BNR Udyog Live BSE/NSE | BNR Udyog Fundamenta data | BNR Udyog Balance sheet | BNR Udyog Quarterly Results | BNR Udyog Profit & Loss

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3.06
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3.13
N/A
0.79

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

10 Years
5 Years
3 Years

-2.47
-37.27
-24.47

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
112.17
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
2.71
-

P:E (Median)

8 Years
5 Years
3 Years

9.26
-
-

P:BV (Average)

8 Years
5 Years
3 Years

1.18
1.18
1.18

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.89
17.50
1.02

Quarterly Results

Standalone Figures in Rs. Crores

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.52 0.22 136.36% 0.16 0.10 60.00% 0.21 0.18 16.67% 0.29 0.26 11.54%
Expenses 0.30 0.30 0.00% 0.15 0.21 -28.57% 0.36 0.30 20.00% 0.37 0.39 -5.13%
EBITDA 0.22 -0.08 - 0.00 -0.11 - -0.15 -0.12 - -0.08 -0.12 -
EBIDTM 42.50% -38.99% 2.56% -110.20% -72.04% -64.29% -28.67% -45.83%
Other Income 0.02 0.03 -33.33% 0.02 0.02 0.00% 0.02 0.05 -60.00% 0.03 0.03 0.00%
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -100.00% 0.00 0.00 0.00
Depreciation 0.01 0.02 -50.00% 0.01 0.02 -50.00% 0.02 0.02 0.00% 0.02 0.02 0.00%
PBT 0.22 -0.08 - 0.01 -0.11 - -0.15 -0.10 - -0.08 -0.11 -
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.22 -0.08 - 0.01 -0.11 - -0.15 -0.10 - -0.08 -0.11 -
PATM 42.69% -35.78% 3.21% -107.14% -70.62% -52.20% -26.22% -43.18%
EPS 0.74 -0.26 - 0.02 -0.35 - -0.50 -0.32 - -0.25 -0.38 -

