Brushman (India) Ltd - Stock Valuation and Financial Performance

Name: Brushman (India)
Brand: Brushman (India)

BSE: 590061 | NSE: | Miscellaneous | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Brushman (India)

Based on:

Data

M-Cap below 100cr DeciZen not available

Brushman (India) stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

1.7 Cr.

52-wk low:

1.2

52-wk high:

1.2

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Brushman (India):

Analysis of Financial Track Record

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

Standalone Basis ^P Consolidated Basis

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

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'01	Mar'02	Mar'03	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	TTM
ROCE % ⓘ	0%	0%	0%	4.9%	9.7%	7.1%	14.3%	12.8%	-0.5%	-4.1%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	0	0	0	12.1	20.4	25.7	51.4	71.8	62.9	24.5	0
Sales YoY Gr.	-	NA	NA	NA	69%	26%	99.9%	39.7%	-12.4%	-61%	-
Adj EPS ⓘ	0	0	0	0.2	0.6	0.6	3.9	4.4	-5.5	-7.4	-1.5
YoY Gr.	-	NA	NA	NA	276.5%	-14.1%	614.6%	11.7%	-224.6%	NA	-
BVPS (₹) ⓘ	0	0	0	12.4	14.1	16.3	20.3	23.8	30.8	14.9	9.5
Adj Net Profit ⓘ	0	0	0	0.1	0.4	0.6	4.3	4.8	-8.1	-10.9	-2
Cash Flow from Ops. ⓘ	0	0	0	-1.4	-1.1	-7.1	-13.7	-14.3	0	-9.3	-
Debt/CF from Ops. ⓘ	0	0	0	-4.6	-7.3	-1.2	-2.7	-4.1	0	-14.9	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	NA	3.7%	-21.9%	-61%
Adj EPS ⓘ	NA	-263.1%	-223.4%	NA
BVPSⓘ	NA	1.2%	-9.8%	-51.6%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	TTM
Return on Equity % ⓘ	2.4	8.3	5.1	21.2	18	-21.3	-32.3	-11.9
Op. Profit Mgn % ⓘ	7.6	8.6	9	19.5	19.9	10.8	-2.7	-2352.9
Net Profit Mgn % ⓘ	0.9	2.1	2.3	8.3	6.6	-12.8	-44.5	-2140.2
Debt to Equity ⓘ	1.5	1.5	0.5	1.7	2.3	3	6.3	0.6
Working Cap Days ⓘ	0	208	243	242	297	505	1,466	0
Cash Conv. Cycle ⓘ	0	144	187	191	237	357	956	0

Recent Performance Summary

No data to display

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

Sales growth has been subdued in last 3 years %

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

Latest Financials - Brushman (India) Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-1.5	-
TTM Sales (₹ Cr.)	0.1	-
BVPS (₹.) ⓘ	9.5	-
Reserves (₹ Cr.) ⓘ	-1	-
P/BV ⓘ	0.12	-
PE ⓘ	0.00	-

From the Market
52 Week Low / High (₹)	1.15 / 1.15
All Time Low / High (₹)	0.29 / 184.00
Market Cap (₹ Cr.)	1.7
Equity (₹ Cr.)	14.8
Face Value (₹)	10
Industry PE ⓘ	11.9

Management X-Ray of Brushman (India):

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

94.69

67.44

0.00

3.76

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

Valuation of Brushman (India)

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Brushman (India)

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10
Sales	12.08	20.42	25.72	51.42	71.83	62.94	24.54
Operating Expenses ⓘ	11.22	18.66	23.41	41.41	57.57	62.32	29.67
Manufacturing Costs	0.25	0.31	0.37	1.36	2.32	3.48	1.88
Material Costs	8.38	15.73	19.62	28.43	39.57	37.76	18.01
Employee Cost	0.83	0.88	1.37	3.20	5.51	5.68	2.36
Other Costs ⓘ	1.75	1.74	2.05	8.41	10.17	15.39	7.42
Operating Profit ⓘ	0.86	1.76	2.30	10.01	14.26	0.62	-5.14
Operating Profit Margin (%)	7.2%	8.6%	9.0%	19.5%	19.8%	1.0%	-20.9%
Other Income ⓘ	0.02	0	0.05	0.01	0.02	0.94	1.23
Interest ⓘ	0.63	1.09	1.14	2.65	6.79	10.62	5.47
Depreciation ⓘ	0.15	0.19	0.29	0.58	1.08	1.55	1.54
Exceptional Items ⓘ	0	0	0	0	0	-8.15	-10.31
Profit Before Tax ⓘ	0.11	0.48	0.93	6.79	6.41	-18.76	-21.23
Tax ⓘ	0.03	0.05	0.33	2.52	1.65	-0.69	0
Profit After Tax	0.08	0.42	0.60	4.27	4.76	-18.07	-21.23
PAT Margin (%)	0.7%	2.1%	2.3%	8.3%	6.6%	-28.7%	-86.5%
Adjusted EPS (₹)	0.2	1.2	0.6	3.9	4.4	-12.3	-14.4
Dividend Payout Ratio (%)	0%	0%	0%	0%	11%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10
Equity and Liabilities
Shareholders Fund	4.71	5.16	17.95	22.21	26.01	45.50	22.04
Share Capital ⓘ	3.64	3.64	10.85	10.85	10.85	14.76	14.76
Reserves ⓘ	1.08	1.53	7.10	11.36	15.16	30.74	7.28
Minority Interest	0	0	0	0	0	0	0
Debt	6.57	7.72	8.43	37.12	58.23	137.54	138.46
Long Term Debt	6.57	7.72	8.43	37.12	58.23	137.54	138.46
Short Term Debt	0	0	0	0	0	0	0
Trade Payables	1.36	1.61	0.62	1.99	1.03	3.48	2.79
Others Liabilities ⓘ	0.59	1.40	2.34	7.79	17.02	13.79	17.33
Total Liabilities ⓘ	13.23	15.90	29.33	69.11	102.29	200.31	180.61
Fixed Assets
Gross Block	1.82	2.52	7.27	11.59	30	33.43	33.12
Accumulated Depreciation	0.39	0.58	0.87	1.45	2.53	3.98	5.43
Net Fixed Assetsⓘ	1.43	1.94	6.40	10.14	27.47	29.45	27.69
CWIP ⓘ	0	0	0.20	9.48	2.06	64.11	57.46
Investmentsⓘ	0.92	0.92	0.92	1.82	2.07	2.07	2.07
Inventories	4.93	6.05	8.20	24.16	36.40	32.37	22.63
Trade Receivables	3.18	5.58	9.04	15.99	21.02	38.34	41.93
Cash Equivalents	0.31	0.08	0.17	0.71	0.42	0.74	0.30
Others Assetsⓘ	2.47	1.33	4.40	6.81	12.84	33.24	28.55
Total Assets ⓘ	13.23	15.90	29.33	69.11	102.29	200.31	180.61

