Share Price and Basic Stock Data

Last Updated: November 15, 2024, 5:45 pm

Market Cap	78.0 Cr.
Current Price	90.0
High / Low	96.0/31.4
Stock P/E	37.0
Book Value	65.5
Dividend Yield	0.22 %
ROCE	10.7 %
ROE	9.69 %
Face Value	10.0
PEG Ratio	9.81

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Beekay Niryat Ltd

Competitors of Beekay Niryat Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
IFL Enterprises Ltd	75.0 Cr.	1.00	3.87/0.95		0.99	0.00 %	5.06 %	3.36 %	1.00
Hira Automobile Ltd	19.6 Cr.	71.2	71.2/26.1	28.4	51.4	0.00 %	9.65 %	5.10 %	10.0
Hindustan Appliances Ltd	344 Cr.	343	343/9.83	2,022	14.5	0.00 %	0.26 %	0.90 %	10.0
Hardwyn India Ltd	1,256 Cr.	36.0	52.0/26.0	101	11.1	0.00 %	3.92 %	2.58 %	1.00
Grandma Trading & Agencies Ltd	11.8 Cr.	0.90	3.59/0.80		0.01	0.00 %	0.64 %	1.30 %	1.00
Industry Average	5,268.76	N/A		117.42	N/A	N/A	12.23	8.59	N/A

All Competitor Stocks of Beekay Niryat Ltd

Quarterly Result

Month	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Sales	0.00	0.01	0.00	0.19	0.19	2.85	7.53	7.92	6.21	6.30	3.78	4.77	0.56
Expenses	0.06	0.04	0.04	0.25	0.11	2.73	7.21	7.72	6.06	6.29	3.89	4.69	0.70
Operating Profit	-0.06	-0.03	-0.04	-0.06	0.08	0.12	0.32	0.20	0.15	0.01	-0.11	0.08	-0.14
OPM %		-300.00%		-31.58%	42.11%	4.21%	4.25%	2.53%	2.42%	0.16%	-2.91%	1.68%	-25.00%
Other Income	0.24	0.33	0.08	0.78	0.59	1.24	0.49	0.14	1.30	0.79	0.69	0.13	0.84
Interest	0.00	0.00	0.00	0.02	0.00	0.00	0.00	0.01	0.00	0.01	0.08	0.02	0.02
Depreciation	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.04	0.02	0.05	0.02
Profit before tax	0.18	0.30	0.04	0.70	0.67	1.36	0.81	0.33	1.45	0.75	0.48	0.14	0.66
Tax %	0.00%	0.00%	0.00%	20.00%	8.96%	5.15%	25.93%	18.18%	4.83%	2.67%	25.00%	150.00%	4.55%
Net Profit	0.18	0.30	0.04	0.56	0.61	1.29	0.60	0.27	1.38	0.73	0.35	-0.08	0.63
EPS in Rs	0.23	0.39	0.05	0.73	0.79	1.68	0.78	0.35	1.80	0.95	0.46	-0.10	0.82

Last Updated: October 7, 2024, 8:31 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 23, 2024, 2:54 pm

Month	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	0.00	0.19	18.48	21.06	15.41
Expenses	0.27	0.40	17.75	20.29	15.57
Operating Profit	-0.27	-0.21	0.73	0.77	-0.16
OPM %		-110.53%	3.95%	3.66%	-1.04%
Other Income	1.95	1.95	2.06	2.89	2.45
Interest	0.17	0.02	0.01	0.11	0.13
Depreciation	0.00	0.00	0.00	0.12	0.13
Profit before tax	1.51	1.72	2.78	3.43	2.03
Tax %	9.93%	9.30%	11.51%	10.79%
Net Profit	1.36	1.57	2.46	3.07	1.63
EPS in Rs	1.77	2.04	3.20	4.00	2.13
Dividend Payout %	0.00%	0.00%	15.61%	5.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	15.44%	56.69%	24.80%
Change in YoY Net Profit Growth (%)	0.00%	41.25%	-31.89%

Beekay Niryat Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 3 years from 2021-2022 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:	%
5 Years:	%
3 Years:	%
TTM:	-49%