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBITDA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PBT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 1.18 0.81 0.88 1.88 12.89 8.34 2.67 3.47 3.35 3.58 1.04 Net Sales Growth 55.26% -7.95% -53.19% -85.42% 54.56% 212.36% -23.05% 3.58% -6.42% 244.23% Cost Of Goods Sold 0.01 0.00 0.00 0.00 0.03 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 1.17 0.81 0.88 1.88 12.86 8.34 2.67 3.47 3.35 3.58 1.04 GP Margin 99.41% 100% 100% 100% 99.77% 100% 100% 100% 100% 100% 100% Total Expenditure 1.18 1.24 1.24 1.65 12.39 8.35 1.84 2.48 2.36 2.60 0.95 Power & Fuel Cost - 0.01 0.02 0.02 0.03 0.03 0.03 0.04 0.03 0.03 0.02 % Of Sales - 1.23% 2.27% 1.06% 0.23% 0.36% 1.12% 1.15% 0.90% 0.84% 1.92% Employee Cost - 0.31 0.31 0.33 0.39 1.30 1.03 1.71 1.25 1.06 0.70 % Of Sales - 38.27% 35.23% 17.55% 3.03% 15.59% 38.58% 49.28% 37.31% 29.61% 67.31% Manufacturing Exp. - 0.00 0.00 0.00 0.08 0.08 0.12 0.06 0.02 0.06 0.05 % Of Sales - 0% 0% 0% 0.62% 0.96% 4.49% 1.73% 0.60% 1.68% 4.81% General & Admin Exp. - 0.87 0.88 1.26 11.81 6.92 0.63 0.58 1.00 1.37 0.17 % Of Sales - 107.41% 100% 67.02% 91.62% 82.97% 23.60% 16.71% 29.85% 38.27% 16.35% Selling & Distn. Exp. - 0.01 0.02 0.02 0.04 0.02 0.02 0.08 0.06 0.02 0.01 % Of Sales - 1.23% 2.27% 1.06% 0.31% 0.24% 0.75% 2.31% 1.79% 0.56% 0.96% Miscellaneous Exp. - 0.03 0.01 0.01 0.02 0.01 0.01 0.00 0.00 0.05 0.01 % Of Sales - 3.70% 1.14% 0.53% 0.16% 0.12% 0.37% 0% 0% 1.40% 0% EBITDA -0.01 -0.43 -0.36 0.23 0.50 -0.01 0.83 0.99 0.99 0.98 0.09 EBITDA Margin -0.85% -53.09% -40.91% 12.23% 3.88% -0.12% 31.09% 28.53% 29.55% 27.37% 8.65% Other Income 0.09 0.09 0.10 0.10 0.12 0.15 0.13 0.15 0.15 0.08 0.04 Interest 0.00 0.01 0.01 0.02 0.02 0.04 0.01 0.07 0.04 0.01 0.00 Depreciation 0.06 0.06 0.15 0.21 0.21 0.29 0.60 0.26 0.19 0.06 0.09 PBT 0.00 -0.41 -0.42 0.10 0.40 -0.20 0.36 0.81 0.91 0.98 0.03 Tax 0.00 -0.17 0.00 0.02 -0.05 0.04 -0.01 0.26 0.26 0.30 -0.07 Tax Rate 0.00% 41.46% 0.00% 20.00% -12.50% -23.53% -2.70% 32.10% 28.57% 30.30% -233.33% PAT 0.00 -0.24 -0.41 0.08 0.45 -0.21 0.38 0.55 0.65 0.69 0.10 PAT before Minority Interest 0.00 -0.24 -0.41 0.08 0.45 -0.21 0.38 0.55 0.65 0.69 0.10 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.00% -29.63% -46.59% 4.26% 3.49% -2.52% 14.23% 15.85% 19.40% 19.27% 9.62% PAT Growth 100.00% 41.46% -612.50% -82.22% 314.29% -155.26% -30.91% -15.38% -5.80% 590.0% Unadjusted EPS 0.00 -0.80 -1.37 0.27 1.50 -0.70 1.27 1.83 2.17 2.30 0.33

Description

TTM

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Net Sales

1.18

0.81

0.88

1.88

12.89

8.34

2.67

3.47

3.35

3.58

1.04

Net Sales Growth

55.26%

-7.95%

-53.19%

-85.42%

54.56%

212.36%

-23.05%

3.58%

-6.42%

244.23%

Cost Of Goods Sold

0.01

0.00

0.03

0.00

Gross Profit

1.17

0.81

0.88

1.88

12.86

8.34

2.67

3.47

3.35

3.58

1.04

GP Margin

99.41%

100%

99.77%

100%

Total Expenditure

1.18

1.24

1.65

12.39

8.35

1.84

2.48

2.36

2.60

0.95

Power & Fuel Cost

0.01

0.02

0.03

0.04

0.03

0.02

% Of Sales

1.23%

2.27%

1.06%

0.23%

0.36%

1.12%

1.15%

0.90%

0.84%

1.92%

Employee Cost

0.31

0.33

0.39

1.30

1.03

1.71

1.25

1.06

0.70

% Of Sales

38.27%

35.23%

17.55%

3.03%

15.59%

38.58%

49.28%

37.31%

29.61%

67.31%

Manufacturing Exp.

0.00

0.08

0.12

0.06

0.02

0.06

0.05

% Of Sales

0.62%

0.96%

4.49%

1.73%

0.60%

1.68%

4.81%

General & Admin Exp.

0.87

0.88

1.26

11.81

6.92

0.63

0.58

1.00

1.37

0.17

% Of Sales

107.41%

100%

67.02%

91.62%

82.97%

23.60%

16.71%

29.85%

38.27%

16.35%

Selling & Distn. Exp.

