Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 19 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 531862 | NSE: BHARATAGRI

Bharat Agri Fert & Realty Ltd: Share Price Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 18, 2024, 8:41 pm

Market Cap 404 Cr.
Current Price 76.5
High / Low 132/68.5
Stock P/E
Book Value 9.97
Dividend Yield0.07 %
ROCE6.14 %
ROE14.8 %
Face Value 1.00
PEG Ratio0.00

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

View Share Price Target for Bharat Agri Fert & Realty Ltd

Competitors of Bharat Agri Fert & Realty Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Gujarat State Fertilizers & Chemicals Ltd 8,601 Cr. 216 322/18816.3 3371.85 %5.77 %4.55 % 2.00
Bharat Agri Fert & Realty Ltd 404 Cr. 76.5 132/68.5 9.970.07 %6.14 %14.8 % 1.00
Basant Agro Tech (India) Ltd 174 Cr. 19.2 28.9/17.521.0 19.50.26 %5.65 %1.30 % 1.00
Zuari Agro Chemicals Ltd 983 Cr. 234 268/1515.49 4220.00 %8.50 %3.44 % 10.0
Southern Petrochemicals Industries Corporation Ltd (SPIC) 1,583 Cr. 77.7 108/64.410.2 56.41.93 %17.8 %14.4 % 10.0
Industry Average10,744.67 Cr369.0952.69165.700.62%21.98%10.62%7.35

All Competitor Stocks of Bharat Agri Fert & Realty Ltd

Quarterly Result

MonthMar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023
Sales5.9210.857.143.773.927.064.275.705.999.736.525.557.44
Expenses7.4810.985.745.655.584.594.935.216.298.258.137.418.62
Operating Profit-1.56-0.131.40-1.88-1.662.47-0.660.49-0.301.48-1.61-1.86-1.18
OPM %-26.35%-1.20%19.61%-49.87%-42.35%34.99%-15.46%8.60%-5.01%15.21%-24.69%-33.51%-15.86%
Other Income0.730.130.140.160.010.150.233.28-0.290.150.370.390.70
Interest0.330.480.180.250.850.420.440.560.660.630.870.960.97
Depreciation0.660.580.570.580.590.500.720.750.740.740.820.880.87
Profit before tax-1.82-1.060.79-2.55-3.091.70-1.592.46-1.990.26-2.93-3.31-2.32
Tax %0.00%4.72%-1.27%0.00%2.27%0.00%3.14%0.41%0.50%42.31%-4.10%0.91%-3.45%
Net Profit-1.82-1.110.80-2.62-2.991.70-1.682.42-2.000.15-2.82-3.35-2.24
EPS in Rs-0.34-0.210.15-0.50-0.570.32-0.320.46-0.380.03-0.53-0.63-0.42

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Sales57.2151.5944.1833.5045.2922.6125.6423.0129.22
Expenses44.2249.4841.8031.5245.7226.0627.9021.0832.31
Operating Profit12.992.112.381.98-0.43-3.45-2.261.93-3.09
OPM %22.71%4.09%5.39%5.91%-0.95%-15.26%-8.81%8.39%-10.57%
Other Income1.310.681.081.981.931.100.513.371.53
Interest0.220.751.851.222.201.471.762.083.43
Depreciation1.892.192.603.003.082.682.322.733.32
Profit before tax12.19-0.15-0.99-0.26-3.78-6.50-5.830.49-8.31
Tax %22.97%40.00%-7.07%61.54%-6.88%0.00%2.06%12.24%-0.72%
Net Profit9.40-0.41-0.92-0.42-3.52-6.49-5.940.43-8.25
EPS in Rs1.78-0.08-0.17-0.08-0.67-1.23-1.120.08-1.56
Dividend Payout %8.44%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)-104.36%-124.39%54.35%-738.10%-84.38%8.47%107.24%-2018.60%
Change in YoY Net Profit Growth (%)0.00%-20.03%178.74%-792.44%653.72%92.85%98.76%-2125.84%

Bharat Agri Fert & Realty Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2015-2016 to 2022-2023.

