Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹866Cr
Power Generation & Supply
Rev Gr TTM
Revenue Growth TTM
32.65%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BHAGYANGR
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 27.1 | -16.5 | 0.2 | -22.2 | -38.3 | 6.7 | 20.1 | 17.9 | 10.9 | 31.5 | 42.2 | 46.4 |
| 648 | 340 | 332 | 326 | 401 | 362 | 400 | 384 | 443 | 469 | 555 | 549 |
Operating Profit Operating ProfitCr |
| 2.2 | 1.8 | 2.3 | 2.5 | 2.0 | 1.8 | 2.0 | 2.8 | 2.5 | 3.3 | 4.3 | 5.0 |
Other Income Other IncomeCr | 1 | 43 | 0 | 0 | 1 | 1 | 3 | 1 | 2 | 3 | 1 | 1 |
Interest Expense Interest ExpenseCr | 5 | 3 | 3 | 4 | 3 | 3 | 4 | 5 | 5 | 7 | 9 | 10 |
Depreciation DepreciationCr | 2 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| 8 | 44 | 3 | 4 | 5 | 2 | 5 | 5 | 6 | 10 | 15 | 18 |
| 3 | 6 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 3 | 4 | 5 |
|
Growth YoY PAT Growth YoY% | 173.6 | 6,131.1 | 213.8 | -5.8 | -57.9 | -95.5 | 48.6 | 44.6 | 87.7 | 337.6 | 202.1 | 221.8 |
| 0.9 | 11.0 | 0.7 | 0.8 | 0.6 | 0.5 | 0.9 | 1.0 | 1.0 | 1.6 | 1.9 | 2.2 |
| 1.8 | 11.9 | 0.8 | 0.9 | 0.8 | 0.5 | 1.2 | 1.3 | 1.4 | 2.4 | 3.5 | 4.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 14.8 | 6.5 | 3.8 | 50.3 | 27.4 | -1.2 | 40.0 | 99.9 | 17.4 | -22.6 | 13.7 | 29.0 |
| 259 | 278 | 283 | 434 | 550 | 547 | 769 | 1,543 | 1,812 | 1,399 | 1,589 | 2,016 |
Operating Profit Operating ProfitCr |
| 3.6 | 3.1 | 4.8 | 2.8 | 3.4 | 2.7 | 2.4 | 1.9 | 1.9 | 2.1 | 2.3 | 3.9 |
Other Income Other IncomeCr | 7 | 7 | 6 | 12 | 1 | 1 | 0 | 1 | 1 | 45 | 6 | 6 |
Interest Expense Interest ExpenseCr | 8 | 8 | 6 | 4 | 8 | 10 | 8 | 12 | 15 | 13 | 17 | 31 |
Depreciation DepreciationCr | 6 | 6 | 5 | 4 | 4 | 5 | 6 | 6 | 6 | 7 | 7 | 7 |
| 2 | 2 | 5 | 17 | 9 | 1 | 5 | 13 | 14 | 56 | 19 | 49 |
| 0 | 0 | 0 | 4 | 2 | 0 | 2 | 2 | 4 | 10 | 5 | 13 |
|
| -31.3 | 16.7 | 110.5 | 137.3 | -50.1 | -83.6 | 235.2 | 218.6 | -8.6 | 351.4 | -69.3 | 158.7 |
| 0.8 | 0.9 | 1.8 | 2.8 | 1.1 | 0.2 | 0.4 | 0.7 | 0.6 | 3.2 | 0.9 | 1.7 |
| 0.5 | 0.4 | 1.7 | 4.0 | 2.0 | 0.3 | 1.1 | 3.5 | 3.2 | 14.3 | 4.4 | 11.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 13 | 13 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 |
| 207 | 208 | 97 | 109 | 116 | 117 | 120 | 131 | 141 | 187 | 201 | 220 |
Current Liabilities Current LiabilitiesCr | 61 | 56 | 60 | 35 | 110 | 59 | 142 | 167 | 217 | 80 | 220 | 363 |
Non Current Liabilities Non Current LiabilitiesCr | 68 | 57 | 29 | 16 | 10 | 21 | 33 | 47 | 59 | 60 | 94 | 101 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 110 | 98 | 116 | 100 | 162 | 119 | 220 | 273 | 342 | 254 | 438 | 612 |
Non Current Assets Non Current AssetsCr | 241 | 238 | 78 | 66 | 80 | 84 | 82 | 78 | 82 | 79 | 82 | 79 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -17 | 23 | -14 | 28 | -48 | 49 | -76 | -4 | -40 | 96 | -144 |
Investing Cash Flow Investing Cash FlowCr | -2 | 3 | 28 | 31 | -17 | -13 | -2 | -1 | 3 | 39 | -10 |
Financing Cash Flow Financing Cash FlowCr | 12 | -27 | -13 | -49 | 54 | -35 | 77 | 14 | 27 | -133 | 155 |
|
Free Cash Flow Free Cash FlowCr | -17 | 20 | -15 | 34 | -66 | 34 | -81 | -5 | -49 | 134 | -150 |
| -778.5 | 913.4 | -268.4 | 219.6 | -758.8 | 4,683.8 | -2,174.9 | -39.0 | -390.2 | 210.2 | -1,023.9 |
CFO To EBITDA CFO To EBITDA% | -175.6 | 261.8 | -99.8 | 220.2 | -250.1 | 324.5 | -402.9 | -14.3 | -113.9 | 315.9 | -387.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 107 | 115 | 156 | 135 | 102 | 47 | 138 | 143 | 151 | 261 | 236 |
Price To Earnings Price To Earnings | 34.9 | 46.1 | 14.6 | 10.6 | 16.1 | 45.5 | 39.7 | 12.9 | 14.8 | 5.7 | 16.8 |
Price To Sales Price To Sales | 0.4 | 0.4 | 0.5 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 |
Price To Book Price To Book | 0.5 | 0.5 | 0.8 | 1.2 | 0.8 | 0.4 | 1.1 | 1.0 | 1.0 | 1.4 | 1.1 |
| 21.5 | 22.4 | 15.2 | 12.1 | 10.1 | 7.0 | 15.4 | 10.3 | 10.7 | 11.8 | 13.6 |
Profitability Ratios Profitability Ratios |
| 14.9 | 14.5 | 14.7 | 10.4 | 10.7 | 11.4 | 8.5 | 5.8 | 6.2 | 7.8 | 7.3 |
| 3.6 | 3.1 | 4.8 | 2.8 | 3.4 | 2.7 | 2.4 | 1.9 | 1.9 | 2.1 | 2.3 |
| 0.8 | 0.9 | 1.8 | 2.8 | 1.1 | 0.2 | 0.4 | 0.7 | 0.6 | 3.2 | 0.9 |
| 3.1 | 3.2 | 6.6 | 13.7 | 7.5 | 5.8 | 4.8 | 8.0 | 8.1 | 23.6 | 7.4 |
| 1.0 | 1.1 | 5.2 | 11.0 | 5.2 | 0.8 | 2.8 | 8.1 | 6.9 | 23.6 | 6.8 |
| 0.6 | 0.8 | 2.8 | 7.7 | 2.6 | 0.5 | 1.1 | 3.1 | 2.4 | 13.7 | 2.7 |
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.