0.01

0.02

0.04

0.02

0.08

0.06

0.02

0.01

% Of Sales

1.23%

2.27%

1.06%

0.31%

0.24%

0.75%

2.31%

1.79%

0.56%

0.96%

Miscellaneous Exp.

0.03

0.01

0.02

0.01

0.00

0.05

0.01

% Of Sales

3.70%

1.14%

0.53%

0.16%

0.12%

0.37%

1.40%

EBITDA

-0.01

-0.43

-0.36

0.23

0.50

-0.01

0.83

0.99

0.98

0.09

EBITDA Margin

-0.85%

-53.09%

-40.91%

12.23%

3.88%

-0.12%

31.09%

28.53%

29.55%

27.37%

8.65%

Other Income

0.09

0.10

0.12

0.15

0.13

0.15

0.08

0.04

Interest

0.00

0.01

0.02

0.04

0.01

0.07

0.04

0.01

0.00

Depreciation

0.06

0.15

0.21

0.29

0.60

0.26

0.19

0.06

0.09

PBT

0.00

-0.41

-0.42

0.10

0.40

-0.20

0.36

0.81

0.91

0.98

0.03

Tax

0.00

-0.17

0.00

0.02

-0.05

0.04

-0.01

0.26

0.30

-0.07

Tax Rate

0.00%

41.46%

0.00%

20.00%

-12.50%

-23.53%

-2.70%

32.10%

28.57%

30.30%

-233.33%

PAT

0.00

-0.24

-0.41

0.08

0.45

-0.21

0.38

0.55

0.65

0.69

0.10

PAT before Minority Interest

0.00

-0.24

-0.41

0.08

0.45

-0.21

0.38

0.55

0.65

0.69

0.10

Minority Interest

0.00

PAT Margin

0.00%

-29.63%

-46.59%

4.26%

3.49%

-2.52%

14.23%

15.85%

19.40%

19.27%

9.62%

PAT Growth

100.00%

41.46%

-612.50%

-82.22%

314.29%

-155.26%

-30.91%

-15.38%

-5.80%

590.0%

Unadjusted EPS

0.00

-0.80

-1.37

0.27

1.50

-0.70

1.27

1.83

2.17

2.30

0.33

Description TTM Mar 14 Mar 13 Mar 12
Net Sales - 3.47 3.35 3.58 Net Sales Growth - 3.58% -6.42% Cost Of Goods Sold - 0.00 0.00 0.00 Gross Profit - 3.47 3.35 3.58 GP Margin - 100% 100% 100% Total Expenditure - 2.48 2.36 2.60 Power & Fuel Cost - 0.04 0.03 0.03 % Of Sales - 1.15% 0.90% 0.84% Employee Cost - 1.71 1.25 1.06 % Of Sales - 49.28% 37.31% 29.61% Manufacturing Exp. - 0.06 0.02 0.06 % Of Sales - 1.73% 0.60% 1.68% General & Admin Exp. - 0.58 1.00 1.37 % Of Sales - 16.71% 29.85% 38.27% Selling & Distn. Exp. - 0.08 0.06 0.02 % Of Sales - 2.31% 1.79% 0.56% Miscellaneous Exp. - 0.00 0.00 0.05 % Of Sales - 0% 0% 1.40% EBITDA - 0.99 0.99 0.98 EBITDA Margin - 28.53% 29.55% 27.37% Other Income - 0.15 0.15 0.08 Interest - 0.07 0.04 0.01 Depreciation - 0.26 0.19 0.06 PBT - 0.81 0.91 0.98 Tax - 0.26 0.26 0.30 Tax Rate - 32.10% 28.57% 30.30% PAT - 0.55 0.65 0.69 PAT before Minority Interest - 0.55 0.65 0.69 Minority Interest - 0.00 0.00 0.00 PAT Margin - 15.85% 19.40% 19.27% PAT Growth - -15.38% -5.80% Unadjusted EPS - 1.83 2.17 2.30

Description

TTM

Mar 14

Mar 13

Mar 12

Net Sales

3.47

3.35

3.58

Net Sales Growth

3.58%

-6.42%

Cost Of Goods Sold

0.00

Gross Profit

3.47

3.35

3.58

GP Margin

100%

Total Expenditure

2.48

2.36

2.60

Power & Fuel Cost

0.04

0.03

% Of Sales

1.15%

0.90%

0.84%

Employee Cost

1.71

1.25

1.06

% Of Sales

49.28%

37.31%

29.61%

Manufacturing Exp.

