Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 24 June, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 500547 | NSE: BPCL

Fundamental Analysis of Bharat Petroleum Corporation Ltd

Basic Stock Data

Last Updated: June 17, 2024, 8:38 pm

Market Cap 1,35,936 Cr.
Current Price 627
High / Low688/331
Stock P/E5.02
Book Value 349
Dividend Yield1.68 %
ROCE32.1 %
ROE41.9 %
Face Value 10.0
PEG Ratio0.09

Competitors of Bharat Petroleum Corporation Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Indian Oil Corporation Ltd 2,34,653 Cr. 166197/85.55.62 1307.22 %21.2 %25.8 % 10.0
Reliance Industries Ltd 19,51,623 Cr. 2,8833,030/2,22028.0 1,1730.31 %10.0 %9.23 % 10.0
Mangalore Refinery & Petrochemicals Ltd 39,351 Cr. 224289/75.810.9 75.60.45 %25.2 %31.2 % 10.0
Industry Average741,875.67 Cr1,091.0014.84459.532.66%18.80%22.08%10.00

Bharat Petroleum Corporation Ltd Quarterly Results

MonthSep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Sales49,40966,07576,68870,94676,43995,121104,080121,082114,820119,170118,115112,985103,044
Expenses44,21561,34970,36667,82171,47490,01998,126126,906113,406114,957107,03197,20090,104
Operating Profit5,1934,7266,3223,1254,9655,1025,954-5,8241,4154,21311,08515,78512,941
OPM %11%7%8%4%6%5%6%-5%1%4%9%14%13%
Other Income-142517,1671,9791,1316881,131615673415344800694
Interest1083455795826116607527109371,128970869973
Depreciation1,0651,0731,1241,1501,3491,3941,6031,6171,5611,5861,6051,6141,605
Profit before tax4,0073,55911,7863,3724,1363,7374,730-7,537-4101,9138,85414,10311,056
Tax %35%47%10%15%23%26%41%18%17%9%22%25%25%
Net Profit2,5901,90110,6422,8733,2012,7592,803-6,148-3381,7476,87010,6448,244
EPS in Rs10.437.2247.4913.2414.7612.7212.92-28.34-1.568.0531.6749.0738.00

Quarterly Chart

Bharat Petroleum Corporation Ltd Profit & Loss

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales212,140242,181264,421242,598187,815201,251235,895298,226284,572230,171346,791473,187453,314
Expenses207,178235,472255,007232,818174,844187,468220,578283,113275,597209,170327,654462,288409,291
Operating Profit4,9616,7099,4149,78012,97113,78315,31715,1128,97521,00119,13710,89944,023
OPM %2%3%4%4%7%7%6%5%3%9%6%2%10%
Other Income1,3081,4921,3442,1171,9132,7212,9272,9751,3937,4894,9392,0362,254
Interest2,2592,5181,9821,1806806961,1861,7642,6371,7232,6063,7453,940
Depreciation2,4112,4632,6113,0272,0722,1082,8853,4184,0804,3345,4346,3696,410
Profit before tax1,5993,2206,1667,69012,13213,70014,17412,9053,65222,43216,0372,82135,926
Tax %47%40%34%34%33%31%31%34%-0%23%27%24%
Net Profit8511,9364,0535,0828,0899,5079,7928,5283,66617,32011,6822,13127,505
EPS in Rs3.608.6718.0322.1637.2940.2041.5335.9714.0874.5253.859.82126.79
Dividend Payout %55%42%31%34%25%49%46%48%106%102%29%40%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)127.50%109.35%25.39%59.17%17.53%3.00%-12.91%-57.01%372.45%-32.55%-81.76%
Change in YoY Net Profit Growth (%)0.00%-18.15%-83.96%33.78%-41.64%-14.53%-15.91%-44.10%429.46%-405.00%-49.21%

Growth

Compounded Sales Growth
10 Years:5%
5 Years:8%
3 Years:25%
TTM:-5%
Compounded Profit Growth
10 Years:21%
5 Years:28%
3 Years:29%
TTM:709%
Stock Price CAGR
10 Years:13%
5 Years:10%
3 Years:10%
1 Year:67%
Return on Equity
10 Years:24%
5 Years:23%
3 Years:24%
Last Year:42%

Last Updated: June 17, 2024, 3:08 pm

Bharat Petroleum Corporation Ltd Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital3627237237236561,3111,9671,9671,9672,0932,1292,1292,129
Reserves15,51816,05218,70321,82527,13829,50834,65236,79834,56551,46249,77651,39368,853
Borrowings30,15333,15733,15225,49223,38835,72537,65944,83965,47654,53264,53469,37656,335
Other Liabilities31,78129,69635,88238,28135,24142,54146,07853,32248,85252,89171,08965,21083,686
Total Liabilities77,81479,62888,46086,32286,422109,086120,356136,926150,860160,978187,529188,109211,003
Fixed Assets24,98824,72127,58029,10925,35833,68445,53949,31560,17564,09883,90186,67596,573
CWIP4,5347,4639,37215,78717,45916,8349,87513,65417,75717,03715,43316,2497,132
Investments7,8917,4706,9857,7129,40121,32723,72524,90727,02926,76823,61626,77828,165
Other Assets40,40139,97444,52333,71434,20337,24141,21749,05045,90053,07564,57858,40679,133
Total Assets77,81479,62888,46086,32286,422109,086120,356136,926150,860160,978187,529188,109211,003

