Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 24 February, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 532931 | NSE: BURNPUR

Burnpur Cement Ltd: Share Price Analysis, Intrinsic Value & Fundamentals (2025)

Share Price and Basic Stock Data

Last Updated: January 30, 2025, 10:01 pm

Market Cap 56.8 Cr.
Current Price 6.60
High / Low 13.0/5.35
Stock P/E
Book Value 56.3
Dividend Yield0.00 %
ROCE3.08 %
ROE%
Face Value 10.0
PEG Ratio0.00

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

View Share Price Target for Burnpur Cement Ltd

Competitors of Burnpur Cement Ltd

Stock Name Market Cap Current Price High / Low Stock P/E Book Value Dividend Yield ROCE ROE Face Value
Bheema Cements Ltd 55.4 Cr. 17.0 35.3/16.9 13.20.00 %11.8 %56.4 % 10.0
UltraTech Cement Ltd 3,22,113 Cr. 11,157 12,145/9,25051.4 2,1260.63 %15.1 %12.2 % 10.0
The Ramco Cements Ltd 20,140 Cr. 852 1,060/700106 3020.29 %8.17 %5.63 % 1.00
The India Cements Ltd 8,022 Cr. 259 386/173 1700.00 %0.78 %4.81 % 10.0
Star Cement Ltd 8,361 Cr. 207 256/17262.7 67.90.00 %16.5 %11.5 % 1.00
Industry Average34,720.38 Cr1,893.0345.38530.040.67%11.09%16.06%7.13

All Competitor Stocks of Burnpur Cement Ltd

Quarterly Result

MetricSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024
Sales 34364831333547504341100
Expenses 33684529323445474064410
Operating Profit 0-333211233-23-4-1-0
OPM % 1%-92%6%8%2%2%5%6%7%-58%-694%
Other Income 04700006000000
Interest 16161717181917191920151616
Depreciation 3333333332-000
Profit before tax -18-5-17-18-20-21-12-18-19-45-19-16-17
Tax % 2%6%2%1%1%1%1%0%0%0%-11%-0%0%
Net Profit -18-5-17-18-20-21-12-18-19-45-16-16-17
EPS in Rs -2.14-0.63-1.97-2.08-2.35-2.41-1.38-2.13-2.22-5.24-1.91-1.87-1.93

Last Updated: February 6, 2025, 5:58 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 6, 2025, 5:58 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 767875756342877812415114613441
Expenses 686968648874857312518314012969
Operating Profit 89711-26-3225-1-3265-28
OPM % 11%11%9%15%-41%-77%3%6%-1%-21%4%4%-68%
Other Income 1016000-74-9496-260
Interest 3451317-00475664717367
Depreciation 11241313121211111172
Profit before tax 5420-56-45-10-129-77-58-70-101-96
Tax % 33%28%32%18,243%7%-1%30%2%2%2%1%-2%
Net Profit 331-13-60-44-13-131-79-59-71-99-94
EPS in Rs 0.500.410.14-1.48-6.94-5.17-1.47-15.18-9.20-6.85-8.22-11.51-10.95
Dividend Payout % 0%0%0%0%0%0%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)0.00%-66.67%-1400.00%-361.54%26.67%70.45%-907.69%39.69%25.32%-20.34%-39.44%
Change in YoY Net Profit Growth (%)0.00%-66.67%-1333.33%1038.46%388.21%43.79%-978.15%947.39%-14.38%-45.66%-19.10%

Burnpur Cement Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:6%
5 Years:9%
3 Years:3%
TTM:-100%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:-2%
TTM:30%
Stock Price CAGR
10 Years:-4%
5 Years:46%
3 Years:1%
1 Year:-4%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 3:51 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 63658386868686868686868686
Reserves 31403018-42-87-99-230-309-368-439-538-571
Borrowings 2933174249260258255375425461517416448
Other Liabilities 17153639696365678456533938
Total Liabilities 13915332139137332130629828623521722
Fixed Assets 25263629228126925725323021920300
CWIP 001958000000000
Investments 657400000000000
Other Assets 495390919252494555151422
Total Assets 13915332139137332130629828623521722

