of B&B Triplewall Containers Ltd is 0.46 %.

What is the ROCE of B&B Triplewall Containers Ltd?

The ROCE of B&B Triplewall Containers Ltd is 12.0 %.

What is the ROE of B&B Triplewall Containers Ltd?

The ROE of B&B Triplewall Containers Ltd is 17.0 %.

What is the Face Value of B&B Triplewall Containers Ltd?

The Face Value of B&B Triplewall Containers 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 B&B Triplewall Containers 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