0.06

0.02

0.06

% Of Sales

1.73%

0.60%

1.68%

General & Admin Exp.

0.58

1.00

1.37

% Of Sales

16.71%

29.85%

38.27%

Selling & Distn. Exp.

0.08

0.06

0.02

% Of Sales

2.31%

1.79%

0.56%

Miscellaneous Exp.

0.00

0.05

% Of Sales

1.40%

EBITDA

0.99

0.98

EBITDA Margin

28.53%

29.55%

27.37%

Other Income

0.15

0.08

Interest

0.07

0.04

0.01

Depreciation

0.26

0.19

0.06

PBT

0.81

0.91

0.98

Tax

0.26

0.30

Tax Rate

32.10%

28.57%

30.30%

PAT

0.55

0.65

0.69

PAT before Minority Interest

0.55

0.65

0.69

Minority Interest

0.00

PAT Margin

15.85%

19.40%

19.27%

PAT Growth

-15.38%

-5.80%

Unadjusted EPS

1.83

2.17

2.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 3.44 4.15 4.54 4.59 5.28 5.49 5.74 5.55 5.24 4.90 Share Capital 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 Total Reserves 0.44 1.15 1.54 1.59 2.28 2.49 2.74 2.55 2.24 1.90 Non-Current Liabilities -0.09 0.11 -0.01 0.06 0.40 0.37 0.58 0.52 0.42 0.30 Secured Loans 0.07 0.10 0.00 0.00 0.00 0.00 0.01 0.05 0.02 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 0.76 0.49 0.83 2.07 7.36 0.59 1.16 1.93 0.75 0.16 Trade Payables 0.52 0.24 0.53 0.67 6.02 0.03 0.58 0.58 0.16 0.00 Other Current Liabilities 0.16 0.13 0.14 0.31 0.30 0.20 0.23 0.32 0.19 0.15 Short Term Borrowings 0.08 0.12 0.16 0.83 1.04 0.00 0.00 0.58 0.00 0.00 Short Term Provisions 0.00 0.00 0.00 0.25 0.00 0.36 0.35 0.45 0.40 0.00 Total Liabilities 4.11 4.75 5.36 6.72 13.04 6.45 7.48 8.00 6.41 5.36 Net Block 0.30 0.32 0.31 0.50 0.72 0.64 1.91 2.09 0.95 0.81 Gross Block 3.77 3.73 3.57 3.55 3.56 3.23 3.65 3.57 2.24 2.06 Accumulated Depreciation 3.47 3.41 3.26 3.05 2.85 2.59 1.74 1.48 1.29 1.25 Non Current Assets 2.54 2.19 2.46 2.27 4.35 3.56 4.90 5.21 3.54 3.25 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Non Current Investment 2.15 1.85 2.14 1.76 2.82 2.15 1.43 1.56 1.70 2.41 Long Term Loans & Adv. 0.08 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 Other Non Current Assets 0.00 0.00 0.00 0.00 0.80 0.76 1.55 1.55 0.88 0.02 Current Assets 1.58 2.57 2.89 4.45 8.70 2.89 2.58 2.78 2.87 2.11 Current Investments 0.63 0.78 0.79 1.17 0.85 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.73 0.73 0.73 0.73 0.73 Sundry Debtors 0.53 0.77 1.09 1.18 6.47 1.01 1.08 1.63 1.30 0.72 Cash & Bank 0.08 0.07 0.07 1.09 1.08 0.92 0.38 0.06 0.35 0.14 Other Current Assets 0.34 0.05 0.04 0.59 0.29 0.22 0.39 0.36 0.49 0.52 Short Term Loans & Adv. 0.28 0.90 0.90 0.42 0.28 0.21 0.38 0.24 0.29 0.38 Net Current Assets 0.82 2.07 2.06 2.38 1.34 2.30 1.42 0.85 2.13 1.95 Total Assets 4.12 4.76 5.35 6.72 13.05 6.45 7.48 7.99 6.41 5.36