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +-633172119645657247
Cash from Investing Activity +-33-93-63-67-2-3-0-81-011-0
Cash from Financing Activity +41634641-194-2-3-2-6-6-34-8
Net Cash Flow240-6-0-11-3001-1

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-21.00-24.00-167.00-238.00-286.00-290.00-253.00-370.00-426.00-493.00-511.00-411.00

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 Days868017221120010556000
Inventory Days10618213122412218811113510826290
Days Payable6660139561461661271701493337
Cash Conversion Cycle12620216437917632-11-30-35-8-80
Working Capital Days10914221272162-76-57-72-58-42-39-34
ROCE %7%6%3%4%-12%-16%-4%-3%-5%3%-3%-3%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters27.57%27.29%27.28%27.28%1.98%1.98%1.98%1.98%1.98%1.98%1.98%1.98%
FIIs0.00%0.00%0.00%0.01%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%
Public72.43%72.71%72.71%72.70%98.02%98.01%98.02%98.02%98.02%98.02%98.02%98.03%
No. of Shareholders47,56050,60551,13051,02951,85150,78451,14551,91854,78958,18863,11167,358

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
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -11.51-8.22-6.85-9.20-15.18
Diluted EPS (Rs.) -11.51-8.22-6.85-9.20-15.18
Cash EPS (Rs.) -10.65-6.94-5.56-7.88-13.77
Book Value[Excl.RevalReserv]/Share (Rs.) -53.02-41.51-33.28-26.43-17.24
Book Value[Incl.RevalReserv]/Share (Rs.) -52.48-40.97-32.75-25.90-16.70
Revenue From Operations / Share (Rs.) 15.6016.9817.5614.379.01
PBDIT / Share (Rs.) -2.411.372.01-1.150.68
PBIT / Share (Rs.) -3.260.080.72-2.46-0.72
PBT / Share (Rs.) -11.74-8.16-6.71-8.99-6.17
Net Profit / Share (Rs.) -11.51-8.22-6.85-9.20-15.18
PBDIT Margin (%) -15.438.0711.46-7.997.57
PBIT Margin (%) -20.920.504.11-17.14-8.09
PBT Margin (%) -75.28-48.05-38.21-62.55-68.51
Net Profit Margin (%) -73.76-48.44-38.99-64.01-168.61
Return on Capital Employeed (%) 6.59-0.22-2.4412.116.42
Return On Assets (%) -4492.84-32.58-25.12-27.70-43.81
Long Term Debt / Equity (X) 0.000.000.00-0.09-0.14
Total Debt / Equity (X) -0.91-1.45-1.61-1.87-2.52
Asset Turnover Ratio (%) 1.220.640.580.420.25
Current Ratio (X) 0.000.020.020.080.07
Quick Ratio (X) 0.000.010.010.020.01
Inventory Turnover Ratio (X) 23.5612.346.573.892.77
Interest Coverage Ratio (X) -0.280.160.27-0.170.12
Interest Coverage Ratio (Post Tax) (X) -0.350.000.07-0.40-0.18
Enterprise Value (Cr.) 463.06554.47513.68441.51378.92
EV / Net Operating Revenue (X) 3.453.793.403.574.89
EV / EBITDA (X) -22.3346.9829.61-44.6664.52
MarketCap / Net Operating Revenue (X) 0.360.270.360.140.06
Price / BV (X) -0.10-0.11-0.19-0.08-0.03
Price / Net Operating Revenue (X) 0.360.270.360.140.06
EarningsYield -2.04-1.78-1.08-4.34-24.10

After reviewing the key financial ratios for Burnpur Cement Ltd, here is our detailed analysis based on recent trends:

