Bombay Dyeing And Manufacturing Company Ltd - Stock Valuation and Financial Performance

BSE: 500020 | NSE: BOMDYEING | Textile | Small Cap

Bombay Dyeing Mfg. Share Price

159.20 4.40 2.84%
as on 28-Mar'24 16:01

DeciZen - make an informed investing decision on Bombay Dyeing Mfg.

Overall Rating
Bole Toh

1. Quality

2. Valuation

Overvalued

3. Price Trend

Bombay Dyeing And Manufacturing Company stock performance -

mw4me loader
P/E Ratio (SA):
1.21
Market Cap:
3,197.2 Cr.
52-wk low:
53.4
52-wk high:
195

Is Bombay Dyeing And Manufacturing Company Ltd an attractive stock to invest in?

1. Is Bombay Dyeing And Manufacturing Company Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Bombay Dyeing And Manufacturing Company Ltd is a average quality company.

2. Is Bombay Dyeing And Manufacturing Company Ltd undervalued or overvalued?

The key valuation ratios of Bombay Dyeing And Manufacturing Company Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Bombay Dyeing And Manufacturing Company Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Bombay Dyeing And Manufacturing Company Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Bombay Dyeing Mfg.:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Bombay Dyeing And Manufacturing Company Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 6.8%6.1%3.2%4.7%13.7%41.2%17.1%-2.5%-2.6%-5.1%-
Value Creation
Index
-0.5-0.6-0.8-0.70.02.00.2NANANA-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2,6562,3781,8451,9242,6624,4301,8951,1932,0012,6741,978
Sales YoY Gr.--10.5%-22.4%4.3%38.4%66.4%-57.2%-37%67.7%33.6%-
Adj EPS 3.11.5-4.2-56.959.215.8-24.9-22.6-25.2127.6
YoY Gr.--53.1%-389.7%NANA754.1%-73.2%-257.5%NANA-
BVPS (₹) 22.82317.916.230.88.72.9-9.5-36.7-61.777.9
Adj Net
Profit
63.829.9-86.7-1031431,222327-515-467-5212,636
Cash Flow from Ops. -13.845-435169-451-738100604522861-
Debt/CF from Ops. -104.238.4-5.615-6.2-5.441.46.98.54.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 0.1%0.1%12.2%33.6%
Adj EPS -226.3%-229.5%-216.8%NA
BVPS-211.7%-214.9%-378.3%NA
Share Price 11.2% 2.9% 30.9% 194.8%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
4.12-6-12.529.5299.2272.9753.397.951.31574.6
Op. Profit
Mgn %
11.312.210.514.42238.217.32.27.6-1.3-5.1
Net Profit
Mgn %
2.41.3-4.7-5.35.427.617.3-43.2-23.3-19.5133.3
Debt to
Equity
3.13.66.67.64.42270.1-21.3-5.9-2.9-
Working Cap
Days
349409590485304245658948471262123
Cash Conv.
Cycle
8177110641586523737357167-23

Recent Performance Summary

Sales growth is growing at healthy rate in last 3 years 12.17%

Return on Equity has declined versus last 3 years average to 1.00%

Net Profit has been subdued in last 3 years -216.79%

Sales growth is not so good in last 4 quarters at -22.51%

Latest Financials - Bombay Dyeing And Manufacturing Company Ltd.

Standalone Consolidated
TTM EPS (₹) 127.6 127.6
TTM Sales (₹ Cr.) 1,978 1,978
BVPS (₹.) 77.9 79.2
Reserves (₹ Cr.) 1,567 1,595
P/BV 1.99 1.95
PE 1.21 1.21
From the Market
52 Week Low / High (₹) 53.37 / 194.95
All Time Low / High (₹) 6.00 / 321.60
Market Cap (₹ Cr.) 3,197
Equity (₹ Cr.) 41.3
Face Value (₹) 2
Industry PE 27.9

Management X-Ray of Bombay Dyeing Mfg.:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Bombay Dyeing Mfg.

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales2,6562,3781,8451,9242,6624,4301,8951,1932,0012,674
Operating Expenses 2,4122,1111,6531,6472,0812,7361,5671,1681,8512,709
Manufacturing Costs253782426358704499282126194218
Material Costs1,8511,0589591,0321,1451,8921,0178541,3522,066
Employee Cost 939010089879590606369
Other Costs 215181169169145250178128242357
Operating Profit 2442671922765821,69432826150-36
Operating Profit Margin (%) 9.2%11.2%10.4%14.4%21.8%38.2%17.3%2.1%7.5%-1.3%
Other Income 4055397351575032106103
Interest 191227283368413489554588524523
Depreciation 60603432303033343333
Exceptional Items 000-67-1534058-2330
Profit Before Tax 3335-85-119371,236-209-507-534-489
Tax 91003036-537-37-7428
Profit After Tax 2425-85-148341,230328-469-460-517
PAT Margin (%) 0.9%1.0%-4.6%-7.7%1.3%27.8%17.3%-39.3%-23.0%-19.3%
Adjusted EPS (₹)1.21.2-4.1-7.21.759.615.9-22.7-22.3-25.0
Dividend Payout Ratio (%)68%67%-12%-10%60%3%1%0%0%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 1,4641,5721,31233563718159-196-758-1,274
Share Capital 41414141414141414141
Reserves 1,4221,5311,27129459513918-237-800-1,315
Minority Interest0000000000
Debt1,0661,3372,0392,1582,7273,9484,1213,3943,4873,090
Long Term Debt5549061,2159412,3123,3733,3372,5013,1502,699
Short Term Debt5124318241,217415574784893337391
Trade Payables641481296358351523308385335363
Others Liabilities 593603746787432526-220487522197
Total Liabilities 3,7643,9934,3933,6384,1475,1784,2674,0693,5862,376

