Login
Home
Charts
Search
Watchlist
Products

Bhagyanagar India Ltd

BHAGYANGR·NSE
426.05-1.57%Tue, 22 Sept '26 15:50

Bhagyanagar India Ltd

BHAGYANGR
NSE
426.05
-1.57%
|Tue, 22 Sept '26 15:50
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,427Cr
Close
Close Price
426.00
Industry
Industry
Recycling
PE
Price To Earnings
21.69
PS
Price To Sales
0.55
Revenue
Revenue
2,597Cr
Rev Gr TTM
Revenue Growth TTM
49.10%
PAT Gr TTM
PAT Growth TTM
216.31%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
340335409369408394454486580577735705
Growth YoY
Revenue Growth YoY%
0.2-22.2-38.36.720.117.910.931.542.246.461.845.2
Expenses
ExpensesCr
332326401362400384443469555549698667
Operating Profit
Operating ProfitCr
8887811111625293638
OPM
OPM%
2.32.52.01.82.02.82.53.34.35.04.95.4
Other Income
Other IncomeCr
001131231111
Interest Expense
Interest ExpenseCr
343345579101010
Depreciation
DepreciationCr
122222222222
PBT
PBTCr
34525561015182527
Tax
TaxCr
112111134567
PAT
PATCr
3322445811131820
Growth YoY
PAT Growth YoY%
213.8-5.8-57.9-95.548.644.687.7337.6202.1221.8303.7167.5
NPM
NPM%
0.70.80.60.50.91.01.01.61.92.22.52.9
EPS
EPS
0.80.90.80.51.21.31.42.43.54.05.86.3
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
340335409369408394454486580577735705
Growth YoY
Revenue Growth YoY%
0.2-22.2-38.36.720.117.910.931.542.246.461.845.2
Expenses
ExpensesCr
332326401362400384443469555549698667
Operating Profit
Operating ProfitCr
8887811111625293638
OPM
OPM%
2.32.52.01.82.02.82.53.34.35.04.95.4
Other Income
Other IncomeCr
001131231111
Interest Expense
Interest ExpenseCr
343345579101010
Depreciation
DepreciationCr
122222222222
PBT
PBTCr
34525561015182527
Tax
TaxCr
112111134567
PAT
PATCr
3322445811131820
Growth YoY
PAT Growth YoY%
213.8-5.8-57.9-95.548.644.687.7337.6202.1221.8303.7167.5
NPM
NPM%
0.70.80.60.50.91.01.01.61.92.22.52.9
EPS
EPS
0.80.90.80.51.21.31.42.43.54.05.86.3

