Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 20 April, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 523054 | NSE: ZBINTXPP

Fundamental Analysis of Binayaka Tex Processors Ltd

Basic Stock Data

Last Updated: April 17, 2024, 11:12 am

Market Cap 54.0 Cr.
Current Price 760
High / Low1,023/684
Stock P/E16.2
Book Value 1,252
Dividend Yield0.00 %
ROCE8.85 %
ROE6.18 %
Face Value 10.0

Data Source: screener.in

Competitors of Binayaka Tex Processors Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
NCC Ltd 15,545 Cr. 248278/99.623.1 1000.89 %18.7 %9.99 % 2.00
Univastu India Ltd 191 Cr. 168171/81.641.4 41.80.00 %19.3 %15.8 % 10.0
BL Kashyap & Sons Ltd 1,455 Cr. 64.888.9/35.150.2 20.70.00 %13.8 %9.98 % 1.00
MBL Infrastructure Ltd 557 Cr. 53.262.4/17.6 73.20.00 %6.40 %6.23 % 10.0
Anand Projects Ltd 2.28 Cr. 24.524.5/20.20.11 6190.00 %35.1 %11.0 % 10.0
Industry Average3,550.06 Cr111.7022.96170.940.18%18.66%10.60%6.60

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Sales60.6078.3753.3052.8767.7378.4368.2276.2456.3260.5260.6452.3441.12
Expenses58.5371.9753.7650.5764.6172.1264.7872.3753.0356.5257.5649.7137.86
Operating Profit2.076.40-0.462.303.126.313.443.873.294.003.082.633.26
OPM %3.42%8.17%-0.86%4.35%4.61%8.05%5.04%5.08%5.84%6.61%5.08%5.02%7.93%
Other Income0.241.300.400.340.440.680.290.410.280.260.250.360.32
Interest0.590.360.630.331.120.690.840.801.271.251.000.921.23
Depreciation0.790.030.790.780.830.860.810.980.891.020.931.181.16
Profit before tax0.937.31-1.481.531.615.442.082.501.411.991.400.891.19
Tax %-117.20%36.94%-24.32%-23.53%16.77%18.93%61.06%3.20%29.79%46.73%30.71%43.82%32.77%
Net Profit2.014.61-1.841.891.344.410.812.420.991.060.970.500.80
EPS in Rs28.2664.81-25.8726.5718.8462.0011.3934.0213.9214.9013.647.0311.25

Last Updated: April 10, 2024, 5:16 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: April 5, 2024, 6:26 am

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales147137161204183171156176183198252261215
Expenses137127152194174165152170177189240247202
Operating Profit1010810964569111513
OPM %7%7%5%5%5%3%2%3%3%4%4%6%6%
Other Income1121122252211
Interest4445443333344
Depreciation1111122232344
Profit before tax7655621356785
Tax %32%35%-23%30%41%28%32%6%24%26%30%34%
Net Profit4474311244553
EPS in Rs62.8450.8991.8053.5646.9616.5910.2634.4457.6462.8470.1574.2346.82
Dividend Payout %3%4%2%4%4%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)0.00%75.00%-42.86%-25.00%-66.67%0.00%100.00%100.00%0.00%25.00%0.00%
Change in YoY Net Profit Growth (%)0.00%75.00%-117.86%17.86%-41.67%66.67%100.00%0.00%-100.00%25.00%-25.00%

Growth

Compounded Sales Growth
10 Years:7%
5 Years:11%
3 Years:13%
TTM:-23%
Compounded Profit Growth
10 Years:3%
5 Years:48%
3 Years:51%
TTM:-61%
Stock Price CAGR
10 Years:8%
5 Years:10%
3 Years:11%
1 Year:17%
Return on Equity
10 Years:5%
5 Years:5%
3 Years:6%
Last Year:6%

Last Updated: April 15, 2024, 6:50 am

Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital1111111111111
Reserves47515761646566687277828788
Borrowings34414348404632333750515250
Other Liabilities29223032252630323454536277
Total Liabilities111115132142130137128134144182187202216
Fixed Assets12101211111920212842465563
CWIP0100212120323
Investments7777777777777
Other Assets929711312411010999104107132131137142
Total Assets111115132142130137128134144182187202216

Reserves and Borrowings Chart

Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity -4-4-21156142351016
Cash from Investing Activity 0141-2-8-1-1-4-14-9-13
Cash from Financing Activity 32-21-122-16-139-2-3
Net Cash Flow-0-0032-0-3-010-1-0

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-24.00-31.00-35.00-38.00-31.00-40.00-28.00-28.00-31.00-41.00-40.00-37.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days11313011011210910111097981259792
Inventory Days838893445476577149735971
Days Payable89728473626887897411891108
Cash Conversion Cycle10714611983100108797973806555
Working Capital Days1101461391191161211039798947261
ROCE %13%11%10%10%9%5%4%6%5%7%8%9%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters59.10%59.10%59.10%59.10%59.10%59.10%59.10%59.10%59.10%59.10%59.10%59.10%
Public40.90%40.90%40.90%40.90%40.90%40.90%40.88%40.88%40.89%40.89%40.89%40.89%
No. of Shareholders264265471437422416398407404399381380

