Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 22 May, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 534731 | NSE: BITL

Fundamental Analysis of Bronze Infra-Tech Ltd

Basic Stock Data

Last Updated: May 22, 2024, 6:53 pm

Market Cap 1.93 Cr.
Current Price 1.12
High / Low1.18/0.86
Stock P/E2.08
Book Value 3.37
Dividend Yield0.00 %
ROCE14.8 %
ROE17.4 %
Face Value 10.0
PEG Ratio0.22

Data Source: screener.in

Competitors of Bronze Infra-Tech Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Adhbhut Infrastructure Ltd 36.2 Cr. 32.9364/0.0030.2 5.660.00 %99.2 %% 10.0
Vascon Engineers Ltd 1,463 Cr. 66.193.2/35.121.5 44.30.38 %8.29 %7.18 % 10.0
BL Kashyap & Sons Ltd 1,481 Cr. 65.788.9/36.951.1 20.70.00 %13.8 %9.98 % 1.00
Alpine Housing Development Corporation Ltd 257 Cr. 148201/99.569.2 44.70.00 %4.64 %3.24 % 10.0
Madhucon Projects Ltd 72.8 Cr. 9.9511.7/4.05 2040.00 %1.69 %% 1.00
Industry Average662.00 Cr64.5334.4063.870.08%25.52%4.08%6.40

Quarterly Result

MonthJun 2019Sep 2019Dec 2019Mar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022
Sales0.000.000.000.000.000.000.002.080.244.0114.9214.24-0.88
Expenses0.010.070.035.120.020.030.021.990.233.9314.6014.42-0.81
Operating Profit-0.01-0.07-0.03-5.12-0.02-0.03-0.020.090.010.080.32-0.18-0.07
OPM %4.33%4.17%2.00%2.14%-1.26%
Other Income0.000.000.000.000.000.000.000.000.000.000.000.000.00
Interest0.000.000.000.000.000.000.000.000.000.000.000.000.00
Depreciation0.000.000.000.000.000.000.000.000.000.000.000.000.00
Profit before tax-0.01-0.07-0.03-5.12-0.02-0.03-0.020.090.010.080.32-0.18-0.07
Tax %0.00%0.00%0.00%0.00%0.00%0.00%0.00%11.11%0.00%0.00%0.00%0.00%0.00%
Net Profit-0.01-0.07-0.03-5.12-0.02-0.03-0.020.080.010.080.32-0.18-0.07
EPS in Rs-0.01-0.04-0.02-2.96-0.01-0.02-0.010.050.010.050.19-0.10-0.04

Last Updated: May 10, 2024, 2:13 pm

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: April 26, 2024, 4:27 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Sales3.4738.701.852.081.520.560.480.020.002.0833.4042.84
Expenses3.7738.431.822.081.640.780.660.120.282.0633.1741.12
Operating Profit-0.300.270.030.00-0.12-0.22-0.18-0.10-0.280.020.231.72
OPM %-8.65%0.70%1.62%0.00%-7.89%-39.29%-37.50%-500.00%0.96%0.69%4.01%
Other Income0.350.010.020.020.190.07-1.560.04-4.930.000.000.00
Interest0.000.010.010.000.010.000.000.000.000.000.000.00
Depreciation0.000.000.000.010.010.010.000.000.000.000.000.47
Profit before tax0.050.270.040.010.05-0.16-1.74-0.06-5.210.020.231.25
Tax %40.00%37.04%50.00%0.00%40.00%-6.25%0.00%0.00%0.00%50.00%30.43%26.40%
Net Profit0.040.170.020.010.03-0.17-1.75-0.06-5.210.020.160.93
EPS in Rs0.100.010.010.02-0.10-1.01-0.03-3.020.010.090.54
Dividend Payout %0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.00%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2012-20132013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-2023
YoY Net Profit Growth (%)325.00%-88.24%-50.00%200.00%-666.67%-929.41%96.57%-8583.33%100.38%700.00%481.25%
Change in YoY Net Profit Growth (%)0.00%-413.24%38.24%250.00%-866.67%-262.75%1025.98%-8679.90%8683.72%599.62%-218.75%

Growth

Compounded Sales Growth
10 Years:1%
5 Years:146%
3 Years:%
TTM:28%
Compounded Profit Growth
10 Years:19%
5 Years:148%
3 Years:75%
TTM:481%
Stock Price CAGR
10 Years:-26%
5 Years:30%
3 Years:46%
1 Year:9%
Return on Equity
10 Years:1%
5 Years:2%
3 Years:7%
Last Year:17%

