Download App
Help CenterSubscribe
Money Works 4 Me Logo MoneyWorks4Me
Talk to Advisor
Login Get Free Account
Sign Up

MoneyWorks4Me

Log In Sign Up Schedule Free 15‑min Call
Login Get Free Account
Sign Up

Brandhouse Retails Ltd (BRANDHOUSE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 533059 NSE: BRANDHOUSE Retailing | Small Cap | Brandhouse Retails Share Price

BSE Share Price
Not Listed

Brandhouse Retails Ltd (BRANDHOUSE)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 533059 NSE: BRANDHOUSE Retailing | Small Cap | Brandhouse Retails Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹4 Cr.
Current Price
₹0
52-Week Low / High
₹1 / 1
TTM EPS
₹-1.7
TTM Sales
₹800 Cr.
Book Value per Share
₹23
P/E Ratio
0.00
Industry PE
62.6
Price to Book (P/B)
0.03
Price to Sales (P/S)
0.00
EV/EBITDA
6.37
Dividend Yield
NAN%
Profitability Efficiency
Return on Equity (ROE)
-15.14%
Return on Capital Employed (ROCE)
6.08%
Return on Assets (ROA)
-3.47%
Operating Profit Margin
4%
Net Profit Margin
-2.42%
Gross Profit Margin
-0.2%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
4.01%
Operating Profit Growth (1 Year)
-
-38.07%
Net Profit Growth (1 Year)
-
-367.31%
Asset Quality
Promoter Holding
23.36%
Pledged shares (%) of Promoter's holding (%)
86.66%
Reserves
₹70 Cr.
Equity
₹53.6 Cr.
Face Value
₹10
All Time Low / High
₹0.57 / 99.00

Brandhouse Retails stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

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 ⓘ

Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13TTM
ROCE % ⓘ0%0%46.2%2.6%25%17.2%19.3%15.9%14%-10%-

Growth Parameters ⓘ
Sales ⓘ003.555.5314552657737783815453
Sales YoY Gr.-NANA1,494.5%465.5%76%19%12.2%6.2%4%-
Adj EPS ⓘ001.6120.82.62.73.71.7-10.3-5.5
YoY Gr.-NANA-36%1915.5%-87.7%7.1%36.3%-54.8%-714.3%-
BVPS (₹) ⓘ09.511.412.589.920.923.326.728.317.911.2
Adj Net
Profit ⓘ		000.20.113.113.714.6209-55.3-29
Cash Flow from Ops. ⓘ00010.9-89.5-18.9-67.749.639.5-26.6-
Debt/CF from Ops. ⓘ0000-0.7-5.4-2.83.54.5-5.9-

CAGR ⓘ

9 Years 5 Years 3 Years 1 Years
Sales ⓘNA21%7.4%4%
Adj EPS ⓘNA-187%-255.8%-714.3%
BVPSⓘNA-27.6%-8.4%-36.6%
Share Price - - - -

Key Financial Parameters ⓘ

Mar'04Mar'05Mar'06Mar'07Mar'08Mar'09Mar'10Mar'11Mar'12Mar'13TTM
Return on
Equity % ⓘ		0027.40.517.812.712.414.96.1-44.7-37.5
Op. Profit
Mgn % ⓘ		007.61.59.77.58.78.17.12.41.1
Net Profit
Mgn % ⓘ		004.60.24.22.52.22.71.2-6.8-6.5
Debt to
Equity ⓘ		0000.11.20.91.51.21.21.6-
Working Cap
Days ⓘ		00159116129198258251233261190
Cash Conv.
Cycle ⓘ		00607497410612011314522

Valuation of Brandhouse Retails - Consolidated

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *99.7891.9791.9788.7686.6686.6686.6686.6686.6686.66
* Pledged shares as % of Promoter's holding (%)

Financials

PARTICULARSMar'10Mar'11Mar'12
Sales657.47742.34799.85
Operating Expenses ⓘ + 603.26694.03769.93
Manufacturing Costs2.612.402.66
Material Costs545.80635.96704.16
Employee Cost 16.8116.2215.35
Other Costs ⓘ 38.0539.4547.75
Operating Profit ⓘ 54.2148.3129.92
Operating Profit Margin (%) 8.2%6.5%3.7%
Other Income ⓘ + 2.340.290.09
Exceptional Items ⓘ 000
Interest ⓘ 19.6529.4031.65
Depreciation ⓘ 8.5610.3410.84
Profit Before Tax ⓘ 28.338.86-12.48
Tax ⓘ 14.821.616.90
Profit After Tax 13.517.25-19.38
PAT Margin (%) 2.1%1.0%-2.4%
Adjusted EPS (₹)2.52.3-1.7
Dividend Payout Ratio (%)0%0%0%
PARTICULARSMar'10Mar'11Mar'12

Equity and Liabilities

Shareholders Fund + 122.14132.61123.38
Share Capital ⓘ 53.6053.6053.60
Reserves ⓘ 68.547969.78
Debt +187.58116.41120.62
Long Term Debt187.586.977.20
Short Term Debt0109.44113.42
Minority Interest02.852.1
Trade Payables201.58210.50203.40
Others Liabilities ⓘ 50.6893.64112.59
Total Liabilities ⓘ 561.98556562.10