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'10
Cash Flow From Operating Activity ⓘ	-1.42	-1.05	-7.10	-13.73	-14.32	-9.27
PBT ⓘ	0.11	0.48	0.93	6.79	6.41	-21.23
Adjustment ⓘ	1.18	1.46	1.54	3.38	8	5.97
Changes in Working Capital ⓘ	-2.06	-1.9	-8.4	-20.82	-21.94	11.46
Tax Paid ⓘ	-0.02	0	-0.06	-0.45	-0.01	0
Cash Flow From Investing Activity ⓘ	-0.66	-0.70	-4.91	-14.50	-11.22	10.22
Capex	-0.68	-0.70	-4.95	-13.60	-10.99	9.09
Net Investments	0	0	0	-0.90	-0.25	0
Others ⓘ	0.02	0	0.04	0	0.02	1.13
Cash Flow From Financing Activityⓘ	2.16	1.52	12.10	28.77	25.25	-1.39
Net Proceeds from Shares ⓘ	0	0	6.84	0.13	4.31	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0
Interest Paid ⓘ	0	0	0	0	0	0
Dividend Paid ⓘ	0	0	0	0	0	0
Others ⓘ	2.16	1.52	5.25	28.65	20.94	-1.39
Net Cash Flow ⓘ	0.08	-0.23	0.09	0.54	-0.29	-0.44

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10
Ratios
ROE (%)	1.75	8.83	5.29	21.5	19.87	-50.67	-62.87
ROCE (%)	6.65	12.9	10.52	22.11	17.85	-6	-9.17
Asset Turnover Ratio	0.91	1.4	1.14	1.04	0.84	0.42	0.13
PAT to CFO Conversion(x)	-17.75	-2.5	-11.83	-3.22	-3.01	N/A	N/A
Working Capital Days
Receivable Days	96	78	104	89	94	172	597
Inventory Days	149	98	101	115	154	199	409
Payable Days	59	34	21	17	14	22	63

Brushman (India) Ltd Stock News

Brushman (India) Ltd FAQs

What is the share price of Brushman (India)?

Company share prices are keep on changing according to the market conditions. The closing price of Brushman (India) on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Brushman (India)?

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 01-Jan-1970 05:30 the market cap of Brushman (India) stood at ₹1.70.

What is the P/E ratio of Brushman (India)?

The latest P/E ratio of Brushman (India) as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of Brushman (India)?

The latest P/B ratio of Brushman (India) as of 01-Jan-1970 05:30 is 0.12.

What is the 52-week high and low of Brushman (India)?

The 52-week high of Brushman (India) is ₹1.15 and the 52-week low is ₹1.15.

What is the TTM revenue of Brushman (India)?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Brushman (India) is ₹0.10 ( Cr.) .

About Brushman (India) Ltd

Brushman India was incorporated in January 1993 as a private limited company and became a public limited company in November 1994. It is the only listed company in the country in its category.

The company is one of the leading manufacturers of paintbrushes in India apart from this it is also engaged in hair care, beauty care and salon accessories

Brushman (India), is one of the leading manufacturers of paintbrushes and prides itself for being the manufacturer of the largest variety of branded paintbrushes in India.

The company has the most sound distribution network, unmatched by any other product in the category. Today, a national network of 2200 distributors and 1000 sub-dealers market the Brushman product.

Brushman brushes are characterized by their superior quality, vast variety and reasonable price range that differentiate them from competing brands.

The company diversified its operations in 1996 and entered into a distribution agreement with Denman International Ltd, UK, for distributing the Denman range of hair care products in India, Sri Lanka and Nepal. With a reputed consumer brand product now in hand, a strong salon/distribution network was established. Today, Brushman can proudly claim that their existing distributors are the most powerful people in the salon/ cosmetic business.

To further augment its product portfolio, Brushman entered into a strategic tie-up with Keune Hair cosmetics, a Dutch company, which has over 83 years of experience in hair care products. Keune hair products are exclusively developed for professional use, and are launched in the market only after they undergo a thorough research for best ingredients and compositions in the most advanced laboratories in Europe.

Brushman believes very strongly in maintaining its high quality and standardization and is forever committed towards bringing the latest, safest, most exciting and innovative life style products to its customers.

Awards/Achievements

The company is an ISO 9001 : 2000 certified company
A WHO: GMP certified company
It was awarded the â€˜International Diamond Star of Qualityâ€™ in 1996, followed by the â€˜Excellence Awardâ€™ conferred by the Institute of Economic Studies (India) for maintaining the highest quality standards.