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Shareholder's Funds

3.44

4.15

4.54

4.59

5.28

5.49

5.74

5.55

5.24

4.90

Share Capital

3.00

Total Reserves

0.44

1.15

1.54

1.59

2.28

2.49

2.74

2.55

2.24

1.90

Non-Current Liabilities

-0.09

0.11

-0.01

0.06

0.40

0.37

0.58

0.52

0.42

0.30

Secured Loans

0.07

0.10

0.00

0.01

0.05

0.02

0.00

Unsecured Loans

0.00

Long Term Provisions

0.00

Current Liabilities

0.76

0.49

0.83

2.07

7.36

0.59

1.16

1.93

0.75

0.16

Trade Payables

0.52

0.24

0.53

0.67

6.02

0.03

0.58

0.16

0.00

Other Current Liabilities

0.16

0.13

0.14

0.31

0.30

0.20

0.23

0.32

0.19

0.15

Short Term Borrowings

0.08

0.12

0.16

0.83

1.04

0.00

0.58

0.00

Short Term Provisions

0.00

0.25

0.00

0.36

0.35

0.45

0.40

0.00

Total Liabilities

4.11

4.75

5.36

6.72

13.04

6.45

7.48

8.00

6.41

5.36

Net Block

0.30

0.32

0.31

0.50

0.72

0.64

1.91

2.09

0.95

0.81

Gross Block

3.77

3.73

3.57

3.55

3.56

3.23

3.65

3.57

2.24

2.06

Accumulated Depreciation

3.47

3.41

3.26

3.05

2.85

2.59

1.74

1.48

1.29

1.25

Non Current Assets

2.54

2.19

2.46

2.27

4.35

3.56

4.90

5.21

3.54

3.25

Capital Work in Progress

0.00

Non Current Investment

2.15

1.85

2.14

1.76

2.82

2.15

1.43

1.56

1.70

2.41

Long Term Loans & Adv.

0.08

0.01

Other Non Current Assets

0.00

0.80

0.76

1.55

0.88

0.02

Current Assets

1.58

2.57

2.89

4.45

8.70

2.89

2.58

2.78

2.87

2.11

Current Investments

0.63

0.78

0.79

1.17

0.85

0.00

Inventories

0.00

0.73

Sundry Debtors

0.53

0.77

1.09

1.18

6.47

1.01

1.08

1.63

1.30

0.72

Cash & Bank

0.08

0.07

1.09

1.08

0.92

0.38

0.06

0.35

0.14

Other Current Assets

0.34

0.05

0.04

0.59

0.29

0.22

0.39

0.36

0.49

0.52

Short Term Loans & Adv.

