Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 23 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 506981 | NSE: BLUECHIPT

Bluechip Tex Industries Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 22, 2024, 8:59 pm

Market Cap 28.6 Cr.
Current Price 145
High / Low226/136
Stock P/E
Book Value 135
Dividend Yield0.69 %
ROCE3.29 %
ROE1.84 %
Face Value 10.0
PEG Ratio0.00

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

View Share Price Target for Bluechip Tex Industries Ltd

Competitors of Bluechip Tex Industries Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Gujarat Cotex Ltd 16.9 Cr. 11.914.4/3.1938.4 4.890.00 %3.52 %2.90 % 5.00
Gini Silk Mills Ltd 67.8 Cr. 121164/59.532.6 87.60.00 %5.66 %4.64 % 10.0
Dhanlaxmi Fabrics Ltd 54.0 Cr. 63.080.0/44.9 55.20.00 %12.2 %14.6 % 10.0
Bluechip Tex Industries Ltd 28.6 Cr. 145226/136 1350.69 %3.29 %1.84 % 10.0
Arex Industries Ltd 67.7 Cr. 171244/11123.4 61.70.00 %11.3 %8.34 % 10.0
Industry Average1,164.00 Cr118.14173.9368.610.11%10.37%13.84%7.33

All Competitor Stocks of Bluechip Tex Industries Ltd

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales53.6263.0064.2761.9167.0464.3162.5458.8361.2367.2267.4759.6768.12
Expenses52.5059.5362.8160.8866.3963.3161.1158.0359.9465.0966.9060.3467.81
Operating Profit1.123.471.461.030.651.001.430.801.292.130.57-0.670.31
OPM %2.09%5.51%2.27%1.66%0.97%1.55%2.29%1.36%2.11%3.17%0.84%-1.12%0.46%
Other Income0.160.180.040.570.300.120.030.040.020.230.110.030.01
Interest0.270.240.180.240.170.130.140.180.130.120.100.100.05
Depreciation0.680.670.660.640.640.650.650.630.640.640.630.650.64
Profit before tax0.332.740.660.720.140.340.670.030.541.60-0.05-1.39-0.37
Tax %33.33%25.55%33.33%29.17%50.00%17.65%26.87%-133.33%33.33%30.00%-180.00%-27.34%2.70%
Net Profit0.232.040.440.520.070.280.500.070.361.130.04-1.00-0.37
EPS in Rs1.1710.352.232.640.361.422.540.361.835.730.20-5.07-1.88

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: September 23, 2024, 2:51 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales5571112138140181257222156243253255262
Expenses5268108131134171248210150236249252260
Operating Profit344761091267432
OPM %5%5%4%5%4%6%4%5%4%3%2%1%1%
Other Income0000000001000
Interest1112223221100
Depreciation1111123333333
Profit before tax122437482411-0
Tax %49%34%31%35%34%30%30%24%27%28%24%27%
Net Profit012225362311-0
EPS in Rs1.675.898.6812.2310.6626.2914.6729.549.1916.344.622.64-1.02
Dividend Payout %54%20%14%12%14%7%12%6%33%18%65%76%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)100.00%0.00%0.00%150.00%-40.00%100.00%-66.67%50.00%-66.67%0.00%
Change in YoY Net Profit Growth (%)0.00%-100.00%0.00%150.00%-190.00%140.00%-166.67%116.67%-116.67%66.67%

Bluechip Tex Industries Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 10 years from 2014-2015 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:14%
5 Years:0%
3 Years:18%
TTM:4%
Compounded Profit Growth
10 Years:-8%
5 Years:-30%
3 Years:-34%
TTM:-186%
Stock Price CAGR
10 Years:14%
5 Years:8%
3 Years:-6%
1 Year:-2%
Return on Equity
10 Years:15%
5 Years:10%
3 Years:6%
Last Year:2%