Last Updated: May 17, 2024, 11:25 am

Balance Sheet

Last Updated: May 10, 2024, 2:13 pm

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Equity Capital0.2617.2817.2817.2817.2817.2817.2817.2817.2817.2817.2817.28
Reserves4.778.268.298.298.33-5.55-7.29-7.35-12.57-12.55-12.39-11.46
Borrowings0.000.000.000.000.000.000.350.350.250.252.873.29
Other Liabilities0.328.262.560.920.920.910.780.750.593.0139.6245.07
Total Liabilities5.3533.8028.1326.4926.5312.6411.1211.035.557.9947.3854.18
Fixed Assets0.000.010.010.030.030.020.020.010.000.000.004.05
CWIP0.000.000.000.000.000.000.000.000.000.000.000.00
Investments4.7119.9124.7121.9318.915.055.025.010.000.000.000.00
Other Assets0.6413.883.414.537.597.576.086.015.557.9947.3850.13
Total Assets5.3533.8028.1326.4926.5312.6411.1211.035.557.9947.3854.18

Reserves and Borrowings Chart

Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 0.442.37-2.36-3.59-0.112.182.27-5.48-0.0214.023.42
Cash from Investing Activity -0.41-4.782.743.170.22-2.27-2.525.570.00-15.78-4.05
Cash from Financing Activity 0.00-0.010.000.000.000.100.10-0.090.002.620.42
Net Cash Flow0.03-2.420.38-0.420.110.01-0.150.00-0.020.86-0.21

Free Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Free Cash Flow-0.300.270.030.00-0.12-0.22-0.53-0.45-0.53-0.23-2.64-1.57

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 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days56.8077.24102.59157.93252.14677.86882.0815,147.50668.58282.27243.42
Inventory Days0.0031.29187.18161.17124.10150.290.000.000.000.00
Days Payable0.000.000.0029.20161.03
Cash Conversion Cycle56.8077.24133.88345.11413.31772.76871.3515,147.50668.58282.27243.42
Working Capital Days30.5027.92118.38521.181,544.052,965.622,235.6211,315.00161.44-141.41-132.66
ROCE %1.00%1.83%0.20%0.04%0.23%0.11%0.18%-0.58%-3.67%0.40%3.61%14.82%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
Promoters1.93%1.93%1.93%1.93%1.93%1.93%1.93%1.93%1.93%1.93%1.93%1.93%
DIIs0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.01%0.01%0.01%0.01%0.01%
Public98.07%98.07%98.07%98.07%98.07%98.07%98.07%98.06%98.07%98.05%98.05%98.05%
No. of Shareholders4,7894,8114,9605,9798,0318,1328,1327,9407,8607,7867,7867,786

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 22Mar 21Mar 20Mar 19Mar 18
FaceValue10.0010.0010.0010.0010.00
Basic EPS (Rs.)0.090.01-3.02-0.03-1.01
Diluted EPS (Rs.)0.090.01-3.02-0.03-1.01
Cash EPS (Rs.)0.090.01-3.02-0.03-1.01
Book Value[Excl.RevalReserv]/Share (Rs.)2.832.732.735.745.78
Book Value[Incl.RevalReserv]/Share (Rs.)2.832.732.735.745.78
Revenue From Operations / Share (Rs.)19.331.200.000.010.27
PBDIT / Share (Rs.)0.130.01-3.02-0.03-1.01
PBIT / Share (Rs.)0.130.01-3.02-0.03-1.01
PBT / Share (Rs.)0.130.01-3.02-0.03-1.01
Net Profit / Share (Rs.)0.090.01-3.02-0.03-1.01
PBDIT Margin (%)0.681.190.00-308.51-364.30
PBIT Margin (%)0.681.190.00-320.41-365.31
PBT Margin (%)0.681.190.00-322.16-365.45
Net Profit Margin (%)0.470.820.00-323.99-365.91
Return on Networth / Equity (%)3.240.36-110.70-0.60-17.50
Return on Capital Employeed (%)2.960.49-105.02-0.57-17.04
Return On Assets (%)0.330.21-93.82-0.54-15.71
Long Term Debt / Equity (X)0.580.050.050.030.00
Total Debt / Equity (X)0.580.050.050.030.01
Asset Turnover Ratio (%)1.210.300.000.000.04
Current Ratio (X)0.691.332.641.924.58
Quick Ratio (X)0.691.332.641.744.43
Interest Coverage Ratio (X)33364.140.00-17051.26-175.91-2719.81
Interest Coverage Ratio (Post Tax) (X)22954.840.00-17051.26-183.74-2730.86
Enterprise Value (Cr.)4.971.200.550.690.98
EV / Net Operating Revenue (X)0.140.570.0037.512.06
EV / EBITDA (X)21.5848.48-0.10-12.16-0.56
MarketCap / Net Operating Revenue (X)0.090.480.0023.472.35
Price / BV (X)0.610.210.080.040.11
Price / Net Operating Revenue (X)0.090.490.0025.002.36
EarningsYield0.050.01-13.71-0.13-1.56