Growth

Compounded Sales Growth
10 Years:%
5 Years:-3%
3 Years:9%
TTM:27%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:-11%
TTM:-2494%
Stock Price CAGR
10 Years:21%
5 Years:37%
3 Years:38%
1 Year:-22%
Return on Equity
10 Years:%
5 Years:-7%
3 Years:-8%
Last Year:-15%

Last Updated: Unknown

Balance Sheet

Last Updated: Unknown

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Equity Capital5.295.295.295.295.295.295.295.295.29
Reserves71.6071.1971.7870.3066.8760.4354.7755.3747.42
Borrowings14.7119.7414.3117.4814.7014.4718.2422.9526.96
Other Liabilities15.3623.6918.2917.3926.8915.8216.3415.7415.92
Total Liabilities106.96119.91109.67110.46113.7596.0194.6499.3595.59
Fixed Assets17.6221.9723.6226.0823.6521.2519.3426.4429.02
CWIP3.450.000.000.000.000.007.260.000.00
Investments0.020.680.670.24-0.430.040.090.050.35
Other Assets85.8797.2685.3884.1490.5374.7267.9572.8666.22
Total Assets106.96119.91109.67110.46113.7596.0194.6499.3595.59

Reserves and Borrowings Chart

Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity +-8.55-16.3810.4110.310.65-0.379.487.525.51
Cash from Investing Activity +-1.04-4.25-5.12-6.99-0.651.86-7.64-9.79-6.00
Cash from Financing Activity +7.413.34-5.271.22-4.55-1.50-1.762.200.57
Net Cash Flow-2.18-17.290.014.54-4.550.000.08-0.070.08

Free Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-1.72-17.63-11.93-15.50-15.13-17.92-20.50-21.02-30.05

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 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days69.80104.50105.83130.64102.67187.10146.77157.2011.74
Inventory Days496.06603.84596.06879.73714.971,253.98920.102,203.701,607.04
Days Payable90.78200.63164.09246.44358.77321.46285.92543.73339.33
Cash Conversion Cycle475.07507.71537.80763.93458.871,119.62780.941,817.161,279.45
Working Capital Days247.80347.81372.68405.86299.40601.02403.86530.45351.38
ROCE %0.65%0.90%1.04%-1.72%-6.02%-5.14%3.06%-6.14%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Promoters67.91%67.91%67.91%67.91%67.91%67.91%67.91%67.91%67.91%67.91%67.91%67.91%
FIIs0.00%0.00%0.00%0.05%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
DIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.05%0.00%
Public32.09%32.09%32.09%32.04%32.08%32.08%32.08%32.10%32.09%32.08%32.03%32.09%
No. of Shareholders4,0374,2044,2484,2804,1584,8485,7175,7106,66910,25714,86214,909

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
FaceValue1.0010.0010.0010.0010.00
Basic EPS (Rs.)-1.490.82-11.24-12.32-6.66
Diluted EPS (Rs.)-1.490.82-11.24-12.32-6.66
Cash EPS (Rs.)-0.936.12-6.96-7.25-0.53
Book Value[Excl.RevalReserv]/Share (Rs.)9.70114.75113.62124.33136.52
Book Value[Incl.RevalReserv]/Share (Rs.)9.97114.75113.62124.33136.52
Revenue From Operations / Share (Rs.)5.5343.5448.5742.8786.06
PBDIT / Share (Rs.)-0.2910.16-3.40-4.483.15
PBIT / Share (Rs.)-0.925.00-7.79-9.55-2.67
PBT / Share (Rs.)-1.571.08-11.13-12.33-6.84
Net Profit / Share (Rs.)-1.560.96-11.35-12.32-6.35
NP After MI And SOA / Share (Rs.)-1.560.81-11.24-12.29-6.66
PBDIT Margin (%)-5.3323.33-7.00-10.453.65
PBIT Margin (%)-16.6811.49-16.04-22.28-3.10
PBT Margin (%)-28.422.47-22.91-28.76-7.94
Net Profit Margin (%)-28.212.20-23.36-28.74-7.38
NP After MI And SOA Margin (%)-28.211.87-23.14-28.65-7.74
Return on Networth / Equity (%)-16.090.71-9.89-9.88-4.88
Return on Capital Employeed (%)-7.484.10-6.50-7.53-1.94
Return On Assets (%)-8.620.43-6.27-6.76-3.09
Long Term Debt / Equity (X)0.220.040.030.000.00
Total Debt / Equity (X)0.520.370.300.220.20
Asset Turnover Ratio (%)0.290.230.260.210.40
Current Ratio (X)1.441.401.461.811.61
Quick Ratio (X)0.220.480.500.690.65
Inventory Turnover Ratio (X)0.000.000.000.000.48
Interest Coverage Ratio (X)-0.452.59-1.02-1.610.75
Interest Coverage Ratio (Post Tax) (X)-1.401.24-2.40-3.44-0.52
Enterprise Value (Cr.)544.95235.05101.5190.4170.47
EV / Net Operating Revenue (X)18.6410.213.953.991.55
EV / EBITDA (X)-349.2843.77-56.41-38.1542.38
MarketCap / Net Operating Revenue (X)17.759.263.323.361.28
Price / BV (X)10.123.511.421.160.80
Price / Net Operating Revenue (X)17.759.263.323.361.28
EarningsYield-0.010.00-0.06-0.08-0.06

