BSE: BFUTILITIE - BF Utilities Limited

Yield per half year: -22.49%
Dividend yield: 0.00%
Sector: Utilities

Reporting BF Utilities Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹									13.74
Выручка, млрд ₹			4.48	5.35	3.7	5.13	7.59	9.69	9.69	6.29	12.61
Чистая прибыль, млрд ₹	0.0332	0.2404	0.384	0.1973	-0.0247	0.5083	1.24	1.47	1.47	0.6782	49.43
EV, млрд ₹			24.71	22.23	26.54	28.65	25.46	41.01	41.01	28.78	13.03
EBIT, млрд ₹	1.94	2.42	2.92	2.53	1.74	2.72	4.43		4.43	2.87	8.69
EBITDA, млрд ₹			3.25	2.89	2.43	3.32	5.15		5.15	3.41	9.64
Баланс стоимость, млрд ₹			-2.65	-2.21	-2.23	-1.71	-0.9171	0.5536	0.5536	-1.3027	-175.82
FCF, млрд ₹			4	2.04	1.87	2.46	3.23	3.4	3.4	2.60	10.76
Операционный денежный поток, млрд ₹	2.54	2.81	4.05	3.11	2.02	3.26	4.36	5.83	5.83	3.72	13.39
Операционная прибыль, млрд ₹			2.87	2.46	1.73	2.7	4.4	5.15	5.15	3.29	15.92
Операционные расходы, млрд ₹			1.61	2.89	1.97	2.43	3.19	4.54	4.54	3.00	9.45
CAPEX, млрд ₹	1.13	0.0537	0.05	1.06	0.0334	0.7942	1.13	2.43	2.43	1.09	18.05

	2019Q2	2019Q3	2019Q4	2020Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Выручка, млрд ₹								1.94	1.61	1.66	2.39	2.63	2.18	2.46	2.42	1.97	2.21	2.25	0.27
Чистая прибыль, млрд ₹								0.3746	0.2693	0.3202	0.2801	0.3025	0.4245	0.3734	0.3733	0.3697	0.3913	0.3864	-1.62
EV, млрд ₹					32.84		28.65		31.83		25.46		38.49		41.01		46.61	36.68	7.93
EBIT, млрд ₹	0.7508	0.667	0.5567	0.4612					0.9684	1.03	1.17	1.14						0.9539	19.84
EBITDA, млрд ₹					0.8428	1.05	0.875	1.42	1.17	1.3	1.26	1.33						1.30	-1.30
Баланс стоимость, млрд ₹					-2.16		-1.71		-1.88		-0.9171		-0.1898		0.5536		1.32	-0.2227	-193.17
Операционная прибыль, млрд ₹								1.27	0.9684	1.03	1.14	1.14	1.33	1.31	1.37	1.34	1.49	1.37	2.30
Операционные расходы, млрд ₹								0.677	0.6373	0.6287	1.25	1.49	0.8555	1.14	1.05	0.6341	0.7211	0.8801	-3.36

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			0.2168	0.271	0.2474	0.0818	0.496	0.5024	0.5024	0.3197	13.14
Short Term Investments ₹			2.05	2.33	2.6	2.05	1.87	1.99	1.99	2.17	-3.11
Total Receivables ₹	0.2452	0.1772	0.0463	0.0072	0.003	0.0122	0.0168	0.0366	0.0366	0.0152	38.43
Total Current Assets ₹	2.98	2.74	4.09	5.19	5.42	4.82	5.03	5.33	5.33	5.16	0.53
Чистые активы, млрд ₹	0.7621	0.7055	0.6581	0.654	0.5923	0.5529	0.5581		0.5581	0.6031	-3.24
Активы, млрд ₹			20.01	21.71	21.57	21.51	22.37	24.27	24.27	22.29	2.25
Short Term Debt ₹			0.9486	0.8888	1.09	1.11	1.36	1.04	1.04	1.10	3.19
Long Term Debt ₹			16.61	16.2	16.02	15.17	13.44	11.93	11.93	14.55	-5.94
Задолженность, млрд ₹			20.6	21.73	21.81	20.8	19.07	18	18	20.28	-3.70
Чистый долг, млрд ₹			17.34	16.82	16.86	16.2	14.31	12.46	12.46	15.33	-5.82
Долг, млрд ₹			17.56	17.09	17.11	16.28	14.8	12.97	12.97	15.65	-5.37
Interest income ₹			0.0401	0.0427	0.0342	0.0294	0.0867			0.0466	16.67
Расходы на обслуживание долга ₹			1.93	2.02	2.07	1.74	1.83	1.33	1.33	1.80	-8.02
Чист. проц. доходы, млрд ₹			-2.01	-2.09	-2.12	-1.8	-1.83		0.0867	-1.9700	-1.86
Goodwill ₹			0.0635	0.0635	0.0635	0.0635	0.0635			0.0635	0.00
Себестоимость, млрд ₹			0.0049	0.9969	0.0296	0.7065	0.0073	2.65	2.65	0.8781	21.60
Товарно материальные запасы ₹	1.72	1.72	1.71	2.23	2.23	2.25	2.24	2.45	2.45	2.28	1.90