Compounded Profit Growth
10 Years:	%
5 Years:	%
3 Years:	31%
TTM:	-29%

Stock Price CAGR
10 Years:	%
5 Years:	56%
3 Years:	166%
1 Year:	165%

Return on Equity
10 Years:	%
5 Years:	%
3 Years:	11%
Last Year:	10%

Last Updated: Unknown

Balance Sheet

Last Updated: October 15, 2024, 2:12 pm

Month	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Equity Capital	7.68	7.68	7.68	7.68
Reserves	8.96	8.94	7.63	40.36
Borrowings	0.98	0.84	0.63	2.43
Other Liabilities	0.20	4.15	6.48	8.13
Total Liabilities	17.82	21.61	22.42	58.60
Fixed Assets	0.07	0.01	0.23	0.30
CWIP	0.00	0.00	0.00	0.00
Investments	7.09	12.92	10.62	43.09
Other Assets	10.66	8.68	11.57	15.21
Total Assets	17.82	21.61	22.42	58.60

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	-0.35	6.05	0.22	-1.86
Cash from Investing Activity +	0.98	-5.69	0.38	-0.10
Cash from Financing Activity +	-1.48	-0.15	-0.23	1.69
Net Cash Flow	-0.85	0.21	0.37	-0.27

Free Cash Flow

Month	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-1.25	-1.05	0.10	-1.66

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

Month	Mar 2022	Mar 2023	Mar 2024
Debtor Days	0.00	23.11	19.76
Inventory Days		0.00	0.00
Days Payable
Cash Conversion Cycle	0.00	23.11	19.76
Working Capital Days	7,933.95	85.72	91.68
ROCE %	9.92%	14.50%	10.75%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	70.17%	73.39%	73.51%	73.51%	61.62%	61.62%	61.62%	61.62%	61.62%	61.62%	61.62%	61.62%
Public	29.83%	26.61%	26.49%	26.49%	38.38%	38.39%	38.39%	38.38%	38.38%	38.38%	38.39%	38.39%
No. of Shareholders	799	1,036	1,064	1,112	1,458	1,615	1,627	1,724	2,336	2,212	2,091	2,202

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	3.18	3.20	2.04	1.77
Diluted EPS (Rs.)	3.18	3.20	2.04	1.77
Cash EPS (Rs.)	1.43	1.27	0.54	0.47
Book Value[Excl.RevalReserv]/Share (Rs.)	55.68	26.55	21.64	21.66
Book Value[Incl.RevalReserv]/Share (Rs.)	55.68	26.55	21.64	21.66
Revenue From Operations / Share (Rs.)	27.40	24.05	0.24	0.00
PBDIT / Share (Rs.)	2.04	1.70	0.77	0.89
PBIT / Share (Rs.)	1.89	1.70	0.77	0.89
PBT / Share (Rs.)	1.75	1.68	0.74	0.67
Net Profit / Share (Rs.)	1.28	1.27	0.54	0.47
NP After MI And SOA / Share (Rs.)	3.18	3.20	2.04	1.77
PBDIT Margin (%)	7.44	7.07	320.59	0.00
PBIT Margin (%)	6.89	7.05	320.59	0.00
PBT Margin (%)	6.39	6.97	309.64	0.00
Net Profit Margin (%)	4.66	5.26	225.66	0.00
NP After MI And SOA Margin (%)	11.61	13.29	844.42	0.00
Return on Networth / Equity (%)	5.71	12.04	9.42	8.17
Return on Capital Employeed (%)	3.21	6.20	3.57	4.15
Return On Assets (%)	4.59	4.55	7.24	7.63
Long Term Debt / Equity (X)	0.05	0.03	0.00	0.00
Total Debt / Equity (X)	0.05	0.03	0.05	0.05
Asset Turnover Ratio (%)	0.39	0.77	0.01	0.00
Current Ratio (X)	1.70	0.34	1.70	8.95
Quick Ratio (X)	1.70	0.34	1.70	8.95
Interest Coverage Ratio (X)	14.66	93.36	29.30	3.97
Interest Coverage Ratio (Post Tax) (X)	10.19	70.55	21.62	3.11
Enterprise Value (Cr.)	36.83	39.59	9.58	6.24
EV / Net Operating Revenue (X)	1.75	2.14	51.65	0.00
EV / EBITDA (X)	23.48	30.29	16.11	9.03
MarketCap / Net Operating Revenue (X)	1.65	2.14	48.26	0.00
Price / BV (X)	0.81	1.94	0.53	0.31
Price / Net Operating Revenue (X)	1.65	2.14	48.34	0.00
EarningsYield	0.07	0.06	0.17	0.25