Last Updated: Unknown

Balance Sheet

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

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital2222222222222
Reserves235791416212325262625
Borrowings7699621231817111042
Other Liabilities7818151624171215101099
Total Liabilities18193332336158535749484237
Fixed Assets13121415132830292724211918
CWIP0100030000000
Investments0000000100000
Other Assets561918192928243024262219
Total Assets18193332336158535749484237

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +167142979424
Cash from Investing Activity +3-4-6-1-0-15-6-2000-0
Cash from Financing Activity +-3-22-3-4120-5-8-6-4-3
Net Cash Flow-003-3-0-1301-3-21

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-4.00-2.00-5.00-2.000.00-11.00-14.00-6.00-11.00-4.00-6.00-1.00

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 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days141026212035212326151710
Inventory Days1291391111131533181824
Days Payable51857374138191336111211
Cash Conversion Cycle211-18-7-118142523212322
Working Capital Days-26-21-1103591622192119
ROCE %17%26%23%33%27%33%18%23%10%13%5%3%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters60.00%60.00%60.00%60.00%60.00%60.00%60.00%60.00%60.00%60.00%60.00%60.00%
DIIs0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%
Public39.94%39.94%39.94%39.94%39.94%39.94%39.95%39.94%39.94%39.95%39.94%39.94%
No. of Shareholders2,8523,0013,2123,3503,3923,3943,3673,3823,4323,4333,4883,515

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 21Mar 20
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)2.664.6316.339.2129.51
Diluted EPS (Rs.)2.664.6316.339.2129.51
Cash EPS (Rs.)15.5517.6329.7022.0543.46
Book Value[Excl.RevalReserv]/Share (Rs.)140.49140.38138.65125.50118.17
Book Value[Incl.RevalReserv]/Share (Rs.)140.49140.38138.65125.50118.17
Dividend / Share (Rs.)1.002.003.003.001.80
Revenue From Operations / Share (Rs.)1293.771279.291230.48790.341121.06
PBDIT / Share (Rs.)18.8222.1140.6932.9261.87
PBIT / Share (Rs.)5.929.1027.2820.0547.85
PBT / Share (Rs.)3.616.0022.5112.6138.55
Net Profit / Share (Rs.)2.654.6216.299.1829.44
PBDIT Margin (%)1.451.723.304.165.51
PBIT Margin (%)0.450.712.212.534.26
PBT Margin (%)0.270.461.821.593.43
Net Profit Margin (%)0.200.361.321.162.62
Return on Networth / Equity (%)1.883.2811.747.3124.91
Return on Capital Employeed (%)3.705.6415.9210.8323.38
Return On Assets (%)1.251.906.623.1911.01
Long Term Debt / Equity (X)0.070.070.150.380.64
Total Debt / Equity (X)0.150.360.410.570.64
Asset Turnover Ratio (%)5.725.254.622.854.00
Current Ratio (X)2.151.601.611.451.83
Quick Ratio (X)0.780.960.930.901.25
Inventory Turnover Ratio (X)17.9520.6219.0213.4823.79
Dividend Payout Ratio (NP) (%)75.2664.8218.3719.556.09
Dividend Payout Ratio (CP) (%)12.8216.9710.078.144.13
Earning Retention Ratio (%)24.7435.1881.6380.4593.91
Cash Earning Retention Ratio (%)87.1883.0389.9391.8695.87
Interest Coverage Ratio (X)8.167.138.544.426.65
Interest Coverage Ratio (Post Tax) (X)2.152.494.422.234.16
Enterprise Value (Cr.)38.6332.0637.7625.5029.98
EV / Net Operating Revenue (X)0.150.120.150.160.13
EV / EBITDA (X)10.397.344.703.922.45
MarketCap / Net Operating Revenue (X)0.130.090.120.110.07
Retention Ratios (%)24.7335.1781.6280.4493.90
Price / BV (X)1.250.901.090.700.67
Price / Net Operating Revenue (X)0.130.090.120.110.07
EarningsYield0.010.030.100.100.37

