Bharat Petroleum Corporation Financial Statements

Bharat Petroleum Corporation Annually Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2019 Mar-2018
Growth matrix (%)        
Revenue growth (19) (4.60) 26.50 17.20
Op profit growth 155 (45) (0.40) 10.40
EBIT growth 210 (55) (2.40) 4.59
Net profit growth 429 (61) (13) 3.30
Profitability ratios (%)        
OPM 9.25 2.93 5.07 6.44
EBIT margin 8.35 2.18 4.60 5.97
Net profit margin 7.02 1.07 2.62 3.82
RoCE 16.90 5.99 15.40 17.80
RoNW 8.97 2.03 5.18 6.68
RoA 3.56 0.74 2.19 2.85
Per share ratios ()        
EPS 82.80 18.60 43.40 49.80
Dividend per share 79 16.50 19 21
Cash EPS 56.50 (5.20) 22.30 31.10
Book value per share 256 186 197 186
Valuation ratios        
P/E 5.17 17 9.14 8.60
P/CEPS 7.57 (61) 17.80 13.70
P/B 1.67 1.70 2.01 2.30
EV/EBIDTA 5.91 12.90 7.59 7.62
Payout (%)        
Dividend payout 28.20 141 36.90 56.90
Tax payout (29) 0.40 (37) (34)
Liquidity ratios        
Debtor days 10.50 7.88 7.41 7.75
Inventory days 38.80 29 27.80 33.80
Creditor days (26) (21) (21) (22)
Leverage ratios        
Interest coverage (11) (2.40) (7.80) (12)
Net debt / equity 0.87 1.76 1.14 0.99
Net debt / op. profit 2.18 7.70 2.92 2.39
Cost breakup ()        
Material costs (81) (89) (88) (86)
Employee costs (2.10) (1.40) (1.30) (1.60)
Other costs (7.20) (6.90) (6) (6.30)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Revenue 230,163 284,572 298,226 235,770
yoy growth (%) (19) (4.60) 26.50 17.20
Raw materials (187,399) (252,592) (261,142) (202,112)
As % of sales 81.40 88.80 87.60 85.70
Employee costs (4,856) (4,021) (3,985) (3,749)
As % of sales 2.11 1.41 1.34 1.59
Other costs (16,611) (19,610) (17,986) (14,737)
As % of sales 7.22 6.89 6.03 6.25
Operating profit 21,296 8,349 15,112 15,173
OPM 9.25 2.93 5.07 6.44
Depreciation (4,334) (4,080) (3,418) (2,885)
Interest expense (1,723) (2,637) (1,764) (1,186)
Other income 2,253 1,929 2,038 1,783
Profit before tax 17,492 3,561 11,968 12,885
Taxes (5,112) 14.20 (4,378) (4,382)
Tax rate (29) 0.40 (37) (34)
Minorities and other (1,155) (610) (726) (783)
Adj. profit 11,225 2,965 6,865 7,720
Exceptional items 5,266 (1,310) -- --
Net profit 16,165 3,055 7,802 9,009
yoy growth (%) 429 (61) (13) 3.30
NPM 7.02 1.07 2.62 3.82
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Profit before tax 17,492 3,561 11,968 12,885
Depreciation (4,334) (4,080) (3,418) (2,885)
Tax paid (5,112) 14.20 (4,378) (4,382)
Working capital (5,063) (10,417) (11,869) (11,695)
Other operating items -- -- -- --
Operating cashflow 2,982 (10,922) (7,696) (6,077)
Capital expenditure 46,047 31,561 14,798 2,297
Free cash flow 49,029 20,640 7,101 (3,780)
Equity raised 56,573 52,213 48,678 50,159
Investments 17,679 19,138 17,437 16,739
Debt financing/disposal 70,038 90,064 67,665 52,793
Dividends paid 4,555 3,579 2,386 4,555
Other items -- -- -- --
Net in cash 197,876 185,634 143,268 120,467
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 1,921 1,510 1,510 1,510
Preference capital -- -- -- --
Reserves 51,634 35,022 37,255 35,108
Net worth 53,555 36,532 38,765 36,619
Minority interest
Debt 54,532 65,476 44,839 37,659
Deferred tax liabilities (net) 6,309 8,595 8,551 7,565
Total liabilities 114,396 112,659 94,225 83,748
Fixed assets 81,238 77,931 62,969 55,414
Intangible assets
Investments 26,768 27,029 24,907 23,725
Deferred tax asset (net) 1,378 2,435 1,763 2,043
Net working capital (3,098) 4,100 3,923 1,213
Inventories 26,706 22,243 22,935 22,531
Inventory Days 42.40 28.50 28.10 34.90
Sundry debtors 7,835 5,378 6,906 5,209
Debtor days 12.40 6.90 8.45 8.06
Other current assets 10,331 17,115 18,546 12,123
Sundry creditors (16,520) (13,222) (17,834) (15,198)
Creditor days 26.20 17 21.80 23.50
Other current liabilities (31,451) (27,413) (26,630) (23,452)
Cash 8,110 1,165 663 1,354
Total assets 114,396 112,659 94,225 83,748
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2021 Mar-2020 Mar-2019 Mar-2018 Mar-2017
Gross Sales 304,266 329,797 340,879 279,438 243,747
Excise Duty 74,104 45,225 42,654 43,543 42,497
Net Sales 230,163 284,572 298,226 235,895 201,251
Other Operating Income -- -- -- -- --
Other Income 7,519 3,330 2,975 2,963 2,758
Total Income 237,681 287,902 301,200 238,858 204,009
Total Expenditure ** 209,192 277,533 283,113 220,614 187,505
PBIDT 28,490 10,369 18,087 18,244 16,504
Interest 1,723 2,637 1,764 1,186 696
PBDT 26,766 7,732 16,323 17,059 15,807
Depreciation 4,334 4,080 3,418 2,885 2,108
Minority Interest Before NP -- -- -- -- --
Tax 5,030 0.28 3,010 2,929 3,057
Deferred Tax 82.20 (14) 1,368 1,452 1,136
Reported Profit After Tax 17,320 3,666 8,528 9,792 9,507
Minority Interest After NP 1,155 610 726 783 --
Net Profit after Minority Interest 16,165 3,055 7,802 9,009 9,507
Extra-ordinary Items 4,066 (1,904) -- -- --
Adjusted Profit After Extra-ordinary item 12,099 4,960 7,802 9,009 9,507
EPS (Unit Curr.) 81.90 15.50 39.70 45.80 66.50
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 790 165 190 210 325
Equity 2,093 1,967 1,967 1,967 1,311
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 12.40 3.64 6.06 7.73 8.20
PBDTM(%) 11.60 2.72 5.47 7.23 7.85
PATM(%) 7.53 1.29 2.86 4.15 4.72
Open ZERO Brokerage Demat Account
Open ZERO Brokerage Demat Account

  • 0

    Delivery Brokerage for Lifetime

  • 20

    Per order for Intraday, F&O, Currency & Commodity