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: ₹1.24

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.

Undervalued: 11.08% compared to the current price ₹1.12

Intrinsic Value: ₹1.36

Calculation basis:

  • Fair 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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 21.56% compared to the current price ₹1.12

Last 5 Year EPS CAGR: 9.44%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
    1. The stock has a low average ROCE of 1.51%, which may not be favorable.
    2. The stock has a high average Working Capital Days of 50.11, which may not be favorable.
    3. The stock has a high average Cash Conversion Cycle of 323.31, which may not be favorable.
    4. The company has higher borrowings (0.61) compared to reserves (-2.60), which may suggest financial risk.
    5. The company has not shown consistent growth in sales (10.58) and profit (-0.44).

    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 Bronze Infra-Tech Ltd:
      1. Net Profit Margin: 0.47%
        • 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: 2.96% (Industry Average ROCE: 25.52%)
        • 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%: 3.24% (Industry Average ROE: 4.08%)
        • 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): 22954.84
        • 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: 0.69
        • 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: 2.08 (Industry average Stock P/E: 34.4)
        • 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: 0.58
        • 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

    Bronze Infra Tech Ltd. is a Public Limited Listed company incorporated on 12/10/2004 and has its registered office in the State of West Bengal, India. Company’s Corporate Identification Number(CIN) is L74990WB2004PLC100116 and registration number is 100116. Currently Company is involved in the business activities of Retail sale of musical instruments. Company’s Total Operating Revenue is Rs. 33.40 Cr. and Equity Capital is Rs. 17.28 Cr. for the Year ended 31/03/2022.
    INDUSTRYADDRESSCONTACT
    Construction, Contracting & Engineering18 Rabindra Sarani, Gate No. 2, Poddar Court, Kolkata West Bengal 700001bronzeinfratechltd@gmail.com
    https://bronzeinfra-tech.com
    Management
    NamePosition Held
    Mr. Rajesh VermaManaging Director
    Mr. Ishant BhardwajNon Executive Director
    Ms. MalaIndependent Director
    Ms. Priyanka GautamIndependent Director

    FAQ

    What is the latest fair value of Bronze Infra-Tech Ltd?

    The latest fair value of Bronze Infra-Tech Ltd is ₹1.24.

    What is the Market Cap of Bronze Infra-Tech Ltd?

    The Market Cap of Bronze Infra-Tech Ltd is 1.93 Cr..

    What is the current Stock Price of Bronze Infra-Tech Ltd as on 22 May 2024?

    The current stock price of Bronze Infra-Tech Ltd as on 22 May 2024 is ₹1.12.

    What is the High / Low of Bronze Infra-Tech Ltd stocks in FY 2024?

    In FY 2024, the High / Low of Bronze Infra-Tech Ltd stocks is ₹1.18/0.86.

    What is the Stock P/E of Bronze Infra-Tech Ltd?

    The Stock P/E of Bronze Infra-Tech Ltd is 2.08.

    What is the Book Value of Bronze Infra-Tech Ltd?

    The Book Value of Bronze Infra-Tech Ltd is 3.37.

    What is the Dividend Yield of Bronze Infra-Tech Ltd?

    The Dividend Yield of Bronze Infra-Tech Ltd is 0.00 %.

    What is the ROCE of Bronze Infra-Tech Ltd?

    The ROCE of Bronze Infra-Tech Ltd is 14.8 %.

    What is the ROE of Bronze Infra-Tech Ltd?

    The ROE of Bronze Infra-Tech Ltd is 17.4 %.

    What is the Face Value of Bronze Infra-Tech Ltd?

    The Face Value of Bronze Infra-Tech 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 Bronze Infra-Tech 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