Stock BNRUDY6 BNR UDYOG LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials BNR Udyog Limited

Equities

BNRUDY6

INE355C01016

Business Support Services

Market Closed - Bombay S.E.
Other stock markets
 06:00:51 2024-05-10 am EDT 		5-day change 1st Jan Change
67.5 INR +4.02% Intraday chart for BNR Udyog Limited -0.74% -25.27%
Mar. 29 BNR Udyog Limited Announces Change in Management, Effective 31st March, 2024 CI
Feb. 12 BNR Udyog Limited Reports Earnings Results for the Third Quarter and Nine Months Ended December 31, 2023 CI

Valuation

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Capitalization 1 75.9 58.95 48 31.47 89.1 125.2
Enterprise Value (EV) 1 76.76 60.48 46.12 23.54 84.78 102.7
P/E ratio 97.3 x -14.3 x -20.3 x 11.1 x 14 x 11.6 x
Yield - - - - - -
Capitalization / Revenue 3.84 x 5.97 x 5.32 x 1.86 x 4.29 x 3.18 x
EV / Revenue 3.88 x 6.12 x 5.11 x 1.39 x 4.09 x 2.61 x
EV / EBITDA 23.3 x -23.6 x -13.8 x 4.2 x 10.8 x 7.31 x
EV / FCF 34.4 x -20.2 x 8.39 x -16.3 x 18.7 x 52.9 x
FCF Yield 2.91% -4.95% 11.9% -6.15% 5.36% 1.89%
Price to Book 1.67 x 1.42 x 1.39 x 0.78 x 1.94 x 2.16 x
Nbr of stocks (in thousands) 3,000 3,000 3,000 3,000 3,000 3,000
Reference price 2 25.30 19.65 16.00 10.49 29.70 41.72
Announcement Date 8/13/18 8/29/19 8/14/20 8/19/21 8/6/22 8/14/23
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart 2018 2019 2020 2021 2022 2023
Net sales 1 19.78 9.875 9.028 16.89 20.75 39.35
EBITDA 1 3.293 -2.558 -3.333 5.601 7.831 14.04
EBIT 1 1.158 -4.025 -3.949 5.093 7.369 13.47
Operating Margin 5.85% -40.75% -43.74% 30.15% 35.51% 34.24%
Earnings before Tax (EBT) 1 0.993 -4.137 -4.069 5.004 7.332 13.48
Net income 1 0.787 -4.097 -2.358 2.839 6.358 10.78
Net margin 3.98% -41.48% -26.12% 16.81% 30.64% 27.39%
EPS 2 0.2600 -1.370 -0.7900 0.9463 2.119 3.590
Free Cash Flow 1 2.23 -2.991 5.498 -1.448 4.544 1.94
FCF margin 11.27% -30.29% 60.89% -8.57% 21.9% 4.93%
FCF Conversion (EBITDA) 67.73% - - - 58.03% 13.82%
FCF Conversion (Net income) 283.36% - - - 71.47% 18%
Dividend per Share - - - - - -
Announcement Date 8/13/18 8/29/19 8/14/20 8/19/21 8/6/22 8/14/23
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2018 2019 2020 2021 2022 2023
Net Debt 1 0.86 1.53 - - - -
Net Cash position 1 - - 1.88 7.93 4.32 22.5
Leverage (Debt/EBITDA) 0.2613 x -0.5986 x - - - -
Free Cash Flow 1 2.23 -2.99 5.5 -1.45 4.54 1.94
ROE (net income / shareholders' equity) 1.72% -9.43% -6.21% 7.59% 14.7% 20.8%
ROA (Net income/ Total Assets) 1.2% -4.97% -5.47% 6.88% 8.76% 14%
Assets 1 65.7 82.43 43.11 41.24 72.59 77.02
Book Value Per Share 2 15.10 13.80 11.50 13.40 15.30 19.30
Cash Flow per Share 2 0.2300 0.2200 0.2800 2.750 1.330 6.720
Capex 1 0.22 2.08 0.41 0.07 0.07 2.63
Capex / Sales 1.13% 21.1% 4.59% 0.44% 0.34% 6.68%
Announcement Date 8/13/18 8/29/19 8/14/20 8/19/21 8/6/22 8/14/23
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Business Support Services

1st Jan change Capi.
BNR UDYOG LIMITED Stock BNR Udyog Limited
-25.27% 2.42M
CINTAS CORPORATION Stock Cintas Corporation
+16.20% 71.05B
JACOBS SOLUTIONS INC. Stock Jacobs Solutions Inc.
+7.27% 17.43B
RB GLOBAL, INC. Stock RB Global, Inc.
+14.34% 13.99B
BUREAU VERITAS SA Stock Bureau Veritas SA
+23.04% 13.75B
INTERTEK GROUP PLC Stock Intertek Group plc
+17.76% 10.09B
TELEPERFORMANCE SE Stock Teleperformance SE
-22.30% 6.71B
GENPACT LIMITED Stock Genpact Limited
-4.35% 5.99B
MAXIMUS, INC. Stock Maximus, Inc.
+1.07% 5.15B
EXLSERVICE HOLDINGS, INC. Stock ExlService Holdings, Inc.
-0.71% 4.98B
Other Business Support Services
  1. Stock Market
  2. Equities
  3. BNRUDY6 Stock
  4. Financials BNR Udyog Limited
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW