Bombay Swadeshi Stores Ltd - Stock Valuation and Financial Performance

BSE: 531276 | NSE: | Trading | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Bombay Swadeshi Stor

M-Cap below 100cr DeciZen not available

Bombay Swadeshi Stores stock performance -

mw4me loader
P/E Ratio (SA):
0.00
Market Cap:
63.7 Cr.
52-wk low:
120
52-wk high:
129.1

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 Bombay Swadeshi Stor:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 4.7%3.4%-14.6%2.4%34.8%22.7%0.7%-37.5%-16.4%33.7%-
Value Creation
Index
-0.7-0.8-2.1-0.81.50.6-1.0-3.7NA1.4-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 13.813.923.128.130.439.854.317.626.270.126
Sales YoY Gr.-0.7%66.2%21.5%8.1%30.9%36.5%-67.5%48.8%167.3%-
Adj EPS 0.30.1-6.5-0.16.96.5-0.6-25-10.317.8-10.3
YoY Gr.--59.3%-6000%NANA-5.6%-109.5%NANANA-
BVPS (₹) 2625.418.118.12531.531.66.1-4.213.619.3
Adj Net
Profit
0.10.1-3.203.43.2-0.3-12.4-5.18.8-5
Cash Flow from Ops. 1.5-0.44.52.18.1-2-8.2-10.4-1.610.1-
Debt/CF from Ops. 5.4-27.91.200-1.9-2.2-2.8-19.22.1-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 19.8%18.2%8.9%167.3%
Adj EPS 59.3%20.8%NANA
BVPS-7%-11.5%-24.6%NA
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
1.10.4-29.8-0.332.123.1-2-132.8-1111.2382.1-62.9
Op. Profit
Mgn %
9.56.2-10.7114.214.54.1-81-21.518-9
Net Profit
Mgn %
10.4-13.9-0.111.28.1-0.6-70.1-19.412.5-19.5
Debt to
Equity
0.60.80.6000.21.29.6-14.33.10
Working Cap
Days
53156526812788118158557295102202
Cash Conv.
Cycle
4324341184850596623712343100

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 - Bombay Swadeshi Stores Ltd.

Standalone Consolidated
TTM EPS (₹) -10.3 -10.4
TTM Sales (₹ Cr.) 26.2 26.2
BVPS (₹.) 19.3 -31
Reserves (₹ Cr.) 9 -16
P/BV 6.69 -4.16
PE 0.00 0.00
From the Market
52 Week Low / High (₹) 120.00 / 129.10
All Time Low / High (₹) 3.25 / 210.80
Market Cap (₹ Cr.) 63.7
Equity (₹ Cr.) 1
Face Value (₹) 2
Industry PE 76.7

Management X-Ray of Bombay Swadeshi Stor:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *81.0881.1529.4229.4029.4029.4029.3929.400.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Bombay Swadeshi Stor

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
Sales13.8313.9223.1328.1130.3939.7854.2817.6426.2470.14
Operating Expenses 12.5213.0625.6227.8526.083452.0732.2631.9857.50
Manufacturing Costs0.410.420.490.570.571.450.880.620.660.93
Material Costs7.437.1321.1815.9915.7419.1226.049.4413.0833.29
Employee Cost 1.721.921.793.083.704.838.348.966.677.62
Other Costs 2.963.582.158.216.078.5916.8113.2511.5815.66
Operating Profit 1.310.86-2.480.274.315.782.21-14.62-5.7512.65
Operating Profit Margin (%) 9.5%6.2%-10.7%0.9%14.2%14.5%4.1%-82.9%-21.9%18.0%
Other Income 0.390.390.380.290.310.160.630.110.240.27
Interest 1.210.960.740.430.410.510.690.190.270.79
Depreciation 0.260.190.170.150.280.681.691.820.960.75
Exceptional Items 00-0.540000000
Profit Before Tax 0.230.10-3.55-0.033.924.750.46-16.52-6.7411.38
Tax 0.070.010.0300.511.520.43-3.92-1.632.59
Profit After Tax 0.160.09-3.57-0.033.423.220.03-12.60-5.108.79
PAT Margin (%) 1.2%0.7%-15.4%-0.1%11.2%8.1%0.1%-71.4%-19.5%12.5%
Adjusted EPS (₹)0.30.2-7.2-0.16.96.50.1-25.5-10.317.8
Dividend Payout Ratio (%)0%0%0%0%0%0%0%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 12.8412.538.968.9312.3515.5715.613.01-2.096.70
Share Capital 0.990.990.990.990.990.990.990.990.990.99
Reserves 11.8611.547.977.9411.3614.5814.622.02-3.085.71
Minority Interest0000000000
Debt8.059.855.403.4703.7017.9028.8030.0520.82
Long Term Debt2.321.074.273.47000000
Short Term Debt5.738.781.13003.7017.9028.8030.0520.82
Trade Payables0.782.200.272.050.530.823.730.240.911.97
Others Liabilities 0.310.220.151.141.473.284.491.73-1.44-0.22
Total Liabilities 21.9824.8114.7815.5914.3523.3741.7333.7827.4229.27