	2019Q3	2020Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ₹			0.1074		0.0818		0.0908		0.496		0.0821		0.5024		0.1517	0.2646	10.81
Short Term Investments ₹			2.9		2.05		3.11		1.87		1.91		1.99		2.63	2.30	-3.30
Total Receivables ₹	0.0342	0.2866	0.003		0.0122		0.3937		0.3249		0.0227		0.0366		0.0247	0.1605	-42.52
Total Current Assets ₹	4.57	5.19	5.67		4.72		5.79		5.03		4.67		5.33		5.65	5.29	-0.49
Чистые активы, млрд ₹	0.581	0.654	5.67		4.72		0.5513		0.5581							2.43	-3.12
Активы, млрд ₹			21.41		21.51		22.18		22.37		23.1		24.27		24.4	23.26	1.93
Short Term Debt ₹			1.26		1.11		1.52		1.36		1.03		1.04		1.05	1.20	-7.13
Long Term Debt ₹			15.5		15.17		15.05		13.44		12.74		11.93		10.1	12.65	-7.67
Задолженность, млрд ₹			21.56		20.8		20.91		19.07		18.32		18		16.51	18.56	-4.62
Чистый долг, млрд ₹			16.66		16.2		16.48		14.31		13.69		12.46		11	13.59	-7.77
Долг, млрд ₹							16.57		14.8		13.77		12.97		11.15	13.85	-7.62
Расходы на обслуживание долга ₹						0.4344	0.4435	0.4457	0.5066	0.382	0.36	0.3521	0.2389	0.316	0.3011	0.3136	-3.51
Чист. проц. доходы, млрд ₹			-0.5084	-0.4238	-0.3724	-0.4344	-0.4435	-0.4457	-0.5066	-0.382	-0.36	-0.3521				-0.4093	-4.61
Goodwill ₹			0.0635		0.0635		0.0635		0.0635		0.0635					0.0635	0.00
Себестоимость, млрд ₹						0.0073	0.0000	0	1.08	-0.000102	0.275	0.5646	0.8403	0.0088	0.0703	0.3518	-23.88
Товарно материальные запасы ₹	1.71	2.23	2.23		2.25		2.24		2.24		2.28		2.45		2.49	2.34	2.14

Share

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS			10.19	5.24	-0.6553	13.49	33.03	39.12		39.12	18.04	49.49
Цена акции ао	506.1	216	315.9	290.75	387	386.55	591.75	982.05	614.75	614.75	592.42	9.70
Число акций ао, млн			37.67	37.67	37.67	37.67	37.67	37.67		37.67	37.67	0.00
FCF/акцию			106.14	54.21	49.73	65.4	85.84	90.27		90.27	69.09	10.74

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q3	5 quarters average	CAGR 5
EPS			5.67	9.95	7.15	8.5	7.44	8.03	11.27	9.91	9.91	10.39	9.90	5.29
Цена акции ао	449.21	410.52	366.3	336.1	375.69	395.59	357.21	346.54	526.35	628.42			450.82	9.70

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	-14.51	-8.91	1.11	-25.77	-94.66	-810.9		-810.9	13.64	-187.8260	146.50
ROA, %	1.92	0.9087	-0.1144	2.36	5.67	6.32		6.32	6.14	3.03	47.39
ROS, %	8.57	3.69	-0.6672	9.91	16.39	15.21	15.21	15.21	13.41	11.21	-286.89
ROCE, %	-492.81	-10268.79	-742.78	14.94	23.9		70.62	70.62	9.01	-2180.4220	-136.94
Ebit margin, %	65.23	47.22	47.01	53.08	58.32		45.7	45.7		50.27	-0.65
Рентаб EBITDA, %	72.5	53.96	65.83	64.71	67.83		53.16	53.16	35.78	61.10	-0.30
Чистая рентаб, %	8.57	3.69	-0.6672	9.91	16.39	15.21		15.21	13.41	8.91	32.75
Operation Margin, %	63.97	46.05	46.67	52.66	57.98	53.13	53.13	53.13	20.03	52.71	2.63