Reserves and Borrowings Chart

Bharat Petroleum Corporation Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 1,9075,9269,58820,74211,1199,04111,06810,1577,88123,45520,33612,466
Cash from Investing Activity -2,276-3,604-6,881-10,536-9,233-15,274-7,066-10,451-11,135-2,474-8,138-7,806
Cash from Financing Activity -4,379-846-3,736-9,792-1,3324,804-4,2182073,583-13,981-17,672-4,402
Net Cash Flow-4,7481,476-1,029414555-1,429-215-873297,000-5,474257

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-26.00-27.00-24.00-16.00-11.00-22.00-22.00-29.00-57.00-33.00-45.00-59.00

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

Bharat Petroleum Corporation Ltd Financial Efficiency Indicators

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days97644988712105
Inventory Days403335293445413232525132
Days Payable251520221924272519323720
Cash Conversion Cycle242522121930211620332417
Working Capital Days121410-17-18-16-6-3-7-15-8-5
ROCE %9%12%16%17%25%24%21%18%9%18%16%7%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters52.98%52.98%52.98%52.98%52.98%52.98%52.98%52.98%52.98%52.98%52.98%52.98%
FIIs12.63%11.97%12.66%13.69%13.17%12.96%12.53%12.57%12.55%13.01%14.21%16.79%
DIIs22.36%21.73%21.14%19.85%20.70%20.90%21.80%22.59%23.10%22.53%22.13%21.30%
Government0.86%0.86%0.86%0.86%0.86%0.94%0.94%0.94%0.94%0.94%0.94%0.94%
Public10.86%12.15%12.05%12.31%11.98%12.23%11.44%10.61%10.12%10.21%9.44%8.00%
Others0.32%0.32%0.32%0.32%0.32%0.00%0.32%0.32%0.32%0.32%0.32%0.00%
No. of Shareholders5,62,9477,69,8958,37,4569,30,4869,41,2429,42,6359,09,7178,58,1368,16,7218,17,3397,49,2137,23,571

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
SBI Nifty 50 ETF17,254,5210.61041.9117,254,5212024-06-170%
ICICI Prudential Bluechip Fund12,998,7181.52784.9317,254,5212024-06-17-24.66%
HDFC Balanced Advantage Fund - Regular Plan12,926,8000.99780.5817,254,5212024-06-17-25.08%
ICICI Prudential Bharat 22 ETF9,796,2693.56592.1417,254,5212024-06-17-43.22%
Kotak Flexicap Fund - Regular Plan7,500,0001452.8917,254,5212024-06-17-56.53%
Tata Equity P/E Fund - Regular Plan7,370,0006.13445.0417,254,5212024-06-17-57.29%
Tata Equity P/E Fund - Regular Plan - Trigger Option A 5%7,370,0006.13445.0417,254,5212024-06-17-57.29%
SBI Long Term Equity Fund6,991,1781.99422.1617,254,5212024-06-17-59.48%
ICICI Prudential Value Discovery Fund6,527,1510.97394.1417,254,5212024-06-17-62.17%
Kotak Equity Arbitrage Fund - Regular Plan5,770,8000.89348.4717,254,5212024-06-17-66.55%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)126.0810.0154.9181.8715.53
Diluted EPS (Rs.)126.0810.0154.9181.6015.53
Cash EPS (Rs.)152.4429.6273.17105.0232.26
Book Value[Excl.RevalReserv]/Share (Rs.)354.05251.34243.75255.89196.19
Book Value[Incl.RevalReserv]/Share (Rs.)354.05251.34243.75255.89196.19
Revenue From Operations / Share (Rs.)2097.482222.111628.551099.721446.81
PBDIT / Share (Rs.)216.8158.17100.52112.5252.26
PBIT / Share (Rs.)185.1128.2675.0091.8131.51
PBT / Share (Rs.)164.442.9568.10108.7411.44
Net Profit / Share (Rs.)120.74-0.2847.6584.3111.52
NP After MI And SOA / Share (Rs.)125.7310.0154.8677.2415.53
PBDIT Margin (%)10.332.616.1710.233.61
PBIT Margin (%)8.821.274.608.342.17
PBT Margin (%)7.830.134.189.880.79
Net Profit Margin (%)5.75-0.012.927.660.79
NP After MI And SOA Margin (%)5.990.453.367.021.07
Return on Networth / Equity (%)35.513.9822.5030.188.36
Return on Capital Employeed (%)32.535.3115.2818.466.83
Return On Assets (%)13.261.136.2210.042.02
Long Term Debt / Equity (X)0.350.770.700.661.04
Total Debt / Equity (X)0.601.131.080.741.53
Asset Turnover Ratio (%)2.292.522.331.602.16
Current Ratio (X)0.810.740.740.910.71
Quick Ratio (X)0.280.230.230.440.34
Inventory Turnover Ratio (X)5.265.844.402.905.22
Dividend Payout Ratio (NP) (%)0.0061.07126.2728.18157.71
Dividend Payout Ratio (CP) (%)0.0015.3186.1822.2267.53
Earning Retention Ratio (%)0.0038.93-26.2771.82-57.71
Cash Earning Retention Ratio (%)0.0084.6913.8277.7832.47
Interest Coverage Ratio (X)11.163.318.2213.663.90
Interest Coverage Ratio (Post Tax) (X)7.281.424.468.182.36
Enterprise Value (Cr.)167867.32131143.96130185.83121429.00118894.09
EV / Net Operating Revenue (X)0.370.270.370.520.41
EV / EBITDA (X)3.6210.596.085.1611.57
MarketCap / Net Operating Revenue (X)0.280.150.220.380.21
Retention Ratios (%)0.0038.92-26.2771.81-57.71
Price / BV (X)1.701.371.471.671.70
Price / Net Operating Revenue (X)0.280.150.220.380.21
EarningsYield0.200.020.150.180.04