Fixed Assets

Gross Block8.057.713.744.195.046.7011.5911.4210.3710.58
Accumulated Depreciation6.646.843.263.403.694.345.797.217.758.50
Net Fixed Assets1.400.870.480.791.362.355.794.212.612.08
CWIP 0000000.13000
Investments 0.070.060.060.060.063.013333
Inventories16.5318.133.576.145.548.6216.1710.908.1612.20
Trade Receivables0.760.820.190.090.180.130.010.050.120.30
Cash Equivalents 0.400.870.580.244.051.242.722.813.133.79
Others Assets2.824.059.908.273.168.0213.9112.8110.407.90
Total Assets 21.9824.8114.7815.5914.3523.3741.7333.7827.4229.27

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 1.49-0.354.462.088.11-1.95-8.20-10.37-1.5710.05
PBT 0.230.10-3.01-0.043.924.750.46-16.52-6.7411.38
Adjustment 1.261.110.690.190.270.620.962.140.970.69
Changes in Working Capital 0.05-1.517.321.974.87-5.8-8.614.014.19-2.29
Tax Paid -0.05-0.060-0.02-0.95-1.51-1.0100.010.27
Cash Flow From Investing Activity 0.06-0.020.26-0.44-0.83-4.56-4.51-0.440.63-0.16
Capex 0.03-0.070.02-0.46-0.85-1.68-4.90-0.450.60-0.21
Net Investments -0.010.010.0100-2.950.50000
Others 0.030.040.230.020.010.07-0.110.010.030.05
Cash Flow From Financing Activity -1.580.84-5.01-1.99-3.473.7014.2010.901.25-9.23
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -1.07-0.96-0.560000000
Dividend Paid 0000000000
Others -0.511.80-4.45-1.99-3.473.7014.2010.901.25-9.23
Net Cash Flow -0.030.47-0.29-0.343.81-2.811.480.100.310.67
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)1.250.72-33.25-0.3332.1123.10.22-135.35N/A382.12
ROCE (%)6.834.9-15.33.0235.0633.264.37-50.03N/A43.88
Asset Turnover Ratio0.620.61.261.852.032.111.670.470.862.47
PAT to CFO Conversion(x)9.31-3.89N/AN/A2.37-0.61-273.33N/AN/A1.14
Working Capital Days
Receivable Days222172210111
Inventory Days4374541596370658328013353
Payable Days41762126301332771616

Bombay Swadeshi Stores Ltd Stock News

Bombay Swadeshi Stores Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Bombay Swadeshi Stor on 01-Jan-1970 05:30 is ₹0.00.
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 Bombay Swadeshi Stor stood at ₹63.73.
The latest P/E ratio of Bombay Swadeshi Stor as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Bombay Swadeshi Stor as of 01-Jan-1970 05:30 is 6.69.
The 52-week high of Bombay Swadeshi Stor is ₹129.1 and the 52-week low is ₹120.0.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Bombay Swadeshi Stor is ₹26.24 ( Cr.) .

About Bombay Swadeshi Stores Ltd

Bombay Swadeshi Co-operative Stores Co. Ltd.  came into existence on December 14,1905. In the early 1900s while India was still under the British rule, one of the strongest manifestations of mass awakening was the desire to patronize all that was 'Swadeshi' (Made in India).

The Bombay Swadeshi Stores Ltd. is involved in retail of home furnishings and accessories. It provides apparel, fashion accessories, personal care products, home accessories, soft furnishings and stationery products.

Great Indian patriots and eminent businessmen like Shri Bal Gangadhar Tilak, Sir Ratanji Jamshedji Tata, amongst others conceived the idea of a chain of co-operative stores across India.

On December 17th, 1906, the flagship store of the company was inaugurated by Dr. Dadabhai Naoroji. The store was then located at the present Times of India Building, on D.N. Road, Mumbai. In 1938, it shifted to its present location on Sir Pherozeshah Mehta Road.

The year 1963 was a landmark in the history of the company, as it became the first retail organization to be listed on the Bombay Stock Exchange. It then came to be known as Bombay Swadeshi Stores Ltd.

In the present day of globalization, the swadeshi movement has little significance. As the store now caters to an audience with a contemporary mindset the brand was re-christened in 1995 as 'The Bombay Store'.

Product range of the company includes:

  • Apparel
  • Fashion Accessories
  • Personal Care
  • Food & Beverages
  • Home Accessories
  • Soft Furnishing
  • Stationery
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.