Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 04 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 544107 | NSE: BLSE

BLS E-Services Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: December 4, 2024, 8:51 pm

Market Cap 2,022 Cr.
Current Price 223
High / Low424/198
Stock P/E45.9
Book Value 50.3
Dividend Yield0.00 %
ROCE16.5 %
ROE11.6 %
Face Value 10.0
PEG Ratio2.34

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

View Share Price Target for BLS E-Services Ltd

Competitors of BLS E-Services Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
BLS E-Services Ltd 2,022 Cr. 223424/19845.9 50.30.00 %16.5 %11.6 % 10.0
Industry Average2,022.00 Cr223.0045.9050.300.00%16.50%11.60%10.00

All Competitor Stocks of BLS E-Services Ltd

Quarterly Result

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales69737581727475
Expenses60616769616364
Operating Profit912912101112
OPM %13%17%11%15%14%15%16%
Other Income-242311157
Interest1000000
Depreciation0111111
Profit before tax-1634912111417
Tax %-26%25%35%25%24%24%27%
Net Profit-12256981113
EPS in Rs-1.883.730.771.271.121.131.32

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2021Mar 2022Mar 2023Mar 2024TTM
Sales6497243301301
Expenses6090210260257
Operating Profit57334245
OPM %7%7%14%14%15%
Other Income121814
Interest21411
Depreciation01334
Profit before tax47274654
Tax %20%21%25%27%
Net Profit35203441
EPS in Rs3,150.005,380.002.833.464.84
Dividend Payout %0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2021-20222022-20232023-2024
YoY Net Profit Growth (%)66.67%300.00%70.00%
Change in YoY Net Profit Growth (%)0.00%233.33%-230.00%

BLS E-Services 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:67%
TTM:0%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:115%
TTM:35%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:%
Return on Equity
10 Years:%
5 Years:%
3 Years:17%
Last Year:12%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 5:40 pm

MonthMar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital0.010.01679191
Reserves101540340366
Borrowings1115576
Other Liabilities2026677193
Total Liabilities4156179510556
Fixed Assets815889392
CWIP00006
Investments0001543
Other Assets324192402415
Total Assets4156179510556

Reserves and Borrowings Chart

Cash Flow

MonthMar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +9202920
Cash from Investing Activity +-1-14-66-295
Cash from Financing Activity +-5-846290
Net Cash Flow3-11015

Free Cash Flow

MonthMar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-6.00-8.0028.0035.00

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 2021Mar 2022Mar 2023Mar 2024
Debtor Days50322730
Inventory Days23
Days Payable46
Cash Conversion Cycle5032278
Working Capital Days-47-46-56-27
ROCE %31%45%17%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthFeb 2024
Promoters68.89%
FIIs11.88%
DIIs3.70%
Public15.53%
No. of Shareholders37,841

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21
FaceValue10.0010.0010.0010.00
Basic EPS (Rs.)4.443.020.890.52
Diluted EPS (Rs.)4.443.020.890.52
Cash EPS (Rs.)4.063.466199.703221.50
Book Value[Excl.RevalReserv]/Share (Rs.)47.4516.036793.901406.00
Book Value[Incl.RevalReserv]/Share (Rs.)47.4516.036793.901406.00
Revenue From Operations / Share (Rs.)33.1836.4396698.2064487.20
PBDIT / Share (Rs.)5.505.448620.705472.80
PBIT / Share (Rs.)5.125.027800.605399.50
PBT / Share (Rs.)5.034.046777.403922.20
Net Profit / Share (Rs.)3.693.055379.603148.20
NP After MI And SOA / Share (Rs.)3.463.055379.603148.20
PBDIT Margin (%)16.5614.938.918.48
PBIT Margin (%)15.4413.788.068.37
PBT Margin (%)15.1611.097.006.08
Net Profit Margin (%)11.128.365.564.88
NP After MI And SOA Margin (%)10.418.365.564.88
Return on Networth / Equity (%)7.2819.0179.18223.91
Return on Capital Employeed (%)10.4928.9827.7654.90
Return On Assets (%)6.1611.329.617.75
Long Term Debt / Equity (X)0.000.001.070.00
Total Debt / Equity (X)0.000.001.297.83
Asset Turnover Ratio (%)0.872.072.000.00
Current Ratio (X)4.691.100.960.67
Quick Ratio (X)4.661.090.960.67
Interest Coverage Ratio (X)58.469.248.433.70
Interest Coverage Ratio (Post Tax) (X)40.276.846.263.13
Enterprise Value (Cr.)2571.190.000.000.00
EV / Net Operating Revenue (X)8.530.000.000.00
EV / EBITDA (X)51.500.000.000.00
MarketCap / Net Operating Revenue (X)9.340.000.000.00
Price / BV (X)6.530.000.000.00
Price / Net Operating Revenue (X)9.340.000.000.00
EarningsYield0.010.000.000.00

