Bombay Cycle & Motor Agency Ltd - Stock Valuation and Financial Performance

BSE: 501430 | NSE: | Miscellaneous | Small Cap

Bombay Cycle & Motor Share Price

1,526.90 29.80 1.99%
as on 26-Apr'24 16:01

DeciZen - make an informed investing decision on Bombay Cycle & Motor

M-Cap below 100cr DeciZen not available

Bombay Cycle & Motor Agency stock performance -

mw4me loader
P/E Ratio (SA):
18.86
Market Cap:
61.1 Cr.
52-wk low:
625.6
52-wk high:
2,044

Is Bombay Cycle & Motor Agency Ltd an attractive stock to invest in?

1. Is Bombay Cycle & Motor Agency Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Bombay Cycle & Motor Agency Ltd is a average quality company.

2. Is Bombay Cycle & Motor Agency Ltd undervalued or overvalued?

The key valuation ratios of Bombay Cycle & Motor Agency Ltd's currently when compared to its past seem to suggest it is in the Overvalued zone.

3. Is Bombay Cycle & Motor Agency Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Bombay Cycle & Motor Agency 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 Cycle & Motor:

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 Cycle & Motor Agency 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 % 17.1%16.6%14.6%9.6%11.7%15.4%14%8.3%7.5%8.9%-
Value Creation
Index
0.20.20.0-0.3-0.20.10-0.4-0.5-0.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 7.37.78.66.96.88.38.54.25.98.69
Sales YoY Gr.-5.4%11.3%-19.1%-1.5%21.6%2.4%-50.9%40.8%47%-
Adj EPS 34.739.840.730.140.460.863.642.241.453.581
YoY Gr.-14.8%2.4%-26%34.1%50.5%4.6%-33.7%-1.8%29.1%-
BVPS (₹) 220.2259.6300.9326.7364.8423.4484.6529.6572.7623.4687.8
Adj Net
Profit
1.41.61.61.21.62.42.51.71.72.13
Cash Flow from Ops. 0.21.10.60.31.71.71.3-0.11.81.6-
Debt/CF from Ops. 0.5000000000.4-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 1.9%4.8%0.6%47%
Adj EPS 4.9%5.8%-5.6%29.1%
BVPS12.3%11.3%8.8%8.9%
Share Price 10.2% 10.9% 52.1% 121.2%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
1716.614.59.611.715.4148.37.58.912.4
Op. Profit
Mgn %
17.717.217.114.420.424.729.225.624.624.722.8
Net Profit
Mgn %
1920.719.117.423.729.33040.428.224.836.1
Debt to
Equity
0000000000-
Working Cap
Days
2982942733275836215951,3781,053775346
Cash Conv.
Cycle
-94-85-56-50-92-113-98-141-137-133219

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 12.30%

Sales growth is good in last 4 quarters at 11.11%

Sales growth has been subdued in last 3 years 0.55%

Net Profit has been subdued in last 3 years -5.61%

Latest Financials - Bombay Cycle & Motor Agency Ltd.

Standalone Consolidated
TTM EPS (₹) 81 74.3
TTM Sales (₹ Cr.) 9 9
BVPS (₹.) 687.8 665.7
Reserves (₹ Cr.) 27 26
P/BV 2.22 2.29
PE 18.86 20.55
From the Market
52 Week Low / High (₹) 625.55 / 2043.95
All Time Low / High (₹) 0.00 / 2043.95
Market Cap (₹ Cr.) 61.1
Equity (₹ Cr.) 0.4
Face Value (₹) 10
Industry PE 12

Management X-Ray of Bombay Cycle & Motor:

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 Cycle & Motor

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
Sales7.297.688.556.926.828.298.494.175.878.63
Operating Expenses 66.367.085.925.466.246.013.114.426.50
Manufacturing Costs1.091.121.400.941.411.440.890.570.701.04
Material Costs0.810.800.790.551.411.751.820.390.891.66
Employee Cost 1.882.192.612.491.341.461.571.071.391.79
Other Costs 2.222.252.281.941.301.591.721.071.452.01
Operating Profit 1.291.321.4611.352.052.481.071.442.13
Operating Profit Margin (%) 17.7%17.2%17.1%14.4%19.8%24.7%29.2%25.6%24.6%24.7%
Other Income 0.891.091.100.930.911.061.391.601.261.01
Interest 0.010.010.010000000.02
Depreciation 0.190.140.150.130.140.180.170.100.100.12
Exceptional Items 0.040.120.010000000
Profit Before Tax 2.032.372.421.802.132.923.702.572.613
Tax 0.620.700.770.570.540.460.890.570.700.73
Profit After Tax 1.401.681.651.221.592.462.8121.912.27
PAT Margin (%) 19.2%21.8%19.3%17.7%23.4%29.7%33.1%47.9%32.5%26.3%
Adjusted EPS (₹)35.141.941.330.639.861.670.250.047.756.8
Dividend Payout Ratio (%)4%5%5%7%6%4%7%10%10%9%