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Beekay Niryat Ltd as of November 17, 2024 is: 235.35

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 17, 2024, Beekay Niryat Ltd is Undervalued by 161.50% compared to the current share price 90.00

Intrinsic Value of Beekay Niryat Ltd as of November 17, 2024 is: 244.23

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 17, 2024, Beekay Niryat Ltd is Undervalued by 171.37% compared to the current share price 90.00

Last 5 Year EPS CAGR: 3.77%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock is trading at a low valuation with an average P/B ratio of 1.31 and average Dividend Yield of 83.63%. The company has higher reserves (16.47 cr) compared to borrowings (1.22 cr), indicating strong financial stability. The company has shown consistent growth in sales (11.03 cr) and profit (2.29 cr) over the years.	The stock has a low average ROCE of 8.79%, which may not be favorable. The stock has a high average Working Capital Days of 46.10, which may not be favorable. The stock has a high average Cash Conversion Cycle of 10.72, 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 Beekay Niryat Ltd:
1. Net Profit Margin: 4.66%
  - 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: 3.21% (Industry Average ROCE: 12.23%)
  - 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%: 5.71% (Industry Average ROE: 8.59%)
  - 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): 10.19
  - 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: 1.7
  - 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: 37 (Industry average Stock P/E: 117.42)
  - 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: 0.05
  - 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

Beekay Niryat Ltd. is a Public Limited Listed company incorporated on 06/06/1975 and has its registered office in the State of Rajasthan, India. Company’s Corporate Identification Number(CIN) is L67120RJ1975PLC045573 and registration number is 045573. Currently company belongs to the Industry of Trading. Company’s Total Operating Revenue is Rs. 0.19 Cr. and Equity Capital is Rs. 7.68 Cr. for the Year ended 31/03/2022.

INDUSTRY	ADDRESS	CONTACT
Trading & Distributors	111, Signature Tower, DC-2, Jaipur Rajasthan 302015	accounts@abil.co.in http://bkn.bajoriagroup.in

Management
Name	Position Held
Mrs. Puja Bajoria	Chairperson & Managing Director
Mr. Ashutosh Bajoria	Non Executive Director
Mr. Pankaj Sharma	Non Executive Director
Mr. Nitin Ghanshyam Hotchandani	Independent Director
Mr. Kamal Kishor Sharma	Independent Director

FAQ

What is the latest intrinsic value of Beekay Niryat Ltd?

The latest intrinsic value of Beekay Niryat Ltd as on 17 November 2024 is ₹235.35, which is 161.50% higher than the current market price of ₹90.00.

What is the Market Cap of Beekay Niryat Ltd?

The Market Cap of Beekay Niryat Ltd is 78.0 Cr..

What is the current Stock Price of Beekay Niryat Ltd as on 17 November 2024?

The current stock price of Beekay Niryat Ltd as on 17 November 2024 is ₹90.0.

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

In FY 2024, the High / Low of Beekay Niryat Ltd stocks is 96.0/31.4.

What is the Stock P/E of Beekay Niryat Ltd?

The Stock P/E of Beekay Niryat Ltd is 37.0.

What is the Book Value of Beekay Niryat Ltd?

The Book Value of Beekay Niryat Ltd is 65.5.

What is the Dividend Yield of Beekay Niryat Ltd?

The Dividend Yield of Beekay Niryat Ltd is 0.22 %.

What is the ROCE of Beekay Niryat Ltd?

The ROCE of Beekay Niryat Ltd is 10.7 %.

What is the ROE of Beekay Niryat Ltd?

The ROE of Beekay Niryat Ltd is 9.69 %.

What is the Face Value of Beekay Niryat Ltd?

The Face Value of Beekay Niryat Ltd is 10.0.