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Bluechip Tex Industries Ltd as of November 23, 2024 is: 37.52

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 November 23, 2024, Bluechip Tex Industries Ltd is Overvalued by 74.12% compared to the current share price 145.00

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

Intrinsic Value of Bluechip Tex Industries Ltd as of November 23, 2024 is: 23.14

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 November 23, 2024, Bluechip Tex Industries Ltd is Overvalued by 84.04% compared to the current share price 145.00

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

Last 5 Year EPS CAGR: -38.33%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 19.25%, which is a positive sign.
  2. The stock has a low average Working Capital Days of 4.67, which is a positive sign.
  3. The company has higher reserves (15.54 cr) compared to borrowings (11.00 cr), indicating strong financial stability.
  4. The company has shown consistent growth in sales (180.38 cr) and profit (3.00 cr) over the years.
  1. The stock has a high average Cash Conversion Cycle of 10.17, 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 Bluechip Tex Industries Ltd:
    1. Net Profit Margin: 0.2%
      • 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: 3.7% (Industry Average ROCE: 10.37%)
      • 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%: 1.88% (Industry Average ROE: 12.92%)
      • 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): 2.15
      • 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: 0.78
      • 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: 115.95)
      • 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: 0.15
      • 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

Blue Chip Tex Industries Ltd. is a Public Limited Listed company incorporated on 17/09/1985 and has its registered office in the State of Maharashtra, India. Company’s Corporate Identification Number(CIN) is L17100DN1985PLC005561 and registration number is 037514. Currently Company is involved in the business activities of Manufacture of synthetic or artificial filament yarn, tenacity yarn whether or not textured including high tenacity yarn. Company’s Total Operating Revenue is Rs. 243.08 Cr. and Equity Capital is Rs. 1.98 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Textiles - Processing/TexturisingPlot No. 63-B, Danudyog Sahakari Sangh Ltd, Silvassa Dadra & Nagar Haveli 396230bluechiptex@gmail.com
http://www.bluechiptexindustrieslimited.com
Management
NamePosition Held
Mr. Shahin N KhemaniManaging Director
Mr. Rahul A KhemaniDirector & CFO
Mr. Siddharth A KhemaniNon Exe.Non Ind.Director
Mr. Abhishek S KamdarIndependent Director
Mr. Rohit P BajajIndependent Director
Ms. Tanya SinghIndependent Director

FAQ

What is the latest intrinsic value of Bluechip Tex Industries Ltd?

The latest intrinsic value of Bluechip Tex Industries Ltd as on 23 November 2024 is ₹37.52, which is 74.12% lower than the current market price of ₹145.00.

What is the Market Cap of Bluechip Tex Industries Ltd?

The Market Cap of Bluechip Tex Industries Ltd is 28.6 Cr..

What is the current Stock Price of Bluechip Tex Industries Ltd as on 23 November 2024?

The current stock price of Bluechip Tex Industries Ltd as on 23 November 2024 is 145.

What is the High / Low of Bluechip Tex Industries Ltd stocks in FY 2024?

In FY 2024, the High / Low of Bluechip Tex Industries Ltd stocks is 226/136.

What is the Stock P/E of Bluechip Tex Industries Ltd?

The Stock P/E of Bluechip Tex Industries Ltd is .

What is the Book Value of Bluechip Tex Industries Ltd?

The Book Value of Bluechip Tex Industries Ltd is 135.

What is the Dividend Yield of Bluechip Tex Industries Ltd?

The Dividend Yield of Bluechip Tex Industries Ltd is 0.69 %.

What is the ROCE of Bluechip Tex Industries Ltd?

The ROCE of Bluechip Tex Industries Ltd is 3.29 %.

What is the ROE of Bluechip Tex Industries Ltd?

The ROE of Bluechip Tex Industries Ltd is 1.84 %.

What is the Face Value of Bluechip Tex Industries Ltd?

The Face Value of Bluechip Tex Industries 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 Bluechip Tex Industries 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