Balance Sheet

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

Equity and Liabilities

Shareholders Fund 8.8110.3812.0313.0714.5916.9419.3821.1822.9124.94
Share Capital 0.200.200.200.200.200.200.400.400.400.40
Reserves 8.6110.1811.8312.8714.3916.7418.9820.7822.5124.54
Minority Interest0000000000
Debt0.03000000000.68
Long Term Debt0.03000000000.68
Short Term Debt0000000000
Trade Payables1.561.641.651.572.011.941.841.871.872.14
Others Liabilities 6.407.056.296.266.893.374.473.314.035.01
Total Liabilities 16.8019.0719.9720.9023.5022.2525.6926.3728.8032.76

Fixed Assets

Gross Block1.982.042.102.061.812.122.142.052.082.66
Accumulated Depreciation1.201.341.481.551.421.511.671.671.761.60
Net Fixed Assets0.780.710.620.500.380.610.460.380.321.06
CWIP 00.0100000000
Investments 2.944.114.975.167.128.319.489.3110.6711.66
Inventories0.140.120.090.030.070.060.040.010.010.02
Trade Receivables0.150.451.191.080.570.431.521.650.310.24
Cash Equivalents 7.307.688.149.070.370.750.650.250.390.80
Others Assets5.5064.965.0414.9812.0913.5414.7617.1018.98
Total Assets 16.8019.0719.9720.9023.5022.2525.6926.3728.8032.76

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 0.151.130.570.341.691.651.31-0.131.831.60
PBT 1.402.252.411.802.132.923.702.572.613
Adjustment -0.08-0.68-0.70-0.83-0.77-0.95-0.82-0.50-0.65-0.91
Changes in Working Capital -1.730.13-0.35-0.070.890.15-0.75-1.530.590.24
Tax Paid 0-0.70-0.79-0.55-0.56-0.48-0.82-0.68-0.72-0.73
Cash Flow From Investing Activity 0.13-1.10-0.73-0.15-1.80-1.26-1.40-0.27-1.69-1.85
Capex -0.70-0.07-0.05-0.01-0.03-0.41-0.02-0.02-0.03-0.77
Net Investments 0.72-1.17-0.84-0.29-1.99-1.14-1.52-0.25-1.67-1.07
Others 0.110.140.150.150.210.290.14000
Cash Flow From Financing Activity 0000000000.66
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000.68
Interest Paid 000000000-0.02
Dividend Paid 0000000000
Others 0000000000
Net Cash Flow 0.290.02-0.160.19-0.110.38-0.10-0.400.140.41
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)17.2317.4714.739.7511.5115.6315.459.878.659.49
ROCE (%)24.9224.7121.6514.3215.3918.5420.3712.6911.8412.43
Asset Turnover Ratio0.460.430.440.340.310.360.350.160.210.28
PAT to CFO Conversion(x)0.110.670.350.281.060.670.47-0.070.960.7
Working Capital Days
Receivable Days91435604422421386112
Inventory Days8653332311
Payable Days7257347551,0724664123791,717765439

Bombay Cycle & Motor Agency Ltd Stock News

Bombay Cycle & Motor Agency Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Bombay Cycle & Motor on 26-Apr-2024 16:01 is ₹1,526.9.
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 26-Apr-2024 16:01 the market cap of Bombay Cycle & Motor stood at ₹61.08.
The latest P/E ratio of Bombay Cycle & Motor as of 26-Apr-2024 16:01 is 18.86.
The latest P/B ratio of Bombay Cycle & Motor as of 26-Apr-2024 16:01 is 2.22.
The 52-week high of Bombay Cycle & Motor is ₹2,044 and the 52-week low is ₹625.5.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bombay Cycle & Motor is ₹8.97 ( Cr.) .

About Bombay Cycle & Motor Agency Ltd

Bombay Cycle & Motor Agency incorporated in 1919, has business activities such as automobile sales and service, and hospitality. The company is a dealer for cars for Hyundai Motor India and spare parts. It maintains a service station in Mumbai. A subsisting agreement is in place with another company for management of the hospitality division business.

The registered office is located at 534, Opera House, Sardar Vallabhbhai Patel Road, Mumbai-400007.

Read More Read Less
You have 0 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.