0.28

0.90

0.42

0.28

0.21

0.38

0.24

0.29

0.38

Net Current Assets

0.82

2.07

2.06

2.38

1.34

2.30

1.42

0.85

2.13

1.95

Total Assets

4.12

4.76

5.35

6.72

13.05

6.45

7.48

7.99

6.41

5.36

Description Mar 14 Mar 13 Mar 12
Shareholder's Funds 5.74 5.55 5.24 Share Capital 3.00 3.00 3.00 Total Reserves 2.74 2.55 2.24 Non-Current Liabilities 0.58 0.52 0.42 Secured Loans 0.01 0.05 0.02 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 Current Liabilities 1.16 1.93 0.75 Trade Payables 0.58 0.58 0.16 Other Current Liabilities 0.23 0.32 0.19 Short Term Borrowings 0.00 0.58 0.00 Short Term Provisions 0.35 0.45 0.40 Total Liabilities 7.48 8.00 6.41 Net Block 1.91 2.09 0.95 Gross Block 3.65 3.57 2.24 Accumulated Depreciation 1.74 1.48 1.29 Non Current Assets 4.89 5.21 3.54 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 1.42 1.55 1.70 Long Term Loans & Adv. 0.01 0.01 0.01 Other Non Current Assets 1.55 1.55 0.88 Current Assets 2.59 2.79 2.87 Current Investments 0.00 0.00 0.00 Inventories 0.73 0.73 0.73 Sundry Debtors 1.08 1.63 1.30 Cash & Bank 0.39 0.07 0.35 Other Current Assets 0.39 0.12 0.20 Short Term Loans & Adv. 0.21 0.24 0.29 Net Current Assets 1.43 0.86 2.13 Total Assets 7.48 8.00 6.41

Description

Mar 14

Mar 13

Mar 12

Shareholder's Funds

5.74

5.55

5.24

Share Capital

3.00

Total Reserves

2.74

2.55

2.24

Non-Current Liabilities

0.58

0.52

0.42

Secured Loans

0.01

0.05

0.02

Unsecured Loans

0.00

Long Term Provisions

0.00

Current Liabilities

1.16

1.93

0.75

Trade Payables

0.58

0.16

Other Current Liabilities

0.23

0.32

0.19

Short Term Borrowings

0.00

0.58

0.00

Short Term Provisions

0.35

0.45

0.40

Total Liabilities

7.48

8.00

6.41

Net Block

1.91

2.09

0.95

Gross Block

3.65

3.57

2.24

Accumulated Depreciation

1.74

1.48

1.29

Non Current Assets

4.89

5.21

3.54

Capital Work in Progress

0.00

Non Current Investment

1.42

1.55

1.70

Long Term Loans & Adv.

0.01

Other Non Current Assets

1.55

0.88

Current Assets

2.59

2.79

2.87

Current Investments

0.00

Inventories

0.73

Sundry Debtors

1.08

1.63

1.30

Cash & Bank

0.39

0.07

0.35

Other Current Assets

0.39

0.12

0.20

Short Term Loans & Adv.

0.21

0.24

0.29

Net Current Assets

1.43

0.86

2.13

Total Assets

7.48

8.00

6.41

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 0.71 -0.36 -0.42 -0.21 1.42 0.44 1.29 1.37 0.50 -0.41 PBT -0.41 -0.41 0.10 0.40 -0.20 0.36 0.81 0.91 0.99 0.03 Adjustment -0.05 0.00 -0.17 -0.02 0.33 0.60 0.33 0.23 0.08 0.09 Changes in Working Capital 1.17 0.02 -0.35 -0.58 1.29 -0.34 0.42 0.41 -0.37 -0.53 Cash after chg. in Working capital 0.71 -0.39 -0.42 -0.21 1.42 0.62 1.56 1.55 0.70 -0.41 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.03 0.00 0.00 0.00 -0.18 -0.27 -0.19 -0.20 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -0.61 0.30 0.34 0.45 -1.90 0.48 0.06 -1.87 -0.31 0.03 Net Fixed Assets -0.04 -0.16 -0.02 0.01 -0.33 0.42 -0.08 -1.33 -0.18 -0.04 Net Investments -0.15 0.30 0.00 0.74 -1.52 -0.72 0.13 0.14 0.71 0.07 Others -0.42 0.16 0.36 -0.30 -0.05 0.78 0.01 -0.68 -0.84 0.00 Cash from Financing Activity -0.08 0.05 -0.95 -0.23 0.64 -0.37 -1.03 0.21 0.02 -0.19 Net Cash Inflow / Outflow 0.02 0.00 -1.02 0.01 0.16 0.54 0.32 -0.29 0.21 -0.57 Opening Cash & Equivalents 0.07 0.07 1.09 1.08 0.92 0.38 0.06 0.35 0.14 0.73 Closing Cash & Equivalent 0.08 0.07 0.07 1.09 1.08 0.92 0.38 0.06 0.35 0.16