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %	-4.29		-12.48		-14.33		-30.54		-153.41		-301.45		114.89	13.64	-76.9680	-251.64
ROA, %	0.4335		0.9928		1.21		1.25		3.67		1.58		1.61	6.14	1.86	5.88
ROS, %				19.29	16.77	19.33	11.74	11.49	19.44	15.21	15.45	18.72	17.68	13.41	17.30	-1.88
ROCE, %					75.93		35.31							9.01	55.62	-31.81
Ebit margin, %						62.05	48.84	43.27							51.39	-11.32
Рентаб EBITDA, %	73.94	74.5	49.04	73.2	72.56	78.38	52.97	50.45						35.78	65.51	-7.17
Чистая рентаб, %				19.29	16.77	19.33	11.74	11.49	19.44	15.21	15.45	18.72	17.68	13.41	17.30	-1.88
Operation Margin, %				65.14	60.31	62.05	47.76	43.27	60.83	53.51	56.52	67.89	67.42	20.03	61.23	2.08

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	19.19	27.44		24.49	8.96	19.37		19.37	26.35	19.89	0.19
P/BV	-12.42	-219.94	-41.34	17.31	3.38	4.55		4.55	2.77	-47.2080	-146.04
P/S	1.64	1.01	2.62	2.43	1.47	2.95		2.95	3.56	2.10	23.91
P/FCF					4.25	4.25	4.04	4.04	5.09	4.18	-1.67
E/P					0.0905	0.0905	0.1073	0.1073	0.06	0.0961	5.84
EV/EBITDA	7.6	7.7	10.9	8.63	4.94			4.94	10.14	7.95	-8.25
EV/EBIT	8.45	8.8	14.97	10.52	5.75	5.75	9.26	9.26		9.25	-9.16
EV/S	5.51	4.15	7.04	5.58	3.35	4.23	4.23	4.23	5.36	4.89	-9.69
EV/FCF	6.18	10.89	13.89	11.63	7.87	12.06	12.06	12.06	-35.72	11.50	-2.79
Debt/EBITDA	5.4	5.92	7.03	4.9	2.87	2.87	2.52	2.52	3.61	4.04	-18.55
Netdebt/Ebitda	5.34	5.82	6.93	4.88	2.78	2.78	2.42	2.42	3.44	3.96	-18.98
Debt/Ratio	0.8776	0.7872	0.7932	0.7568	0.6617	0.5341	0.5341	0.5341	0.31	0.6560	-7.61
Debt/Equity	-6.64	-7.72	-7.66	-9.51	-16.14	23.42	23.23	23.23	1.01	2.67	-224.84
Debt/Net Income	45.72	86.63	-693.33	32.03	11.9	8.8	8.8	8.8	10.34	-126.3600	-141.76
Бета					2.24	-1.51	3.33	3.33	2.46	1.35	14.13
Индекс Альтмана					1.83	1.66	1.58	1.58	2.49	1.69	-4.78

	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2024Q1	2024Q3	2025Q1	Industry average	5 quarters average	CAGR 5
P/E	174.37	40.62	31.77	14.62	35.21	26.48	29.94		26.35	27.60	-1.18
P/BV	-110.08	17.31	12.03	3.38	5.19	4.55	4.51		2.77	5.93	-17.82
P/S	14.2	4.26	4.53	1.93	5.43	4.09	5.23		3.56	4.24	2.92
EV/EBITDA		10.34	7.06	20.14					10.14	12.51	24.89
EV/EBIT				21.84						21.84	0.00
EV/S				10.67	17.62	16.98	21.06		5.36	16.58	18.53
Debt/EBITDA				11.71					3.61	11.71	0.00
Netdebt/Ebitda	19.76	18.51	14.15	11.32					3.44	15.94	-13.00
Debt/Ratio			0.7472	0.6617	0.5961	0.5341	0.4569		0.31	0.5992	-9.37
Debt/Equity			-8.82	-16.14	-72.56	23.42	8.47		1.01	-13.1260	-199.19
Debt/Net Income				52.85	32.44	34.73	28.49		10.34	37.13	-14.31
Бета								3.33	2.46	3.33	0.00
Индекс Альтмана								1.58	2.49	1.58	0.00

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual

	2017	2018	2019	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0283	0.0283	0.0562			0.0376	25.69
Дивиденд				0
Див доход, ао, %				0	2.28
Дивиденды / прибыль, %	85.18	11.78	14.62	0	57.33	37.19	-44.43

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	7	7	0.00

	CAGR 5

	CAGR 5