Fixed Assets

Gross Block1,3161,3571,204600613612637630638643
Accumulated Depreciation458505377326188119145175206
Net Fixed Assets858851826568552524517485463437
CWIP 897572757451100
Investments 5656567739501,065376473366193
Inventories7197106804214092,2012,4242,0431,8151,098
Trade Receivables1962652381382121,092714654295267
Cash Equivalents 28681141621337446234467185
Others Assets1,8181,9672,4071,5001,815217189180180196
Total Assets 3,7643,9934,3933,6384,1475,1784,2674,0693,5862,376

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity -1445-435169-451-738100604522861
PBT 3335-85-511901,232-209-507-534-489
Adjustment 227269279385413572576553769506
Changes in Working Capital -258-254-621-136-1015-2535-261565298856
Tax Paid -16-4-9-10-40-6-5-8-10-12
Cash Flow From Investing Activity 4-8742121559982711416177
Capex -364-2-71948-1156-11-6
Net Investments 22-54313434699253101-8176
Others 17-3713-215318-929-16258
Cash Flow From Financing Activity -130404-254-154654-398-591-268-1,320
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 000000-102174640-958
Interest Paid -169-236-281-427-322-491-533-517-595-522
Dividend Paid -24-19-20-12-17-25-37-400
Others 1922867051851861,170275-244-313159
Net Cash Flow -11-121136-4714-27153260-282
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)5.25.2-20.21-42.087.08301273.48N/AN/AN/A
ROCE (%)12.3912.777.898.814.2445.458.25N/AN/AN/A
Asset Turnover Ratio0.740.650.460.510.690.950.40.290.520.9
PAT to CFO Conversion(x)-0.581.8N/AN/A-13.26-0.60.3N/AN/AN/A
Working Capital Days
Receivable Days2733473424541742098738
Inventory Days1311041309956108445683352199
Payable Days84141122110113831471489762

Bombay Dyeing And Manufacturing Company Ltd Stock News

Bombay Dyeing And Manufacturing Company Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Bombay Dyeing Mfg. on 28-Mar-2024 16:01 is ₹159.2.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 28-Mar-2024 16:01 the market cap of Bombay Dyeing Mfg. stood at ₹3,197.2.
The latest P/E ratio of Bombay Dyeing Mfg. as of 28-Mar-2024 16:01 is 1.21.
The latest P/B ratio of Bombay Dyeing Mfg. as of 28-Mar-2024 16:01 is 1.99.
The 52-week high of Bombay Dyeing Mfg. is ₹194.9 and the 52-week low is ₹53.37.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bombay Dyeing Mfg. is ₹1,978 ( Cr.) .

About Bombay Dyeing And Manufacturing Company Ltd

Established by Nowrosjee Wadia in 1879 as a small operation of Indian spun cotton yarn dip dyed by hand, Bombay Dyeing has now grown to be one of the most respected and trusted brands in the country.

Since the first store in 1879 and the only store manager, the growth has not only been in the company’s presence, but also in of how much it offers today. Stylish linens, towels, home furnishings, leisure clothing, kids wear and a whole blissful range of other products are now available across many exclusive Bombay Dyeing Retail or various Multi-brand stores.

All products come with our hallmark finish, great textures, detailed design to match the latest trends and fine quality which has been synonymous with Bombay Dyeing for over a century. Delivering the bet designer products at an outstanding value for money has always been our motto and forte.

Business area of the company

The company has a significant presence across textiles, real estate, aviation, foods and plantations, engineering & chemicals and healthcare. BDMC is engaged in home textiles, polyester and real estate business.

Awards and recognitions

  • 2005: Home and Lifestyle award for Retailer of the year 2005 award, instituted by ICICI bank Payment Solutions and KSA Technopak.
  • 2006: Images fashion award for Best Brand in the Home Fashion Category.
  • 2006-07: Super Brand award for recognition of its commitment to constantly providing value to the customer.
  • 2013: Brand leadership award for the brand that has established and maintained its Leadership in the retail sector.
  • 2013: Brand revitalization award for the Brand that has been able to refresh its image to a new one and which has been accepted by veiwers and consumers alike.
  • 2013: Textile Conclave Largest domestic brand in made ups & Home Textile.
  • 2018: Awarded 'Asia's Most Trusted Company 2018' in the category - Asia's most trusted Home decor Products Manufacturing Company.
  • 2019: Awarded 'India's Most Trusted Brand 2019' in the category - India's most trusted Home Decor Products Brand.
Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.