Fixed Assets

Net Fixed Assets ⓘ +45.3140.1035.36
Gross Block67.0372.1677.83
Accumulated Depreciation21.7232.0642.47
CWIP ⓘ 0.990.490.43
Investments ⓘ 00.010.01
Inventories195.22221.65210.75
Trade Receivables268.35246.04269.62
Cash Equivalents 0.540.981.40
Others Assets ⓘ 51.5646.7244.53
Total Assets ⓘ 561.98556562.10
PARTICULARSMar'10Mar'11Mar'12
Cash Flow From Operating Activity ⓘ + -67.0729.0318.62
PBT ⓘ 28.338.85-12.48
Adjustment ⓘ 27.6739.8544.15
Changes in Working Capital ⓘ -123.080.97-13.05
Tax Paid ⓘ 0-20.640
Cash Flow From Investing Activity ⓘ + -2.321.496.09
Capex -2.33-6.22-7.24
Net Investments 000
Others ⓘ 0.027.7113.33
Cash Flow From Financing Activity ⓘ + 66.86-30.10-24.40
Net Proceeds from Shares ⓘ 000
Net Proceeds from Borrowing ⓘ 0-0.847.11
Interest Paid ⓘ -11.35-29.26-31.51
Dividend Paid ⓘ 000
Others ⓘ 78.2100
Net Cash Flow ⓘ -2.530.420.31
PARTICULARSMar'10Mar'11Mar'12
Ratios
ROE (%)11.065.69-15.14
ROCE (%)15.4912.266.08
Asset Turnover Ratio1.171.331.43
PAT to CFO Conversion(x)-4.964N/A
Working Capital Days
Receivable Days149126.50117.70
Inventory Days108.40102.5098.70
Payable Days134.80118.30107.30

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Brandhouse Retails Ltd FAQs

The current trading price of Brandhouse Retails 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 31-Dec-1969 the market cap of Brandhouse Retails stood at ₹3.54 Cr

The latest P/E ratio of Brandhouse Retails as of 31-Dec-1969 is 0.00.

The latest P/B ratio of Brandhouse Retails as of 31-Dec-1969 is 0.06.

The 52-week high of Brandhouse Retails is ₹0.66 and the 52-week low is ₹0.66.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Brandhouse Retails is ₹453 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Brandhouse Retails Ltd

Brandhouse Retails, a wholly owned subsidiary of S.Kumars Nationwide Ltd, was established as a pure play customer-centric retail organization in 2004. Brandhouse Retails Ltd, (BHRL) received the permission for listing of its shares from BSE and NSE and the shares commence trading from March 27, 2009. As a company, it caters to the entire spectrum of the socio-economic segment in the Indian market, BHRL’s range of retailing expertise extends from catering to the middle class to the affluent.

BHRL sets up and manages exclusive brand outlets for the following brands; Reid & Taylor, Belmonte, Stephens Brothers, Carmichael House and leading international luxury brands like Escada and Alfred Dunhill.

In 2008, S Kumars Nationwide had demerged its retail business into Brandhouse Retails Ltd (BHRL). The company listed 5,19,94,195 shares on the bourse.

BHRL is part of the SKNL Group, led by Nitin S Kasliwal (Chairman - BHRL and Vice Chairman & MD– SKNL) which includes; S. Kumars Nationwide Limited (SKNL) and Reid & Taylor (India) Limited. SKNL is a leading textile conglomerate with interests in fabrics, apparel and home furnishings across all socio-economic segments. Reid & Taylor (India) Ltd. is a leading player in luxury suitings and men's apparel in the premium segment.

BHRL today is one of the leading retailers in fashion and lifestyle. It has inked a joint venture with Italy’s Number One fashion retailer ‘Oviesse’ to launch the brand in India.

The company’s retail network is spread across all major metros, mini-metros and state capitals. It also has retail presence across Tier II & III cities, making it the only retail company in the country to cater to all socio-economic segments of the Indian markets. The company operates in high streets, malls, luxury shopping arcades & 5 star hotel properties with store sizes ranging approximately from 500 sq.ft. to 2700 sq.ft.

Products of the company come under different brands as:

  • Reid & Taylor
  • Belmonte
  • Stephens Brothers
  • Carmichael House and leading international luxury brands like Escada and Alfred Dunhill

Future plans

The company is planning to enter multi-brand, large-format, discount outlets and expand its total network of stores to 400 by the end of this year and another threefold by fiscal 2010.

Recent developments

Brandhouse Retails on February 17, 2009 entered into a joint venture with Italian apparel brand, Oviesse. Both the firms will invest Rs 161 crore in the new entity which will market the products of Oviesse in India. Under the new joint venture, about 190 stores will be set up in various cities of the country. According to a statement of Brandhouse, the proposed stores will come up at Tier I and Tier II cities in the next five years.

You have 39 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now