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Cash From Operating Activity

0.71

-0.36

-0.42

-0.21

1.42

0.44

1.29

1.37

0.50

-0.41

PBT

-0.41

0.10

0.40

-0.20

0.36

0.81

0.91

0.99

0.03

Adjustment

-0.05

0.00

-0.17

-0.02

0.33

0.60

0.33

0.23

0.08

0.09

Changes in Working Capital

1.17

0.02

-0.35

-0.58

1.29

-0.34

0.42

0.41

-0.37

-0.53

Cash after chg. in Working capital

0.71

-0.39

-0.42

-0.21

1.42

0.62

1.56

1.55

0.70

-0.41

Interest Paid

0.00

Tax Paid

0.00

0.03

0.00

-0.18

-0.27

-0.19

-0.20

0.00

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

-0.61

0.30

0.34

0.45

-1.90

0.48

0.06

-1.87

-0.31

0.03

Net Fixed Assets

-0.04

-0.16

-0.02

0.01

-0.33

0.42

-0.08

-1.33

-0.18

-0.04

Net Investments

-0.15

0.30

0.00

0.74

-1.52

-0.72

0.13

0.14

0.71

0.07

Others

-0.42

0.16

0.36

-0.30

-0.05

0.78

0.01

-0.68

-0.84

0.00

Cash from Financing Activity

-0.08

0.05

-0.95

-0.23

0.64

-0.37

-1.03

0.21

0.02

-0.19

Net Cash Inflow / Outflow

0.02

0.00

-1.02

0.01

0.16

0.54

0.32

-0.29

0.21

-0.57

Opening Cash & Equivalents

0.07

1.09

1.08

0.92

0.38

0.06

0.35

0.14

0.73

Closing Cash & Equivalent

0.08

0.07

1.09

1.08

0.92

0.38

0.06

0.35

0.16

Description Mar 14 Mar 13 Mar 12
Cash From Operating Activity 1.29 1.37 0.50 PBT 0.81 0.91 0.99 Adjustment 0.33 0.23 0.08 Changes in Working Capital 0.42 0.41 -0.37 Cash after chg. in Working capital 1.56 1.55 0.70 Interest Paid 0.00 0.00 0.00 Tax Paid -0.27 -0.19 -0.20 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity 0.06 -1.86 -0.31 Net Fixed Assets -0.08 -1.33 Net Investments 0.13 0.14 Others 0.01 -0.67 Cash from Financing Activity -1.03 0.21 0.02 Net Cash Inflow / Outflow 0.32 -0.28 0.21 Opening Cash & Equivalents 0.07 0.35 0.14 Closing Cash & Equivalent 0.39 0.07 0.35

