Bluechip Tex Industries Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 24, 2024, 12:35 pm

Market Cap	33.7 Cr.
Current Price	171
High / Low	226/136
Stock P/E
Book Value	135
Dividend Yield	0.58 %
ROCE	3.29 %
ROE	1.84 %
Face Value	10.0
PEG Ratio	0.00

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Bluechip Tex Industries Ltd

Competitors of Bluechip Tex Industries Ltd

Stock Name	Market Cap	Current Price	High / Low	Stock P/E	Book Value	Dividend Yield	ROCE	ROE	Face Value
Gujarat Cotex Ltd	30.0 Cr.	21.1	24.5/3.20	68.2	4.89	0.00 %	3.52 %	2.90 %	5.00
Gini Silk Mills Ltd	66.0 Cr.	118	164/63.6	31.7	87.6	0.00 %	5.66 %	4.64 %	10.0
Dhanlaxmi Fabrics Ltd	55.8 Cr.	65.0	80.0/47.6		55.2	0.00 %	12.2 %	14.6 %	10.0
Bluechip Tex Industries Ltd	33.7 Cr.	171	226/136		135	0.58 %	3.29 %	1.84 %	10.0
Arex Industries Ltd	66.9 Cr.	169	244/116	23.1	61.7	0.00 %	11.3 %	8.34 %	10.0
Industry Average	1,752.13 Cr	261.77		199.47	91.33	0.11%	10.22%	13.23%	7.50

All Competitor Stocks of Bluechip Tex Industries Ltd

Quarterly Result

Month	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024
Sales	53.62	63.00	64.27	61.91	67.04	64.31	62.54	58.83	61.23	67.22	67.47	59.67	68.12
Expenses	52.50	59.53	62.81	60.88	66.39	63.31	61.11	58.03	59.94	65.09	66.90	60.34	67.81
Operating Profit	1.12	3.47	1.46	1.03	0.65	1.00	1.43	0.80	1.29	2.13	0.57	-0.67	0.31
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 Income	0.16	0.18	0.04	0.57	0.30	0.12	0.03	0.04	0.02	0.23	0.11	0.03	0.01
Interest	0.27	0.24	0.18	0.24	0.17	0.13	0.14	0.18	0.13	0.12	0.10	0.10	0.05
Depreciation	0.68	0.67	0.66	0.64	0.64	0.65	0.65	0.63	0.64	0.64	0.63	0.65	0.64
Profit before tax	0.33	2.74	0.66	0.72	0.14	0.34	0.67	0.03	0.54	1.60	-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 Profit	0.23	2.04	0.44	0.52	0.07	0.28	0.50	0.07	0.36	1.13	0.04	-1.00	-0.37
EPS in Rs	1.17	10.35	2.23	2.64	0.36	1.42	2.54	0.36	1.83	5.73	0.20	-5.07	-1.88

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	55	71	112	138	140	181	257	222	156	243	253	255	262
Expenses	52	68	108	131	134	171	248	210	150	236	249	252	260
Operating Profit	3	4	4	7	6	10	9	12	6	7	4	3	2
OPM %	5%	5%	4%	5%	4%	6%	4%	5%	4%	3%	2%	1%	1%
Other Income	0	0	0	0	0	0	0	0	0	1	0	0	0
Interest	1	1	1	2	2	2	3	2	2	1	1	0	0
Depreciation	1	1	1	1	1	2	3	3	3	3	3	3	3
Profit before tax	1	2	2	4	3	7	4	8	2	4	1	1	-0
Tax %	49%	34%	31%	35%	34%	30%	30%	24%	27%	28%	24%	27%
Net Profit	0	1	2	2	2	5	3	6	2	3	1	1	-0
EPS in Rs	1.67	5.89	8.68	12.23	10.66	26.29	14.67	29.54	9.19	16.34	4.62	2.64	-1.02
Dividend Payout %	54%	20%	14%	12%	14%	7%	12%	6%	33%	18%	65%	76%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
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:	19%
5 Years:	13%
3 Years:	2%
1 Year:	15%

