Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
Last Updated on: 23 April, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 532719 | NSE: BLKASHYAP

Fundamental Analysis of BL Kashyap & Sons Ltd

Basic Stock Data

Last Updated: April 23, 2024, 11:23 am

Market Cap 1,509 Cr.
Current Price 66.6
High / Low88.9/36.3
Stock P/E52.0
Book Value 20.7
Dividend Yield0.00 %
ROCE13.8 %
ROE9.98 %
Face Value 1.00

Data Source:

Competitors of BL Kashyap & Sons 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
Vascon Engineers Ltd 1,660 Cr. 75.093.2/30.016.5 42.50.33 %11.3 %11.3 % 10.0
Omaxe Ltd 1,823 Cr. 100122/42.0 38.60.00 %15.7 %32.6 % 10.0
Bhanderi Infracon Ltd 29.6 Cr. 114134/11451.9 96.40.00 %2.01 %2.36 % 10.0
IRB Infrastructure Developers Ltd 39,767 Cr. 65.873.1/25.072.7 22.50.30 %8.67 %5.43 % 1.00
Industry Average11,764.92 Cr120.5632.8460.000.30%11.28%12.34%6.60

Quarterly Result

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Operating Profit24.8321.2724.0935.1526.294.8631.9320.7022.0123.1724.5529.0623.56
OPM %10.33%7.28%9.98%11.19%9.46%1.50%11.06%7.07%8.71%8.40%9.71%8.90%7.27%
Other Income-0.257.410.160.78-3.1142.940.395.138.56-30.082.711.020.89
Profit before tax6.687.659.0619.198.4729.2216.7310.5316.01-22.6613.8616.9710.03
Tax %42.81%578.30%31.35%29.49%31.40%37.03%29.83%45.49%-128.54%-40.91%28.21%29.29%31.01%
Net Profit3.82-36.586.2113.535.8018.4011.735.7436.59-31.939.9611.996.91
EPS in Rs0.17-1.620.280.600.260.820.520.251.62-1.420.440.530.31

Last Updated: April 10, 2024, 6:19 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: April 6, 2024, 1:45 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Operating Profit7610753196889855721639098100
OPM %4%7%4%2%8%10%8%7%3%8%8%9%9%
Other Income1923-6531230315-22741-16-25
Profit before tax-712-132-78-12-627-10-82-1662118
Tax %18%27%36%26%48%181%23%34%23%-8,490%33%-7%
Net Profit-68-85-58-6521-6-63-584422-3
EPS in Rs-0.270.41-4.14-2.82-
Dividend Payout %-19%12%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

YoY Net Profit Growth (%)233.33%-1162.50%31.76%89.66%183.33%320.00%-128.57%-950.00%7.94%175.86%-50.00%
Change in YoY Net Profit Growth (%)0.00%-1395.83%1194.26%57.89%93.68%136.67%-448.57%-821.43%957.94%167.93%-225.86%


Compounded Sales Growth
10 Years:-3%
5 Years:2%
3 Years:11%
Compounded Profit Growth
10 Years:20%
5 Years:16%
3 Years:55%
Stock Price CAGR
10 Years:26%
5 Years:27%
3 Years:62%
1 Year:86%
Return on Equity
10 Years:0%
5 Years:2%
3 Years:6%
Last Year:10%

Last Updated: April 16, 2024, 6:03 pm

Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital21212121212122232323232323
Other Liabilities844832695596637595645756839622629531550
Total Liabilities2,0202,0191,8411,7621,8331,7741,7481,8241,8181,5201,4321,2951,326
Fixed Assets1801591409099431414412311236230133142
Other Assets1,4391,4521,2851,2441,2941,2471,2361,3161,4121,2841,2021,1621,183
Total Assets2,0202,0191,8411,7621,8331,7741,7481,8241,8181,5201,4321,2951,326

Reserves and Borrowings Chart

Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 100215-23-35117245117164-23-1818720
Cash from Investing Activity -87-8-141-34-3-22-284142-14110
Cash from Financing Activity -32-2053540-89-243-45-160-6052-69-110
Net Cash Flow-192-25-7-1502214519

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-558.00-531.00-629.00-743.00-729.00-656.00-520.00-495.00-499.00-456.00-290.00-222.00

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 Data Table

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days99111107169187156127176171210110138
Inventory Days204286259414384333261372347201240
Days Payable140143150188163118152170179116145
Cash Conversion Cycle163254215396407371236378339210195234
Working Capital Days7511613323524215189135173233140158
ROCE %6%9%4%0%6%7%9%5%2%8%10%14%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
No. of Shareholders19,29420,33519,57130,21829,34328,36126,70125,32524,60225,09926,22530,430