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Bharat Agri Fert & Realty Ltd as of December 19, 2024 is: 22.15

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 19, 2024, Bharat Agri Fert & Realty Ltd is Overvalued by 71.05% compared to the current share price 76.50

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

Intrinsic Value of Bharat Agri Fert & Realty Ltd as of December 19, 2024 is: 19.50

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 19, 2024, Bharat Agri Fert & Realty Ltd is Overvalued by 74.51% compared to the current share price 76.50

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

Last 5 Year EPS CAGR: -11.95%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (63.30 cr) compared to borrowings (18.17 cr), indicating strong financial stability.
  1. The stock has a low average ROCE of -1.49%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 395.58, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 391.92, which may not be favorable.
  4. The company has not shown consistent growth in sales (36.92) and profit (-1.46).

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 Bharat Agri Fert & Realty Ltd:
    1. Net Profit Margin: -28.21%
      • 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: -7.48% (Industry Average ROCE: 21.98%)
      • 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%: -16.09% (Industry Average ROE: 10.62%)
      • 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): -1.4
      • 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: 0.22
      • 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: 0 (Industry average Stock P/E: 52.69)
      • 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: 0.52
      • 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

Bharat Agri Fert & Realty Ltd. is a Public Limited Listed company incorporated on 10/06/1985 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L24100MH1985PLC036547 and registration number is 036547. Currently Company is involved in the business activities of Manufacture of other fertilizers. Company’s Total Operating Revenue is Rs. 23.01 Cr. and Equity Capital is Rs. 5.29 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Fertilisers301, 3rd Floor, Hubtown Solaris, N.S. Phadke Marg, Mumbai Maharashtra 400069bfilshivsai@gmail.com
www.bafrl.com
Management
NamePosition Held
Mr. Yogendra Dahyabhai PatelChairman & Managing Director
Ms. Chandni Yogendra PatelWhole Time Director
Mr. Vijal Yogendra PatelWhole Time Director
Mrs. Anjni Yogendra PatelWhole Time Director
Mr. Kantilal Naryandas JethwaDirector & CFO
Mr. Chunilal Bhanji GherwadaIndependent Director
Mr. Kalpesh Chandrakant ShahIndependent Director
Mr. Hemant Nandkishor BataviyaIndependent Director
Mr. Viren Pranjivan BhundiaIndependent Director
Mr. Bipin Shantilal MavadiyaIndependent Director

FAQ

What is the latest intrinsic value of Bharat Agri Fert & Realty Ltd?

The latest intrinsic value of Bharat Agri Fert & Realty Ltd as on 19 December 2024 is ₹22.15, which is 71.05% lower than the current market price of ₹76.50. The stock has a market capitalization of 404 Cr. and recorded a high/low of 132/68.5 during the current fiscal year 2024-2025. As of Mar 2023, the company has reserves of ₹47.42 Cr and total liabilities of ₹95.59 Cr.

What is the Market Cap of Bharat Agri Fert & Realty Ltd?

The Market Cap of Bharat Agri Fert & Realty Ltd is 404 Cr..

What is the current Stock Price of Bharat Agri Fert & Realty Ltd as on 19 December 2024?

The current stock price of Bharat Agri Fert & Realty Ltd as on 19 December 2024 is 76.5.

What is the High / Low of Bharat Agri Fert & Realty Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Bharat Agri Fert & Realty Ltd stocks is 132/68.5.

What is the Stock P/E of Bharat Agri Fert & Realty Ltd?

The Stock P/E of Bharat Agri Fert & Realty Ltd is .

What is the Book Value of Bharat Agri Fert & Realty Ltd?

The Book Value of Bharat Agri Fert & Realty Ltd is 9.97.

What is the Dividend Yield of Bharat Agri Fert & Realty Ltd?

The Dividend Yield of Bharat Agri Fert & Realty Ltd is 0.07 %.

What is the ROCE of Bharat Agri Fert & Realty Ltd?

The ROCE of Bharat Agri Fert & Realty Ltd is 6.14 %.

What is the ROE of Bharat Agri Fert & Realty Ltd?

The ROE of Bharat Agri Fert & Realty Ltd is 14.8 %.

What is the Face Value of Bharat Agri Fert & Realty Ltd?

The Face Value of Bharat Agri Fert & Realty Ltd is 1.00.

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 Bharat Agri Fert & Realty 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