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of BLS E-Services Ltd as of December 4, 2024 is: 273.17

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 4, 2024, BLS E-Services Ltd is Undervalued by 22.50% compared to the current share price 223.00

Intrinsic Value of BLS E-Services Ltd as of December 4, 2024 is: 326.68

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 4, 2024, BLS E-Services Ltd is Undervalued by 46.49% compared to the current share price 223.00

Last 5 Year EPS CAGR: 19.59%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 23.25%, which is a positive sign.
  2. The stock has a low average Working Capital Days of -44.00, which is a positive sign.
  3. The company has higher reserves (154.20 cr) compared to borrowings (8.80 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (201.20 cr) and profit (27.60 cr) over the years.
  1. The stock has a high average Cash Conversion Cycle of 29.25, 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 BLS E-Services Ltd:
    1. Net Profit Margin: 11.12%
      • 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: 10.49% (Industry Average ROCE: 16.5%)
      • 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%: 7.28% (Industry Average ROE: 11.6%)
      • 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): 40.27
      • 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: 4.66
      • 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: 45.9 (Industry average Stock P/E: 45.9)
      • 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
      • 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

IT Enabled Services
INDUSTRYADDRESSCONTACT
G-4B-1, Extension, Mohan Co-operative Indl. Estate, New Delhi Delhi 110044Mr.Shikhar%20Aggarwal
Chairman%20(Non%20-%20Executive)%20&%20Non%20Independent%20Direc
Management
NamePosition Held
Mr. Rahul SharmaExecutive Director & CFO
Mr. Diwakar AggarwalNon Exe.Non Ind.Director
Ms. Shivani MishraIndependent Director
Mr. Ram Prakash BajpaiIndependent Director
Mr. Rakesh Mohan GargIndependent Director
Mr. Manoj JoshiIndependent Director

FAQ

What is the latest intrinsic value of BLS E-Services Ltd?

The latest intrinsic value of BLS E-Services Ltd as on 04 December 2024 is ₹273.17, which is 22.50% higher than the current market price of ₹223.00. The stock has a market capitalization of 2,022 Cr. and recorded a high/low of ₹424/198 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹366 Cr and total liabilities of ₹556 Cr.

What is the Market Cap of BLS E-Services Ltd?

The Market Cap of BLS E-Services Ltd is 2,022 Cr..

What is the current Stock Price of BLS E-Services Ltd as on 04 December 2024?

The current stock price of BLS E-Services Ltd as on 04 December 2024 is 223.

What is the High / Low of BLS E-Services Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of BLS E-Services Ltd stocks is 424/198.

What is the Stock P/E of BLS E-Services Ltd?

The Stock P/E of BLS E-Services Ltd is 45.9.

What is the Book Value of BLS E-Services Ltd?

The Book Value of BLS E-Services Ltd is 50.3.

What is the Dividend Yield of BLS E-Services Ltd?

The Dividend Yield of BLS E-Services Ltd is 0.00 %.

What is the ROCE of BLS E-Services Ltd?

The ROCE of BLS E-Services Ltd is 16.5 %.

What is the ROE of BLS E-Services Ltd?

The ROE of BLS E-Services Ltd is 11.6 %.

What is the Face Value of BLS E-Services Ltd?

The Face Value of BLS E-Services 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 BLS E-Services 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