Description

Mar 14

Mar 13

Mar 12

Cash From Operating Activity

1.29

1.37

0.50

PBT

0.81

0.91

0.99

Adjustment

0.33

0.23

0.08

Changes in Working Capital

0.42

0.41

-0.37

Cash after chg. in Working capital

1.56

1.55

0.70

Interest Paid

0.00

Tax Paid

-0.27

-0.19

-0.20

Other Direct Exp. Paid

0.00

Extra & Other Items

0.00

Cash From Investing Activity

0.06

-1.86

-0.31

Net Fixed Assets

-0.08

-1.33

Net Investments

0.13

0.14

Others

0.01

-0.67

Cash from Financing Activity

-1.03

0.21

0.02

Net Cash Inflow / Outflow

0.32

-0.28

0.21

Opening Cash & Equivalents

0.07

0.35

0.14

Closing Cash & Equivalent

0.39

0.07

0.35

Financial Ratios

Standalone /

Consolidated

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 11.48 13.83 15.12 15.32 17.60 18.30 19.14 18.49 17.48 16.34 ROA -5.32% -8.10% 1.30% 4.51% -2.15% 5.46% 7.06% 9.08% 11.77% 1.78% ROE -6.21% -9.43% 1.72% 9.03% -3.89% 6.77% 9.67% 12.12% 13.65% 2.06% ROCE -9.95% -8.84% 2.29% 7.09% -2.19% 6.59% 14.59% 16.58% 19.72% 0.72% Fixed Asset Turnover 0.22 0.24 0.53 3.62 2.45 0.78 0.96 1.15 1.66 0.51 Receivable days 292.20 385.01 221.17 108.26 163.78 143.12 142.54 159.35 103.20 217.57 Inventory Days 0.00 0.00 0.00 0.00 0.00 100.35 77.20 79.81 74.81 252.06 Payable days 273.57 230.57 312.45 1379.18 603.92 59.05 93.89 82.79 44.97 0.00 Cash Conversion Cycle 18.62 154.43 -91.27 -1270.92 -440.14 184.42 125.85 156.38 133.04 469.63 Total Debt/Equity 0.04 0.05 0.03 0.18 0.20 0.00 0.01 0.12 0.01 0.00 Interest Cover -35.41 -30.61 7.01 22.63 -2.98 55.46 12.51 22.18 77.54 11.38

Description

Mar 20

Mar 19

Mar 18

Mar 17

Mar 16

Mar 15

Mar 14

Mar 13

Mar 12

Mar 11

Book Value (Rs.)

11.48

13.83

15.12

15.32

17.60

18.30

19.14

18.49

17.48

16.34

ROA

-5.32%

-8.10%

1.30%

4.51%

-2.15%

5.46%

7.06%

9.08%

11.77%

1.78%

ROE

-6.21%

-9.43%

1.72%

9.03%

-3.89%

6.77%

9.67%

12.12%

13.65%

2.06%

ROCE

-9.95%

-8.84%

2.29%

7.09%

-2.19%

6.59%

14.59%

16.58%

19.72%

0.72%

Fixed Asset Turnover

0.22

0.24

0.53

3.62

2.45

0.78

0.96

1.15

1.66

0.51

Receivable days

292.20

385.01

221.17

108.26

163.78

143.12

142.54

159.35

103.20

217.57

Inventory Days

0.00

100.35

77.20

79.81

74.81

252.06

Payable days

273.57

230.57

312.45

1379.18

603.92

59.05

93.89

82.79

44.97

0.00

Cash Conversion Cycle

18.62

154.43

-91.27

-1270.92

-440.14

184.42

125.85

156.38

133.04

469.63

Total Debt/Equity

0.04

0.05

0.03

0.18

0.20

0.00

0.01

0.12

0.01

0.00

Interest Cover

-35.41

-30.61

7.01

22.63

-2.98

55.46

12.51

22.18

77.54

11.38

Description Mar 14 Mar 13 Mar 12
Book Value (Rs.) 19.14 18.49 17.48 ROA 7.06% 9.08% 10.80% ROE 9.67% 12.12% 13.20% ROCE 14.59% 16.58% 19.01% Fixed Asset Turnover 0.96 1.15 1.60 Receivable days 142.54 159.35 132.62 Inventory Days 77.20 79.81 74.81 Payable days 93.89 82.79 44.97 Cash Conversion Cycle 125.85 156.38 162.46 Total Debt/Equity 0.01 0.12 0.01 Interest Cover 12.51 22.18 77.54

BNR Udyog Ltd.

Diversified

BSE: 530809 | NSE: Not Listed

Stock Summary

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update

BNR Udyog Ltd.

Diversified

BSE: 530809 | NSE: Not Listed

Stock Summary

Shareholding Pattern

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Standalone Figures in Rs. Crores

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Annual Reports:

News Update