For FaceValue, as of Mar 24, the value is 10 which is within the healthy range. Compared to Mar 23, there was no change.
For Basic EPS (Rs.), as of Mar 24, the value is -11.51 which is below the healthy minimum of 5. Compared to Mar 23, there was a decrease of 3.29.
For Diluted EPS (Rs.), as of Mar 24, the value is -11.51 which is below the healthy minimum of 5. Compared to Mar 23, there was a decrease of 3.29.
For Cash EPS (Rs.), as of Mar 24, the value is -10.65 which is below the healthy minimum of 3. Compared to Mar 23, there was a decrease of 3.71.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is -53.02 Compared to Mar 23, there was a decrease of 11.51.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is -52.48 Compared to Mar 23, there was a decrease of 11.51.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 15.6 Compared to Mar 23, there was a decrease of 1.38.
For PBDIT / Share (Rs.), as of Mar 24, the value is -2.41 which is below the healthy minimum of 2. Compared to Mar 23, there was a decrease of 3.78.
For PBIT / Share (Rs.), as of Mar 24, the value is -3.26 which is below the healthy minimum of 0. Compared to Mar 23, there was a decrease of 3.34.
For PBT / Share (Rs.), as of Mar 24, the value is -11.74 which is below the healthy minimum of 0. Compared to Mar 23, there was a decrease of 3.58.
For Net Profit / Share (Rs.), as of Mar 24, the value is -11.51 which is below the healthy minimum of 2. Compared to Mar 23, there was a decrease of 3.29.
For PBDIT Margin (%), as of Mar 24, the value is -15.43 which is below the healthy minimum of 10. Compared to Mar 23, there was a decrease of 23.5.
For PBIT Margin (%), as of Mar 24, the value is -20.92 which is below the healthy minimum of 10. Compared to Mar 23, there was a decrease of 21.42.
For PBT Margin (%), as of Mar 24, the value is -75.28 which is below the healthy minimum of 10. Compared to Mar 23, there was a decrease of 27.23.
For Net Profit Margin (%), as of Mar 24, the value is -73.76 which is below the healthy minimum of 5. Compared to Mar 23, there was a decrease of 25.32.
For Return on Capital Employeed (%), as of Mar 24, the value is 6.59 which is below the healthy minimum of 10. Compared to Mar 23, there was an increase of 6.81.
For Return On Assets (%), as of Mar 24, the value is -4492.84 which is below the healthy minimum of 5. Compared to Mar 23, there was a decrease of 4460.26.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0 which is below the healthy minimum of 0.2. Compared to Mar 23, there was no change.
For Total Debt / Equity (X), as of Mar 24, the value is -0.91 which is within the healthy range. Compared to Mar 23, there was an increase of 0.54.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.22 Compared to Mar 23, there was an increase of 0.58.
For Current Ratio (X), as of Mar 24, the value is 0 which is below the healthy minimum of 1.5. Compared to Mar 23, there was a decrease of 0.02.
For Quick Ratio (X), as of Mar 24, the value is 0 which is below the healthy minimum of 1. Compared to Mar 23, there was a decrease of 0.01.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 23.56 which exceeds the healthy maximum of 8. Compared to Mar 23, there was an increase of 11.22.
For Interest Coverage Ratio (X), as of Mar 24, the value is -0.28 which is below the healthy minimum of 3. Compared to Mar 23, there was a decrease of 0.44.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is -0.35 which is below the healthy minimum of 3. Compared to Mar 23, there was a decrease of 0.35.
For Enterprise Value (Cr.), as of Mar 24, the value is 463.06 Compared to Mar 23, there was a decrease of 91.41.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 3.45 which exceeds the healthy maximum of 3. Compared to Mar 23, there was a decrease of 0.34.
For EV / EBITDA (X), as of Mar 24, the value is -22.33 which is below the healthy minimum of 5. Compared to Mar 23, there was a decrease of 69.31.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 0.36 which is below the healthy minimum of 1. Compared to Mar 23, there was an increase of 0.09.
For Price / BV (X), as of Mar 24, the value is -0.1 which is below the healthy minimum of 1. Compared to Mar 23, there was an increase of 0.01.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 0.36 which is below the healthy minimum of 1. Compared to Mar 23, there was an increase of 0.09.
For EarningsYield, as of Mar 24, the value is -2.04 which is below the healthy minimum of 5. Compared to Mar 23, there was a decrease of 0.26.