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
2862974475695627871,5741,8471,4291,6262,3782,597
Growth
Revenue Growth%
6.53.850.327.4-1.240.099.917.4-22.613.746.349.1
Expenses
ExpensesCr
2782834345505477691,5431,8121,3991,5892,2722,469
Operating Profit
Operating ProfitCr
9141319151930353037106128
OPM
OPM%
3.14.82.83.42.72.41.91.92.12.34.54.9
Other Income
Other IncomeCr
76121101145653
Interest Expense
Interest ExpenseCr
8648108121513173639
Depreciation
DepreciationCr
654456667778
PBT
PBTCr
2517915131456196885
Tax
TaxCr
004202241051722
PAT
PATCr
3513613111046145063
Growth
PAT Growth%
16.7110.5137.3-50.1-83.6235.2218.6-8.6351.4-69.3257.9216.3
NPM
NPM%
0.91.82.81.10.20.40.70.63.20.92.12.4
EPS
EPS
0.41.74.02.00.31.13.53.214.34.415.719.6
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
2862974475695627871,5741,8471,4291,6262,3782,597
Growth
Revenue Growth%
6.53.850.327.4-1.240.099.917.4-22.613.746.349.1
Expenses
ExpensesCr
2782834345505477691,5431,8121,3991,5892,2722,469
Operating Profit
Operating ProfitCr
9141319151930353037106128
OPM
OPM%
3.14.82.83.42.72.41.91.92.12.34.54.9
Other Income
Other IncomeCr
76121101145653
Interest Expense
Interest ExpenseCr
8648108121513173639
Depreciation
DepreciationCr
654456667778
PBT
PBTCr
2517915131456196885
Tax
TaxCr
004202241051722
PAT
PATCr
3513613111046145063
Growth
PAT Growth%
16.7110.5137.3-50.1-83.6235.2218.6-8.6351.4-69.3257.9216.3
NPM
NPM%
0.91.82.81.10.20.40.70.63.20.92.12.4
EPS
EPS
0.41.74.02.00.31.13.53.214.34.415.719.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
136666666666
Reserves
ReservesCr
20897109116117120131141187201251
Current Liabilities
Current LiabilitiesCr
5660351105914216721780220329
Non Current Liabilities
Non Current LiabilitiesCr
5729161021334759609449
Total Liabilities
Total LiabilitiesCr
336193166241203302351424334521635
Current Assets
Current AssetsCr
98116100162119220273342254438549
Non Current Assets
Non Current AssetsCr
23878668084827882798285
Total Assets
Total AssetsCr
336193166241203302351424334521635
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
136666666666
Reserves
ReservesCr
20897109116117120131141187201251
Current Liabilities
Current LiabilitiesCr
5660351105914216721780220329
Non Current Liabilities
Non Current LiabilitiesCr
5729161021334759609449
Total Liabilities
Total LiabilitiesCr
336193166241203302351424334521635
Current Assets
Current AssetsCr
98116100162119220273342254438549
Non Current Assets
Non Current AssetsCr
23878668084827882798285
Total Assets
Total AssetsCr
336193166241203302351424334521635

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
23-1428-4849-76-4-4096-14459
Investing Cash Flow
Investing Cash FlowCr
32831-17-13-2-1339-10-5
Financing Cash Flow
Financing Cash FlowCr
-27-13-4954-35771427-133155-59
Net Cash Flow
Net Cash FlowCr
-1011-111-19-932-5
Free Cash Flow
Free Cash FlowCr
20-1534-6634-81-5-49134-15050
CFO To PAT
CFO To PAT%
913.4-268.4219.6-758.84,683.8-2,174.9-39.0-390.2210.2-1,023.9117.6
CFO To EBITDA
CFO To EBITDA%
261.8-99.8220.2-250.1324.5-402.9-14.3-113.9315.9-387.755.6
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
23-1428-4849-76-4-4096-14459
Investing Cash Flow
Investing Cash FlowCr
32831-17-13-2-1339-10-5
Financing Cash Flow
Financing Cash FlowCr
-27-13-4954-35771427-133155-59
Net Cash Flow
Net Cash FlowCr
-1011-111-19-932-5
Free Cash Flow
Free Cash FlowCr
20-1534-6634-81-5-49134-15050
CFO To PAT
CFO To PAT%
913.4-268.4219.6-758.84,683.8-2,174.9-39.0-390.2210.2-1,023.9117.6
CFO To EBITDA
CFO To EBITDA%
261.8-99.8220.2-250.1324.5-402.9-14.3-113.9315.9-387.755.6

