Bil Energy Systems financials and balance sheet

BSE: 533321Industrial Manufacturing

Trading suspended since 3 Aug 2021

Last traded ₹0.60 on 2 Aug 2021

10 years at a glance

Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.Bil Energy Systems annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
  • Loss
Peak revenue ₹101 Cr, year to Mar 2012A loss in 8 of the 10 years shown

Operating and net margin, per cent

  • Operating margin
  • Net margin

Results for the year to Mar 2021

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue0.0
  2. Employee costs−0.1
  3. Other expenses−59
  4. Operating profit−59
  5. Depreciation−4.1
  6. Other income0.0
  7. One-off items0.0
  8. Finance costs−0.1
  9. Profit before tax−63
  10. Tax0.0
  11. Net profit−63

What the company owns

  • Plant, investments and other assets₹18 Cr
  • Receivables₹10 Cr
  • Current investments₹4 Cr
  • Cash and bank₹0 Cr

What pays for it: net worth and liabilities

  • Other liabilities₹32 Cr
  • Owed to suppliers₹0 Cr

Profit and loss

Standalone, ₹ crore, years to March.Bil Energy Systems quarterly results

₹ croreMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 14 MayMar 2020Filed 1 AprMar 2021Filed 6 Jul
Revenue from operations1019759422832189100
98966142283128102059
Materials and goods bought918854382528189110
Employee costs2221111000
Other expenses565211101959
Operating profit before depreciation41−2001−10−1−10−59
Operating margin3.7%1.2%−3.5%0.1%−0.2%3.4%−53.9%−10.9%−105.8%–
Materials, % of revenue89.9%91.0%92.7%91.3%92.5%89.7%96.8%97.0%108.0%–
Employee costs, % of revenue1.6%1.8%3.0%3.2%5.1%4.0%3.0%4.5%3.5%–
Other expenses, % of revenue4.8%5.9%7.7%5.4%2.6%3.0%53.6%9.5%94.3%–
Depreciation and amortisation3335445344
Operating profit after depreciation1−2−5−5−4−3−15−4−14−63
Other income01155441410
Finance costs910111111000
Profit before one-off items and tax−8−11−15000−119−14−63
One-off items––−31−10–000
Profit before tax−8−11−181−10−119−14−63
Tax–−5––00–000
Net profit−8−6−181−10−119−14−63
Net margin−7.4%−6.1%−30.8%2.3%−2.9%0.0%−61.4%99.7%−141.5%–

Balance sheet

Standalone, ₹ crore, at 31 March. The last column is the half year to Sep 2021, after the latest full year: the balance sheet at its end.

₹ croreMar 2019Filed 14 MayMar 2020Filed 1 AprMar 2021Filed 6 JulSep 2021Half yearFiled 18 Nov
218−56−56
Share capital21212121
Reserves0−14−77−77
Borrowings0000
88888888
Liabilities due after a year0000
Total assets110963232
312755
78682727
Net debt−2−2−4−4
Borrowings are counted again inside the liabilities due within a year and after a year. Plant in use and plant being built are given for full years only. No balance sheet is on record for the years to Mar 2012, Mar 2013, Mar 2014, Mar 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Cash flow

Standalone, ₹ crore, years to March. The last column is the half year to Sep 2021, after the latest full year: the cash flow over its six months.

₹ croreMar 2020Filed 1 AprMar 2021Filed 6 JulSep 2021Half yearFiled 18 Nov
−13.8−3.8−0.1
−13.8−3.7−0.1
0.035.00.0
Receivables0.00.20.0
Payables0.0−3.4−0.1
Other working capital0.038.30.0
Interest paid0.0−0.10.0
Capital spending0.00.00.0
Free cash flow−13.8−3.8−0.1
0.03.90.1
Cash from financing0.00.10.0
Dividends paid0.00.00.0
Shares bought back0.00.00.0
Shares issued0.00.00.0
Net change in cash−13.80.20.0
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only. No cash flow statement is on record for the years to Mar 2012, Mar 2013, Mar 2014, Mar 2015, Mar 2016, Mar 2017, Mar 2018 and Mar 2019.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 14 MayMar 2020Filed 1 AprMar 2021Filed 6 Jul
––––––−₹0.54–−₹0.65−₹2.99
As stated that year−₹7.10−₹0.56––––−₹0.54–−₹0.65−₹2.99
––––––−₹0.54–−₹0.65−₹2.99
Book value per share––––––––₹0.36−₹2.63
Shareholder yield––––––––0.0%0.0%
Market cap at the year end (₹ crore)1167117––––701112
Every year is restated for later splits and bonuses, so they do not break the line. The figure the company stated that year is under each line it differs from. As stated that year and earnings per share are left blank for the year to Mar 2019: the earnings per share is stated as 0 while the period's profit or loss comes to at least half a paisa a share, so the 0 stands in for a figure the filing does not give.

