Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Bhagyanagar India Ltd

BHAGYANGR
NSE
270.52
2.92%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Bhagyanagar India Ltd

BHAGYANGR
NSE
270.52
2.92%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
866Cr
Close
Close Price
270.52
Industry
Industry
Power Generation & Supply
PE
Price To Earnings
23.86
PS
Price To Sales
0.41
Revenue
Revenue
2,097Cr
Rev Gr TTM
Revenue Growth TTM
32.65%
PAT Gr TTM
PAT Growth TTM
204.96%
Peer Comparison
How does BHAGYANGR stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
BHAGYANGR
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
663346340335409369408394454486580577
Growth YoY
Revenue Growth YoY%
27.1-16.50.2-22.2-38.36.720.117.910.931.542.246.4
Expenses
ExpensesCr
648340332326401362400384443469555549
Operating Profit
Operating ProfitCr
156888781111162529
OPM
OPM%
2.21.82.32.52.01.82.02.82.53.34.35.0
Other Income
Other IncomeCr
1430011312311
Interest Expense
Interest ExpenseCr
5334334557910
Depreciation
DepreciationCr
211222222222
PBT
PBTCr
8443452556101518
Tax
TaxCr
361121111345
PAT
PATCr
638332244581113
Growth YoY
PAT Growth YoY%
173.66,131.1213.8-5.8-57.9-95.548.644.687.7337.6202.1221.8
NPM
NPM%
0.911.00.70.80.60.50.91.01.01.61.92.2
EPS
EPS
1.811.90.80.90.80.51.21.31.42.43.54.0

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
2692862974475695627871,5741,8471,4291,6262,097
Growth
Revenue Growth%
14.86.53.850.327.4-1.240.099.917.4-22.613.729.0
Expenses
ExpensesCr
2592782834345505477691,5431,8121,3991,5892,016
Operating Profit
Operating ProfitCr
10914131915193035303781
OPM
OPM%
3.63.14.82.83.42.72.41.91.92.12.33.9
Other Income
Other IncomeCr
77612110114566
Interest Expense
Interest ExpenseCr
886481081215131731
Depreciation
DepreciationCr
665445666777
PBT
PBTCr
225179151314561949
Tax
TaxCr
00042022410513
PAT
PATCr
235136131110461436
Growth
PAT Growth%
-31.316.7110.5137.3-50.1-83.6235.2218.6-8.6351.4-69.3158.7
NPM
NPM%
0.80.91.82.81.10.20.40.70.63.20.91.7
EPS
EPS
0.50.41.74.02.00.31.13.53.214.34.411.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
13136666666666
Reserves
ReservesCr
20720897109116117120131141187201220
Current Liabilities
Current LiabilitiesCr
615660351105914216721780220363
Non Current Liabilities
Non Current LiabilitiesCr
6857291610213347596094101
Total Liabilities
Total LiabilitiesCr
351336193166241203302351424334521690
Current Assets
Current AssetsCr
11098116100162119220273342254438612
Non Current Assets
Non Current AssetsCr
24123878668084827882798279
Total Assets
Total AssetsCr
351336193166241203302351424334521690

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-1723-1428-4849-76-4-4096-144
Investing Cash Flow
Investing Cash FlowCr
-232831-17-13-2-1339-10
Financing Cash Flow
Financing Cash FlowCr
12-27-13-4954-35771427-133155
Net Cash Flow
Net Cash FlowCr
-7-1011-111-19-932
Free Cash Flow
Free Cash FlowCr
-1720-1534-6634-81-5-49134-150
CFO To PAT
CFO To PAT%
-778.5913.4-268.4219.6-758.84,683.8-2,174.9-39.0-390.2210.2-1,023.9
CFO To EBITDA
CFO To EBITDA%
-175.6261.8-99.8220.2-250.1324.5-402.9-14.3-113.9315.9-387.7