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 746.41

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.

Undervalued: 19.05% compared to the current price 627

Intrinsic Value: 1,170.30

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.

Undervalued: 86.65% compared to the current price ₹627

Last 5 Year EPS CAGR: 56.79%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 16.00%, which is a positive sign.
  2. The stock has a low average Working Capital Days of -4.92, which is a positive sign.
  3. The company has shown consistent growth in sales (281.77 cr) and profit (11.46 cr) over the years.
  1. The stock has a high average Cash Conversion Cycle of 21.92, which may not be favorable.
  2. The company has higher borrowings (44,139.85) compared to reserves (35,095.62), 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 Bharat Petroleum Corporation Ltd:
    1. Net Profit Margin: -0.01%
      • 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: 5.31% (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%: 3.98% (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): 1.42
      • 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: 0.23
      • 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: 5.02 (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: 1.13
      • 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 Petroleum Corporation Ltd. is a Public Limited Listed company incorporated on 03/11/1952 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L23220MH1952GOI008931 and registration number is 008931. Currently Company is involved in the business activities of Manufacture of other petroleum (includes manufacture of petroleum jelly, micro-crystalline petroleum wax, slack wax, ozokerite, lignite wax, petroleum coke, petroleum bitumen and other residues of petroleum oils or of oils obtained from bituminous minerals). Company’s Total Operating Revenue is Rs. 362276.77 Cr. and Equity Capital is Rs. 2129.45 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
RefineriesBharat Bhavan, P. B. No. 688, Mumbai Maharashtra 400001info@bharatpetroleum.in
http://www.bharatpetroleum.in
Management
NamePosition Held
Mr. Krishnakumar GopalanChairman & Managing Director
Mr. Sukhmal Kumar JainDirector - Marketing
Mr. Rajkumar DubeyDirector - Human Resources
Mr. Sanjay KhannaDirector - Refineries
Mr. Kamini Chauhan RatanDirector
Dr.(Mrs.) Aiswarya BiswalIndependent Director
Prof. (Dr) Bhagwati Prasad SaraswatIndependent Director
Mr. Pradeep AgrawalIndependent Director
Mr. Ghanshyam SherIndependent Director
Mr. Gopal Krishna AgarwalIndependent Director
Mr. Suman BillaGovernment Director
Dr. Sushma AgarwalIndependent Director
Mr. Vetsa Ramakrishna GuptaDirector - Finance & CFO

FAQ

What is the latest fair value of Bharat Petroleum Corporation Ltd?

The latest fair value of Bharat Petroleum Corporation Ltd is ₹746.41.

What is the Market Cap of Bharat Petroleum Corporation Ltd?

The Market Cap of Bharat Petroleum Corporation Ltd is 1,35,936 Cr..

What is the current Stock Price of Bharat Petroleum Corporation Ltd as on 24 June 2024?

The current stock price of Bharat Petroleum Corporation Ltd as on 24 June 2024 is ₹627.

What is the High / Low of Bharat Petroleum Corporation Ltd stocks in FY 2024?

In FY 2024, the High / Low of Bharat Petroleum Corporation Ltd stocks is 688/331.

What is the Stock P/E of Bharat Petroleum Corporation Ltd?

The Stock P/E of Bharat Petroleum Corporation Ltd is 5.02.

What is the Book Value of Bharat Petroleum Corporation Ltd?

The Book Value of Bharat Petroleum Corporation Ltd is 349.

What is the Dividend Yield of Bharat Petroleum Corporation Ltd?

The Dividend Yield of Bharat Petroleum Corporation Ltd is 1.68 %.

What is the ROCE of Bharat Petroleum Corporation Ltd?

The ROCE of Bharat Petroleum Corporation Ltd is 32.1 %.

What is the ROE of Bharat Petroleum Corporation Ltd?

The ROE of Bharat Petroleum Corporation Ltd is 41.9 %.

What is the Face Value of Bharat Petroleum Corporation Ltd?

The Face Value of Bharat Petroleum Corporation 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 Bharat Petroleum Corporation 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