Ratios

Standalone, years to March.

RatioMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Filed 14 MayMar 2020Filed 1 AprMar 2021Filed 6 Jul
Revenue growth44.3%−4.3%−39.6%−28.4%−34.4%15.3%−41.7%−50.5%6.7%−100.0%
Operating profit growth−55.4%−68.3%––––––––
–––––––42.7%−95.7%–
––––––––−138.4 pts–
From the net margin––––––––−103.4 pts–
From asset turnover––––––––−8.5 pts–
From borrowing––––––––−26.5 pts–
Return on capital employed–––––––−20.9%−191.8%–
Interest cover0.1–––––––––
Debt to equity–––––––0.000.00–
Receivable days–––––––1,3351,315–
Inventory days–––––––640–
Payable days–––––––113–
Cash conversion cycle, days–––––––1,3891,312–
Working capital days–––––––−467−804–
Asset turnover–––––––0.080.100.00
Assets per rupee of net worth–––––––5.137.09−2.65
Sales per rupee of plant–––––––0.310.380.00
Capital spending to depreciation––––––––0.000.00
Plant being built, % of plant in use–––––––4.6%5.4%0.0%
Interest cover is left blank for the years to Mar 2013, Mar 2014, Mar 2015, Mar 2016, Mar 2017, Mar 2018, Mar 2019, Mar 2020 and Mar 2021: operating profit after depreciation is a loss, and a loss covers no interest bill. Debt to equity is left blank for the year to Mar 2021: net worth is below zero, so there is no shareholders' money to set the borrowings against. Return on capital employed is left blank for the year to Mar 2021: net worth and borrowings together come to nought or less, so there is no money employed to set the operating profit against. No balance sheet is on record for the years to Mar 2012, Mar 2013, Mar 2014, Mar 2015, Mar 2016, Mar 2017 and Mar 2018, so its lines and the ratios worked from it are blank there.

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2021.

Return on assets, latest year
−98.9%
Measure10 years5 years3 years
Return on equity, average––−26.5%
Return on capital employed, average––−106.4%
Operating margin, average−18.4%−41.8%−58.4%
Net margin, average−16.5%−25.8%−20.9%
Asset turnover, average––0.06
Cash conversion cycle, days, average––1,351
Debt to equity, average––0.00

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2021.

₹ croreLatest year
Cash from operations−3.85
Cash from investing3.87
Cash from financing0.14
Capital spending0.00
Dividends paid0.00
Shares bought back0.00
Shares issued for cash0.00
Borrowings raised0.00
Borrowings repaid0.00

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2017Mar 2018Mar 2019Mar 2020Mar 2021
Altman Z-scorePublished threshold 1.81–––−0.75−11.95
Beneish M-scorePublished threshold −1.78–––−4.20–
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–––0.00−98.98
Receivables growth less revenue growthOur threshold 0 percentage points–––−1.5829.39
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–––−118.85–
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–––−104.66–
Assets under construction, years of additionsOur threshold 2 years of additions–––41.39–
Effective tax ratePublished threshold 17.16 per cent400.00–0.00––
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
13 Jan 2026Acuite Ratings & Research LimitedBank Loan RatingsLong-term scaleACUITE DIssuer not co-operating56
13 Jan 2026Acuite Ratings & Research LimitedBank Loan RatingsShort-term scaleACUITE DIssuer not co-operating19
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.