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
10711515613510247138143151261236
Price To Earnings
Price To Earnings
34.946.114.610.616.145.539.712.914.85.716.8
Price To Sales
Price To Sales
0.40.40.50.30.20.10.20.10.10.20.1
Price To Book
Price To Book
0.50.50.81.20.80.41.11.01.01.41.1
EV To EBITDA
EV To EBITDA
21.522.415.212.110.17.015.410.310.711.813.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
14.914.514.710.410.711.48.55.86.27.87.3
OPM
OPM%
3.63.14.82.83.42.72.41.91.92.12.3
NPM
NPM%
0.80.91.82.81.10.20.40.70.63.20.9
ROCE
ROCE%
3.13.26.613.77.55.84.88.08.123.67.4
ROE
ROE%
1.01.15.211.05.20.82.88.16.923.66.8
ROA
ROA%
0.60.82.87.72.60.51.13.12.413.72.7
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Established in **1985**, Bhagyanagar India Limited (**BIL**) is a prominent Indian industrial conglomerate specializing in copper manufacturing, renewable energy, and real estate. The company is currently undergoing a transformative **Composite Scheme of Arrangement** to separate its industrial manufacturing operations from its infrastructure and energy assets, aiming to unlock shareholder value and sharpen operational focus. --- ### **Strategic Corporate Restructuring: The Demerger Roadmap** BIL is executing a multi-stage restructuring plan (Appointed Date: **April 1, 2025**) to segregate its business divisions into specialized entities. * **Phase 1: Internal Consolidation:** **Bhagyanagar Copper Private Limited (BCPL)**, a wholly-owned subsidiary that took over the copper business via a **₹60.05 Crore** slump sale in **January 2024**, is being amalgamated back into **BIL**. * **Phase 2: The Demerger:** The "Identified Business Undertaking" (the Copper Business) will be demerged from BIL into a new resulting company, **Tieramet Limited**. * **Phase 3: Listing & Share Exchange:** Shareholders of BIL will receive **1 equity share** of **Tieramet Limited** (Face Value **₹2**) for every **1 equity share** held in BIL. Post-demerger, **Tieramet Limited** will be listed on the **NSE** and **BSE**, mirroring the shareholding of BIL. * **Residual Entity:** The "New BIL" will retain the **9 MW wind energy** portfolio and prime **real estate** land parcels in Hyderabad. --- ### **Industrial Operations: The Copper Value Chain** The company operates a circular economy model, sourcing **85-90%** of its raw material from **recycled copper scrap** globally (Americas, Europe, and the Middle East). It has transitioned from basic commodity production to high-margin, value-added components for over **500 OEM customers**. **Manufacturing Infrastructure:** * **Facilities:** Two ISO-certified plants in Hyderabad utilizing **Outokumpu Copper Continuous Upcast** technology. * **Capacity Expansion:** Current capacity of **30,000 MTPA** is projected to reach **35,000 MTPA** by **February 2026**. * **Scalability:** A **60-acre** land bank in Toopran provides the footprint for **3x-4x** future expansion. * **Efficiency:** The fuel mix has transitioned to **90% CNG**, supplemented by **8 MW** of captive solar power and new **heat recovery systems** to reduce cycle times. **Core Product Portfolio:** | Product Category | Key Offerings | Strategic Applications | | :--- | :--- | :--- | | **Bus Bars & Flats** | Bare, **Tinned**, and **Silver-Plated** (up to **300 mm**) | **AI Data Centers**, Switchgear, Transformers. | | **Winding & Conductors** | Enamelled wires, **CTC**, Paper Insulated Conductors | High-efficiency motors and large power transformers. | | **Solar Solutions** | **PV Ribbons** (**180 MT** produced recently), Solar Fins | Solar cell interconnects and thermal water heaters. | | **Auto Components** | Commutators, Yoke assemblies, Solenoid switches | Starter motors for LCVs and Passenger Vehicles. | | **Foils & Strips** | Thin copper foils and earthing tapes | PCBs, radiators, and industrial grounding. | --- ### **Growth Verticals: Data Centers, EVs, and Recycling** BIL is pivoting toward sectors where copper intensity is **3.5x to 4x** higher than traditional applications. * **AI & Data Centers:** Rapidly scaling the production of **Silver-plated bus bars**, which offer the high thermal stability required for high-current AI server environments. * **Electric Vehicles (EV):** Supplying specialized harnesses and high-efficiency motor windings to major OEMs like Lucas and TVS. * **Diversified Recycling:** Beyond copper, the company is processing **800 tons** of plastic waste into LDP granules. New **Plastic recycling** lines are expected in **Q1 2026**, with **Lead recycling** planned for **FY27**. * **Renewable Energy Expansion:** Beyond the existing **9 MW** wind project, subsidiaries are developing **118.7 MW** of solar projects under the **PM KUSUM** scheme with **25-year PPAs**. --- ### **Financial Performance & Targets** The company has set an aggressive revenue target of **₹5,000 Crores** by **FY28-29**, driven by a shift from low-margin commodities (**1-3%**) to value-added products (**5-10%**). **Consolidated Financial Summary:** | Metric | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Turnover** | **₹1,625.61 Cr** | **₹1,430.72 Cr** | **₹1,846.59 Cr** | | **Operational EBITDA** | **₹37.02 Cr** | **₹30.42 Cr** | - | | **Profit After Tax (PAT)** | **₹14.02 Cr** | **₹45.72 Cr*** | **₹10.13 Cr** | | **Earnings Per Share (EPS)** | **₹6.28** | **₹3.19** | - | *\*FY24 PAT includes a one-time gain of **₹42.63 Cr** from land sales.* **Capital & Debt Profile:** * **Credit Rating:** Currently **CRISIL BBB+/Stable**; management is targeting an **A-** rating by late 2026. * **Borrowing Power:** Authorized limits increased to **₹700 Crore** to fund solar and recycling CAPEX. * **Gearing:** Consolidated gearing stood at **64.99%** as of March 2025. --- ### **Real Estate & Asset Monetization** The residual BIL entity holds significant "hidden" value in its real estate portfolio: * **Development Potential:** Three industrial land parcels in Hyderabad are transitioning to residential/commercial use. * **Scale:** Potential for **16 lakh sq. ft.** of development via Joint Development Agreements (JDA). * **Liquidity:** The company previously sold **3 acres** for **₹42.63 Crore** to fund industrial expansion, demonstrating a track record of active asset management. --- ### **Risk Management & Mitigation** BIL employs a structured framework to manage volatility in the commodity and regulatory landscape. * **Tax & Litigation:** The company is contesting a **₹103.35 Crore** GST demand (with **₹8 Crore** deposited under protest). Notably, a **₹66.22 Crore** Income Tax demand for AY 22-23 was successfully **annulled** in November 2025. * **Commodity Hedging:** To mitigate copper price volatility, the company hedges **50% to 60%** of its inventory on the **MCX**. * **Substitution Risk:** While Aluminum is a competitor, BIL focuses on high-reliability sectors (Data Centers, EVs) where copper’s superior conductivity makes substitution technically unfeasible. * **Governance:** Management is addressing high turnover in the Company Secretary role and has cooperated with **ED** inquiries regarding **FEMA** compliance of third-party suppliers, expecting no material impact.