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
115156135102471381431512612364411,427
Price To Earnings
Price To Earnings
46.114.610.616.145.539.712.914.85.716.88.821.7
Price To Sales
Price To Sales
0.40.50.30.20.10.20.10.10.20.10.20.6
Price To Book
Price To Book
0.50.81.20.80.41.11.01.01.41.11.74.6
EV To EBITDA
EV To EBITDA
22.415.212.110.17.015.410.310.711.813.66.613.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
9.28.65.35.74.94.12.92.93.63.65.55.5
OPM
OPM%
3.14.82.83.42.72.41.91.92.12.34.54.9
NPM
NPM%
0.91.82.81.10.20.40.70.63.20.92.12.4
ROCE
ROCE%
3.26.613.77.55.84.88.08.123.67.420.020.0
ROE
ROE%
1.15.211.05.20.82.88.16.923.66.819.519.5
ROA
ROA%
0.82.87.72.60.51.13.12.413.72.77.97.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
115156135102471381431512612364411,427
Price To Earnings
Price To Earnings
46.114.610.616.145.539.712.914.85.716.88.821.7
Price To Sales
Price To Sales
0.40.50.30.20.10.20.10.10.20.10.20.6
Price To Book
Price To Book
0.50.81.20.80.41.11.01.01.41.11.74.6
EV To EBITDA
EV To EBITDA
22.415.212.110.17.015.410.310.711.813.66.613.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
9.28.65.35.74.94.12.92.93.63.65.55.5
OPM
OPM%
3.14.82.83.42.72.41.91.92.12.34.54.9
NPM
NPM%
0.91.82.81.10.20.40.70.63.20.92.12.4
ROCE
ROCE%
3.26.613.77.55.84.88.08.123.67.420.020.0
ROE
ROE%
1.15.211.05.20.82.88.16.923.66.819.519.5
ROA
ROA%
0.82.87.72.60.51.13.12.413.72.77.97.9
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Bhagyanagar India Ltd is a copper recycler that turns scrap into precision components for the world’s electrical backbone - from transformer windings to AI data-centre bus bars. Founded in 1985 by the Surana family and now run by three generations, the company spent four decades moving up the value chain from commodity rods to a portfolio of over 200 specialised copper products, all made on a single 60-acre site near Hyderabad. Its recurring approach is a closed-loop philosophy: nothing leaves the factory without value being added, which is why it backward-integrated into global scrap sourcing in 2017 and is now building a plant to recycle the plastic and aluminium that arrive mixed with the copper. # Business segments Two engines at different stages - a copper-products manufacturer that is the entire operating business, and a small wind farm held for separation - both built on the same recycling and value-addition logic. ## 1. Copper products: where the group makes its living **A secondary copper manufacturer that imports scrap from over 30 countries, recycles it, and sells value-added components to more than 500 OEM customers - earning a margin per kilogram while passing copper-price risk straight through to the buyer.** - **Paid per kilo, not on the copper price** - revenue comes from manufacturing and selling copper products by weight; the underlying copper price is a pass-through because both purchase and sale prices are tied to the London Metal Exchange benchmark, and 70-80% of inventory is hedged on the LME or MCX, insulating the company from metal-price swings. - **Scrap is the raw material, not mined ore** - the company is a secondary producer, meaning it recycles copper scrap rather than smelting virgin ore; in FY26, 75% of its scrap came from imports (led by the US at 36%, then Spain and Brazil at 11% each) and 25% from domestic sources, giving it a cost advantage over primary producers and aligning with government mandates that will require 20% recycled content in copper by 2031. - **Value-added products are the growth engine** - 62% of FY26 output was value-added items like bus bars, enamelled wire, and transformer conductors, up from 43% two years earlier; commodity rods and wires made up the remaining 38%, and the shift toward specialised products lifted EBITDA per kilogram from roughly ₹43 for the full year to about ₹62 in the fourth quarter alone. - **The widest bus bar in India** - it is the only manufacturer in the country producing copper bus bars up to 300 mm in width, a capability that feeds directly into demand from AI data centres, where silver-plated bus bars are exported to the US and other markets. - **Customers stay for decades** - the business is almost entirely B2B, selling to OEMs like Larsen & Toubro, Lucas TVS, and Amara Raja, with many relationships lasting over 30 years; OEM receivables are collected in 15-60 days and write-offs have been below 0.1% annually, while commodity sales are settled within a week. ## 2. Wind power: a legacy diversification being separated **A 9-megawatt wind farm in Karnataka that generates and sells electricity - a non-core asset that will stay with the parent company after the copper business is demerged.** - **Small, standalone generation** - the project operates at Kapatigudda in Gadag District with an installed capacity of 9 MW, and it has been reported as a distinct segment alongside copper for years, though it is not the focus of the business. - **Earmarked for the post-restructure entity** - under the ongoing Composite Scheme of Arrangement, the wind mill and three land parcels will remain with Bhagyanagar India Ltd, while the entire copper business moves to a new listed company called Tieramet Limited. # Group structure and partners **The Surana family’s flagship is splitting in two: a listed copper pure-play called Tieramet and a legacy holding company with land and a wind farm - a restructuring designed to separate industrial manufacturing from infrastructure assets.** - **A three-step corporate reorganisation** - first, the wholly owned subsidiary Bhagyanagar Copper Private Limited (BCPL), which has held the copper plant since a slump sale in January 2024, is being amalgamated into BIL; then the combined copper business is demerged into Tieramet Limited, a newly incorporated public company that will list separately. - **Shareholder and creditor approval is secured** - at a meeting on 14 March 2026, BIL’s equity shareholders voted 99.9998% in favour of the scheme, and BCPL’s trade creditors approved it unanimously; the National Company Law Tribunal admitted the petition in April 2026 and set a hearing for June. - **Tieramet is a clean-slate copper company** - incorporated on 29 August 2025 with authorised capital of ₹1,00,000, its objects cover the full chain of copper manufacturing, from smelting and casting to fabricating finished components for electrical and telecom applications; it will issue equity shares to BIL’s shareholders as consideration for the demerger.