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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	2	2	2	2	2	2	2	2	2	2	2	2	2
Reserves	2	3	5	7	9	14	16	21	23	25	26	26	25
Borrowings	7	6	9	9	6	21	23	18	17	11	10	4	2
Other Liabilities	7	8	18	15	16	24	17	12	15	10	10	9	9
Total Liabilities	18	19	33	32	33	61	58	53	57	49	48	42	37
Fixed Assets	13	12	14	15	13	28	30	29	27	24	21	19	18
CWIP	0	1	0	0	0	3	0	0	0	0	0	0	0
Investments	0	0	0	0	0	0	0	1	0	0	0	0	0
Other Assets	5	6	19	18	19	29	28	24	30	24	26	22	19
Total Assets	18	19	33	32	33	61	58	53	57	49	48	42	37

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	1	6	7	1	4	2	9	7	9	4	2	4
Cash from Investing Activity +	3	-4	-6	-1	-0	-15	-6	-2	0	0	0	-0
Cash from Financing Activity +	-3	-2	2	-3	-4	12	0	-5	-8	-6	-4	-3
Net Cash Flow	-0	0	3	-3	-0	-1	3	0	1	-3	-2	1

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-4.00	-2.00	-5.00	-2.00	0.00	-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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	14	10	26	21	20	35	21	23	26	15	17	10
Inventory Days	12	9	13	9	11	11	13	15	33	18	18	24
Days Payable	5	18	57	37	41	38	19	13	36	11	12	11
Cash Conversion Cycle	21	1	-18	-7	-11	8	14	25	23	21	23	22
Working Capital Days	-26	-21	-11	0	3	5	9	16	22	19	21	19
ROCE %	17%	26%	23%	33%	27%	33%	18%	23%	10%	13%	5%	3%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoters	60.00%	60.00%	60.00%	60.00%	60.00%	60.00%	60.00%	60.00%	60.00%	60.00%	60.00%	60.00%
DIIs	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%
Public	39.94%	39.94%	39.94%	39.94%	39.94%	39.95%	39.94%	39.94%	39.95%	39.94%	39.94%	39.94%
No. of Shareholders	3,001	3,212	3,350	3,392	3,394	3,367	3,382	3,432	3,433	3,488	3,515	3,606

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	10.00	10.00	10.00	10.00	10.00
Basic EPS (Rs.)	2.66	4.63	16.33	9.21	29.51
Diluted EPS (Rs.)	2.66	4.63	16.33	9.21	29.51
Cash EPS (Rs.)	15.55	17.63	29.70	22.05	43.46
Book Value[Excl.RevalReserv]/Share (Rs.)	140.49	140.38	138.65	125.50	118.17
Book Value[Incl.RevalReserv]/Share (Rs.)	140.49	140.38	138.65	125.50	118.17
Dividend / Share (Rs.)	1.00	2.00	3.00	3.00	1.80
Revenue From Operations / Share (Rs.)	1293.77	1279.29	1230.48	790.34	1121.06
PBDIT / Share (Rs.)	18.82	22.11	40.69	32.92	61.87
PBIT / Share (Rs.)	5.92	9.10	27.28	20.05	47.85
PBT / Share (Rs.)	3.61	6.00	22.51	12.61	38.55
Net Profit / Share (Rs.)	2.65	4.62	16.29	9.18	29.44
PBDIT Margin (%)	1.45	1.72	3.30	4.16	5.51
PBIT Margin (%)	0.45	0.71	2.21	2.53	4.26
PBT Margin (%)	0.27	0.46	1.82	1.59	3.43
Net Profit Margin (%)	0.20	0.36	1.32	1.16	2.62
Return on Networth / Equity (%)	1.88	3.28	11.74	7.31	24.91
Return on Capital Employeed (%)	3.70	5.64	15.92	10.83	23.38
Return On Assets (%)	1.25	1.90	6.62	3.19	11.01
Long Term Debt / Equity (X)	0.07	0.07	0.15	0.38	0.64
Total Debt / Equity (X)	0.15	0.36	0.41	0.57	0.64
Asset Turnover Ratio (%)	5.72	5.25	4.62	2.85	4.00
Current Ratio (X)	2.15	1.60	1.61	1.45	1.83
Quick Ratio (X)	0.78	0.96	0.93	0.90	1.25
Inventory Turnover Ratio (X)	17.95	20.62	19.02	13.48	23.79
Dividend Payout Ratio (NP) (%)	75.26	64.82	18.37	19.55	6.09
Dividend Payout Ratio (CP) (%)	12.82	16.97	10.07	8.14	4.13
Earning Retention Ratio (%)	24.74	35.18	81.63	80.45	93.91
Cash Earning Retention Ratio (%)	87.18	83.03	89.93	91.86	95.87
Interest Coverage Ratio (X)	8.16	7.13	8.54	4.42	6.65
Interest Coverage Ratio (Post Tax) (X)	2.15	2.49	4.42	2.23	4.16
Enterprise Value (Cr.)	38.63	32.06	37.76	25.50	29.98
EV / Net Operating Revenue (X)	0.15	0.12	0.15	0.16	0.13
EV / EBITDA (X)	10.39	7.34	4.70	3.92	2.45
MarketCap / Net Operating Revenue (X)	0.13	0.09	0.12	0.11	0.07
Retention Ratios (%)	24.73	35.17	81.62	80.44	93.90
Price / BV (X)	1.25	0.90	1.09	0.70	0.67
Price / Net Operating Revenue (X)	0.13	0.09	0.12	0.11	0.07
EarningsYield	0.01	0.03	0.10	0.10	0.37

