Brushman (India) Ltd

Brushman (India) Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Brushman (India) Ltd

₹ 1.15 -4.96%
07 Mar 2017
brushmanindia.com BSE: 590061
About

Brushman (India) Limited, incorporated in India, Listed on the Bombay Stock exchange Limited, the company is engaged in manufacturing of paint brushes.

[ add key points ]
Website BSE
  • Market Cap ₹ 1.70 Cr.
  • Current Price ₹ 1.15
  • High / Low ₹ /
  • Stock P/E
  • Book Value ₹ 9.61
  • Dividend Yield 0.00 %
  • ROCE -3.12 %
  • ROE -32.1 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company has reduced debt.
  • Stock is trading at 0.12 times its book value

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of -15.9% over last 3 years.
  • Contingent liabilities of Rs.5.51 Cr.
  • Company might be capitalizing the interest cost
  • Company has high debtors of 635 days.
  • Working capital days have increased from 634 days to 1,105 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Miscellaneous Industry: Miscellaneous

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2013 Jun 2013 Sep 2013 Dec 2013 Mar 2014 Jun 2014 Sep 2014 Dec 2014 Mar 2015 Jun 2015 Sep 2015 Dec 2015 Mar 2016
2.57 0.79 0.41 0.38 0.66 0.67 0.85 0.28 0.19 0.10 0.00 0.00 0.00
2.91 1.17 0.87 0.89 1.86 1.09 1.25 0.69 2.80 2.50 0.02 0.38 0.00
Operating Profit -0.34 -0.38 -0.46 -0.51 -1.20 -0.42 -0.40 -0.41 -2.61 -2.40 -0.02 -0.38 0.00
OPM % -13.23% -48.10% -112.20% -134.21% -181.82% -62.69% -47.06% -146.43% -1,373.68% -2,400.00%
0.47 0.49 0.46 0.45 0.45 0.47 0.46 0.45 0.48 0.45 0.45 0.45 0.00
Interest 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.35 0.31 0.31 0.31 0.28 0.28 0.28 0.28 0.28 0.28 0.21 0.20 0.00
Profit before tax -0.23 -0.20 -0.31 -0.37 -1.03 -0.23 -0.22 -0.24 -2.41 -2.23 0.22 -0.13 0.00
Tax % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
-0.23 -0.20 -0.31 -0.37 -1.03 -0.23 -0.22 -0.25 -2.41 -2.23 0.23 -0.13 0.00
EPS in Rs -0.16 -0.14 -0.21 -0.25 -0.70 -0.16 -0.15 -0.17 -1.63 -1.51 0.16 -0.09 0.00
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010 TTM
25.67 51.35 71.62 62.29 24.11 0.10
23.36 41.34 57.51 61.34 29.11 2.90
Operating Profit 2.31 10.01 14.11 0.95 -5.00 -2.80
OPM % 9.00% 19.49% 19.70% 1.53% -20.74% -2,800.00%
0.05 0.01 0.16 -7.54 -9.22 1.35
Interest 1.14 2.65 6.78 10.62 5.47 0.00
Depreciation 0.29 0.58 1.08 1.55 1.54 0.69
Profit before tax 0.93 6.79 6.41 -18.76 -21.23 -2.14
Tax % 39.78% 37.11% 25.74% -3.68% 0.00%
0.56 4.27 4.76 -18.07 -21.23 -2.13
EPS in Rs 0.52 3.94 4.39 -12.24 -14.38 -1.44
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: -22%
TTM: -95%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 32%
Stock Price CAGR
10 Years: 5%
5 Years: %
3 Years: %
1 Year: %
Return on Equity
10 Years: %
5 Years: %
3 Years: -16%
Last Year: -32%

Balance Sheet

Figures in Rs. Crores

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010
Equity Capital 10.85 10.85 10.85 14.76 14.76
Reserves 7.10 11.49 20.46 30.74 7.28
8.42 37.12 58.23 137.54 138.45
2.96 9.65 12.75 17.27 20.12
Total Liabilities 29.33 69.11 102.29 200.31 180.61
6.40 10.14 27.47 29.45 27.68
CWIP 0.20 9.48 3.75 64.11 57.46
Investments 0.92 1.82 2.07 2.07 2.07
21.81 47.67 69.00 104.68 93.40
Total Assets 29.33 69.11 102.29 200.31 180.61

Cash Flows

Figures in Rs. Crores

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010
-7.10 -13.73 -49.65 -9.27
-4.91 -14.50 -55.23 10.22
12.10 28.77 105.20 -1.39
Net Cash Flow 0.09 0.54 0.32 -0.44

Ratios

Figures in Rs. Crores

Mar 2006 Mar 2007 Mar 2008 Mar 2009 Mar 2010
Debtor Days 128.54 113.66 107.13 224.66 634.78
Inventory Days 152.47 310.51 334.58 312.90 458.38
Days Payable 11.53 25.58 9.47 33.64 56.51
Cash Conversion Cycle 269.48 398.59 432.23 503.92 1,036.64
Working Capital Days 264.90 267.69 288.10 507.92 1,104.99
ROCE % 22.00% 17.70% 0.20% -3.12%

Shareholding Pattern

Numbers in percentages

Shareholding pattern is currently not available for this company.

Documents

Announcements

Annual reports

No data available.