Overall, while many metrics show healthy performance, figures highlighted in red or notable downward trends warrant further investigation. For further insights, please reach out.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Burnpur Cement Ltd as of February 24, 2025 is: ₹103.37

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 February 24, 2025, Burnpur Cement Ltd is Undervalued by 1,466.21% compared to the current share price ₹6.60

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

Intrinsic Value of Burnpur Cement Ltd as of February 24, 2025 is: 84.44

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 February 24, 2025, Burnpur Cement Ltd is Undervalued by 1,179.39% compared to the current share price ₹6.60

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

Last 5 Year EPS CAGR: -18.32%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a low average Working Capital Days of 26.58, which is a positive sign.
  1. The stock has a low average ROCE of -1.92%, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 82.25, which may not be favorable.
  3. The company has higher borrowings (300.00) compared to reserves (-197.23), which may suggest financial risk.
  4. The company has not shown consistent growth in sales (90.00) and profit (-48.54).

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 Burnpur Cement Ltd:
    1. Net Profit Margin: -73.76%
      • 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: 6.59% (Industry Average ROCE: 11.09%)
      • 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%: 0% (Industry Average ROE: 16.06%)
      • 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): -0.35
      • 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
      • 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: 45.38)
      • 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: -0.91
      • 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

Burnpur Cement Ltd. is a Public Limited Listed company incorporated on 19/06/1986 and has its registered office in the State of West Bengal, India. Company's Corporate Identification Number(CIN) is L27104WB1986PLC040831 and registration number is 040831. Currently company belongs to the Industry of Cement. Company's Total Operating Revenue is Rs. 134.37 Cr. and Equity Capital is Rs. 86.12 Cr. for the Year ended 31/03/2024.
INDUSTRYADDRESSCONTACT
CementVillage : Palasdiha, Panchgachia Road, Burdwan Dist. West Bengal 713341info@burnpurcement.com
http://www.burnpurcement.com
Management
NamePosition Held
Mr. Rajesh SharmaChairman & Ind.Director
Mr. Pawan PareekExecutive Director & CFO
Mr. Indrajeet Kumar TiwaryWhole Time Director
Mr. Ritesh AggarwalNon Executive Director
Ms. Ram NarainNon Executive Director
Mr. Parvez HayatIndependent Director
Mrs. Poonam SrivastavaIndependent Director

FAQ

What is the latest intrinsic value of Burnpur Cement Ltd?

The latest intrinsic value of Burnpur Cement Ltd as on 06 February 2025 is ₹103.37, which is 1466.21% higher than the current market price of ₹6.60, indicating the stock is undervalued by 1466.21%. The stock has a market capitalization of 56.8 Cr. and recorded a high/low of 13.0/5.35 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹-571 Cr and total liabilities of 2 Cr.

What is the Market Cap of Burnpur Cement Ltd?

The Market Cap of Burnpur Cement Ltd is 56.8 Cr..

What is the current Stock Price of Burnpur Cement Ltd as on 06 February 2025?

The current stock price of Burnpur Cement Ltd as on 06 February 2025 is 6.60.

What is the High / Low of Burnpur Cement Ltd stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of Burnpur Cement Ltd stocks is 13.0/5.35.

What is the Stock P/E of Burnpur Cement Ltd?

The Stock P/E of Burnpur Cement Ltd is .

What is the Book Value of Burnpur Cement Ltd?

The Book Value of Burnpur Cement Ltd is 56.3.

What is the Dividend Yield of Burnpur Cement Ltd?

The Dividend Yield of Burnpur Cement Ltd is 0.00 %.

What is the ROCE of Burnpur Cement Ltd?

The ROCE of Burnpur Cement Ltd is 3.08 %.

What is the ROE of Burnpur Cement Ltd?

The ROE of Burnpur Cement Ltd is %.

What is the Face Value of Burnpur Cement Ltd?

The Face Value of Burnpur Cement Ltd is 10.0.

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 Burnpur Cement 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