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Bluechip Tex Industries Ltd as of December 26, 2024 is: 37.48

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 26, 2024, Bluechip Tex Industries Ltd is Overvalued by 78.08% compared to the current share price 171.00

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

Intrinsic Value of Bluechip Tex Industries Ltd as of December 26, 2024 is: 23.11

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 26, 2024, Bluechip Tex Industries Ltd is Overvalued by 86.49% compared to the current share price 171.00

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

Strength	Weakness
The stock has a high average ROCE of 19.25%, which is a positive sign. The stock has a low average Working Capital Days of 4.67, which is a positive sign. The company has higher reserves (15.54 cr) compared to borrowings (11.00 cr), indicating strong financial stability. The company has shown consistent growth in sales (180.38 cr) and profit (3.00 cr) over the years.	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: 10.22%)
  - 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: 13.23%)
  - 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: 199.47)
  - 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.

INDUSTRY	ADDRESS	CONTACT
Textiles - Processing/Texturising	Plot No. 63-B, Danudyog Sahakari Sangh Ltd, Silvassa Dadra & Nagar Haveli 396230	bluechiptex@gmail.com http://www.bluechiptexindustrieslimited.com

Management
Name	Position Held
Mr. Shahin N Khemani	Managing Director
Mr. Rahul A Khemani	Director & CFO
Mr. Siddharth A Khemani	Non Exe.Non Ind.Director
Mr. Abhishek S Kamdar	Independent Director
Mr. Rohit P Bajaj	Independent Director
Ms. Tanya Singh	Independent Director

FAQ

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

The latest intrinsic value of Bluechip Tex Industries Ltd as on 26 December 2024 is ₹37.48, which is 78.08% lower than the current market price of ₹171.00. The stock has a market capitalization of 33.7 Cr. and recorded a high/low of 226/136 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹25 Cr and total liabilities of ₹37 Cr.

What is the Market Cap of Bluechip Tex Industries Ltd?

The Market Cap of Bluechip Tex Industries Ltd is 33.7 Cr..

What is the current Stock Price of Bluechip Tex Industries Ltd as on 26 December 2024?

The current stock price of Bluechip Tex Industries Ltd as on 26 December 2024 is 171.

What is the High / Low of Bluechip Tex Industries Ltd stocks in FY 2024-2025?

In FY 2024-2025, 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 0.58 %.

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.