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
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)74.2270.1362.8057.7134.38
Diluted EPS (Rs.)74.2270.1362.8057.7134.38
Cash EPS (Rs.)126.31115.8995.4595.8158.76
Book Value[Excl.RevalReserv]/Share (Rs.)1231.861157.641087.511024.71967.00
Book Value[Incl.RevalReserv]/Share (Rs.)1231.861157.641087.511024.71967.00
Revenue From Operations / Share (Rs.)3673.563547.502791.002576.432484.03
PBDIT / Share (Rs.)222.69184.48153.84154.33102.81
PBIT / Share (Rs.)170.60138.71121.19116.2378.42
PBT / Share (Rs.)112.0699.8485.4276.1936.84
Net Profit / Share (Rs.)74.2270.1362.8057.7134.38
PBDIT Margin (%)6.065.205.515.994.13
PBIT Margin (%)4.643.914.344.513.15
PBT Margin (%)3.052.813.062.951.48
Net Profit Margin (%)2.021.972.252.231.38
Return on Networth / Equity (%)6.026.055.775.633.55
Return on Capital Employeed (%)11.7610.309.8510.777.83
Return On Assets (%)2.612.662.462.841.82
Long Term Debt / Equity (X)0.110.110.080.010.01
Total Debt / Equity (X)0.550.590.620.500.46
Asset Turnover Ratio (%)1.341.371.221.321.35
Current Ratio (X)1.101.171.161.271.33
Quick Ratio (X)0.800.880.871.020.98
Inventory Turnover Ratio (X)5.205.084.474.625.13
Interest Coverage Ratio (X)3.804.754.303.852.47
Interest Coverage Ratio (Post Tax) (X)2.272.802.762.441.83
Enterprise Value (Cr.)90.3691.0188.8263.3257.93
EV / Net Operating Revenue (X)0.340.360.440.340.32
EV / EBITDA (X)5.706.948.125.777.92
MarketCap / Net Operating Revenue (X)0.170.180.230.170.17
Price / BV (X)0.520.570.600.430.44
Price / Net Operating Revenue (X)0.170.180.230.170.17
EarningsYield0.110.100.090.120.07

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 1278.52

The stock is undervalued by 68.23% compared to the current price ₹760

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.

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (68.08 cr) compared to borrowings (42.85 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (188.00 cr) and profit (5.08 cr) over the years.
  1. The stock has a low average ROCE of 8.08%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 106.33, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 91.17, 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 Binayaka Tex Processors Ltd:
    1. Net Profit Margin: 2.02%
      • 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: 11.76% (Industry Average ROCE: 12.77%)
      • 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%: 6.02% (Industry Average ROE: 10.01%)
      • 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): 2.27
      • 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: 0.80
      • 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: 16.2 (Industry average Stock P/E: 25.02)
      • 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: 0.55
      • 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

Binayak Tex Processors Ltd. is a Public Limited Listed company incorporated on 21/06/1983 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L17110MH1983PLC030245 and registration number is 030245. Currently company belongs to the Industry of Construction & Contracting. Company’s Total Operating Revenue is Rs. 252.33 Cr. and Equity Capital is Rs. 0.71 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Construction, Contracting & Engineering384-M, DhabolkarWadi, 5th Floor, Kalbadevi Road, Mumbai Maharashtra 400002btpl.investors@gmail.com
http://www.binayaktex.com
Management
NamePosition Held
Mr. Pradipkumar PacheriwalaManaging Director
Mr. Heeradevi Pradip Kumar PacheriwalaDirector
Mr. Ashok Kumar Ramprakash AgarwalDirector
Mr. Krishan Kumar Kundanlal LahotiIndependent Director
Mr. Manjeet Kumar SuranaIndependent Director
Mr. Yuvraj Vijay BangeraIndependent Director

Binayak Tex Processors Ltd. Share Price Update

Share PriceValue
Today₹760.00
Previous Day₹760.00

FAQ

What is the latest fair value of Binayaka Tex Processors Ltd?

The latest fair value of Binayaka Tex Processors Ltd is 1278.52.

What is the Market Cap of Binayaka Tex Processors Ltd?

The Market Cap of Binayaka Tex Processors Ltd is 54.0 Cr..

What is the current Stock Price of Binayaka Tex Processors Ltd as on 20 April 2024?

The current stock price of Binayaka Tex Processors Ltd as on 20 April 2024 is 760.

What is the High / Low of Binayaka Tex Processors Ltd stocks in FY 2024?

In FY 2024, the High / Low of Binayaka Tex Processors Ltd stocks is ₹1,023/684.

What is the Stock P/E of Binayaka Tex Processors Ltd?

The Stock P/E of Binayaka Tex Processors Ltd is 16.2.

What is the Book Value of Binayaka Tex Processors Ltd?

The Book Value of Binayaka Tex Processors Ltd is 1,252.

What is the Dividend Yield of Binayaka Tex Processors Ltd?

The Dividend Yield of Binayaka Tex Processors Ltd is 0.00 %.

What is the ROCE of Binayaka Tex Processors Ltd?

The ROCE of Binayaka Tex Processors Ltd is 8.85 %.

What is the ROE of Binayaka Tex Processors Ltd?

The ROE of Binayaka Tex Processors Ltd is 6.18 %.

What is the Face Value of Binayaka Tex Processors Ltd?

The Face Value of Binayaka Tex Processors 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 Binayaka Tex Processors 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