Documents — Bhagyanagar India Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/0c8qnax4hbfakczu674or2n9.pdf
  • Q4 FY2026 Earnings Call Transcript (Mar 2026, PDF): https://www.stockscans.in/document/2em5k34hqh4mpxqwghplijnw.pdf
  • Q3 FY2026 Earnings Call Transcript (Dec 2025, PDF): https://www.stockscans.in/document/w9o8afctfcrulp0d1vq25k8t.pdf
  • Q2 FY2026 Earnings Call Transcript (Sep 2025, PDF): https://www.stockscans.in/document/p2h546xe43tnv7pm3d8zzkv8.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/gt8kvfnl3mts6ccr9gj7yb9h.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/o2qrbktl9lrjcew48vbn3lrc.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/s3kqbz5eqd9om1lwjaub2a1w.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/n6h0o3pe91g07su9i261bbpb.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/k9jdwsimflt8fopi6tsiq7ny.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/l9cjcnf97b6hixmhuur8fbjy.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/x0mhyzpnamnicxr4j3kpk705.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/n14s9ls9kjxo6emh27s1k040.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/tc79w1wddngqio7nj1mp6evl.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/w197eaqvpqjt29vxvsmxnpxf.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/7swqoe9tuofnfl1len112fn5.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/ssogn1slkwhxny9uu3sxl9ea.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/iss1oc3omowhny5i7fghjh5m.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/e25vzi0dci16h48vvps8m0p3.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/6trhvdj48y17gxqk36f8b5vw.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/7s6pmrhfj8sm13p1cs1qt2of.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/dvrgkzo9iyzj5lnpgkvw3v0m.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/zbesm6cgzauxn1rbhuauw5tt.pdf

Concall Transcript Summaries — Bhagyanagar India Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3ABHAGYANGR/transcript-notes/202606/0c8qnax4hbfakczu674or2n9.pdf
  • Q4 FY2026 Concall Transcript Summary (Mar 2026): https://www.stockscans.in/company/NSE%3ABHAGYANGR/transcript-notes/202603/2em5k34hqh4mpxqwghplijnw.pdf
  • Q3 FY2026 Concall Transcript Summary (Dec 2025): https://www.stockscans.in/company/NSE%3ABHAGYANGR/transcript-notes/202512/w9o8afctfcrulp0d1vq25k8t.pdf
  • Q2 FY2026 Concall Transcript Summary (Sep 2025): https://www.stockscans.in/company/NSE%3ABHAGYANGR/transcript-notes/202509/p2h546xe43tnv7pm3d8zzkv8.pdf