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
Basic EPS (Rs.)0.981.95-2.59-2.79-0.29
Diluted EPS (Rs.)0.981.95-2.59-2.79-0.28
Cash EPS (Rs.)1.412.41-2.10-2.260.24
Book Value[Excl.RevalReserv]/Share (Rs.)19.7318.7616.8220.3322.88
Book Value[Incl.RevalReserv]/Share (Rs.)19.7318.7616.8220.3322.88
Revenue From Operations / Share (Rs.)49.2451.3433.8136.3634.12
PBDIT / Share (Rs.)
PBIT / Share (Rs.)4.793.643.411.102.37
PBT / Share (Rs.)0.912.92-0.03-3.63-0.42
Net Profit / Share (Rs.)0.981.95-2.59-2.79-0.27
NP After MI And SOA / Share (Rs.)0.981.95-2.59-2.79-0.27
PBDIT Margin (%)10.607.9911.544.478.48
PBIT Margin (%)9.727.0910.093.026.94
PBT Margin (%)1.855.69-0.08-9.99-1.24
Net Profit Margin (%)1.993.79-7.66-7.66-0.81
NP After MI And SOA Margin (%)1.993.79-7.66-7.66-0.81
Return on Networth / Equity (%)4.9710.39-15.40-13.70-1.21
Return on Capital Employeed (%)18.3312.3910.792.946.58
Return On Assets (%)1.703.06-3.84-3.45-0.34
Long Term Debt / Equity (X)
Total Debt / Equity (X)0.710.861.110.930.80
Asset Turnover Ratio (%)0.810.760.440.460.46
Current Ratio (X)1.361.
Quick Ratio (X)0.870.770.820.730.67
Inventory Turnover Ratio (X)1.551.841.141.180.92
Interest Coverage Ratio (X)2.291.691.480.521.10
Interest Coverage Ratio (Post Tax) (X)
Enterprise Value (Cr.)959.52931.69821.69527.90858.76
EV / Net Operating Revenue (X)0.860.801.080.641.12
EV / EBITDA (X)8.1510.079.3414.3913.16
MarketCap / Net Operating Revenue (X)0.630.510.550.130.58
Price / BV (X)1.571.411.120.240.87
Price / Net Operating Revenue (X)0.630.510.550.130.58

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 109.57

The stock is undervalued by 64.52% compared to the current price ₹66.6

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

    1. The stock has a low average ROCE of 6.67%, which may not be favorable.
    2. The stock has a high average Working Capital Days of 156.67, which may not be favorable.
    3. The stock has a high average Cash Conversion Cycle of 283.17, which may not be favorable.
    4. The company has higher borrowings (574.08) compared to reserves (438.31), which may suggest financial risk.
    5. The company has not shown consistent growth in sales (382.77) and profit (-14.15).

    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 BL Kashyap & Sons Ltd:
      1. Net Profit Margin: 1.99%
        • 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: 18.33% (Industry Average ROCE: 11.28%)
        • 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%: 4.97% (Industry Average ROE: 12.34%)
        • 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): 2.13
        • 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: 0.87
        • 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: 52.0 (Industry average Stock P/E: 32.84)
        • 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: 0.71
        • 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

    B L Kashyap & Sons Ltd. is a Public Limited Listed company incorporated on 08/05/1989 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L74899DL1989PLC036148 and registration number is 036148. Currently Company is involved in the business activities of Construction of buildings. Company’s Total Operating Revenue is Rs. 1139.98 Cr. and Equity Capital is Rs. 22.54 Cr. for the Year ended 31/03/2022.
    Construction, Contracting & Engineering409, 4th Floor, New Delhi Delhi
    NamePosition Held
    Mr. Vinod KashyapChairman
    Mr. Vineet KashyapManaging Director
    Mr. Vikram KashyapJoint Managing Director
    Mr. Naresh Lakshman Singh KothariNon Executive Director
    Mr. Vivek TalwarIndependent Director
    Mr. H N NananiIndependent Director
    Justice(Retd) C K MahajanIndependent Director
    Ms. Poonam SanghaIndependent Director
    Mr. Settihalli BasavarajIndependent Director
    Mr. Vishal Sharat OhriNominee Director

    B L Kashyap & Sons Ltd. Share Price Update

    Share PriceValue
    Previous Day₹66.88


    What is the latest fair value of BL Kashyap & Sons Ltd?

    The latest fair value of BL Kashyap & Sons Ltd is ₹109.57.

    What is the Market Cap of BL Kashyap & Sons Ltd?

    The Market Cap of BL Kashyap & Sons Ltd is 1,509 Cr..

    What is the current Stock Price of BL Kashyap & Sons Ltd as on 23 April 2024?

    The current stock price of BL Kashyap & Sons Ltd as on 23 April 2024 is 66.6.

    What is the High / Low of BL Kashyap & Sons Ltd stocks in FY 2024?

    In FY 2024, the High / Low of BL Kashyap & Sons Ltd stocks is ₹88.9/36.3.

    What is the Stock P/E of BL Kashyap & Sons Ltd?

    The Stock P/E of BL Kashyap & Sons Ltd is 52.0.

    What is the Book Value of BL Kashyap & Sons Ltd?

    The Book Value of BL Kashyap & Sons Ltd is 20.7.

    What is the Dividend Yield of BL Kashyap & Sons Ltd?

    The Dividend Yield of BL Kashyap & Sons Ltd is 0.00 %.

    What is the ROCE of BL Kashyap & Sons Ltd?

    The ROCE of BL Kashyap & Sons Ltd is 13.8 %.

    What is the ROE of BL Kashyap & Sons Ltd?

    The ROE of BL Kashyap & Sons Ltd is 9.98 %.

    What is the Face Value of BL Kashyap & Sons Ltd?

    The Face Value of BL Kashyap & Sons Ltd is 1.00.

    About the Author

    Author Avatar

    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 BL Kashyap & Sons 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 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