Bombay Burmah Trading Corporation Ltd

Bombay Burmah Trading Corporation is a multi-product and multi-divisional organisation with diverse business interests viz. plantations (tea and coffee), auto electric components, healthcare, real estate and weighing products.(Source : 201903 Annual Report Page No: 94)

  • Market Cap: 7,830 Cr.
  • Current Price: 1,122
  • 52 weeks High / Low 1388.00 / 737.00
  • Book Value: 31.88
  • Stock P/E: 1,025
  • Dividend Yield: 0.09 %
  • ROCE: 2.08 %
  • ROE: -7.69 %
  • Sales Growth (3Yrs): 0.14 %
  • Listed on BSE and NSE
  • Company Website
  • Face Value: 2.00
Pros:
Company has reduced debt.
Cons:
Stock is trading at 35.20 times its book value
Company has low interest coverage ratio.
The company has delivered a poor growth of -2.51% over past five years.
Company has a low return on equity of -9.96% for last 3 years.
Earnings include an other income of Rs.83.66 Cr.

Peer Comparison Sector: Plantation & Plantation Products // Industry: Tea

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019
62.09 52.32 55.44 49.91 52.43 58.95 58.51 54.90 69.59 59.78 56.94 49.70
64.29 48.55 64.30 58.98 62.89 59.50 65.50 59.59 68.88 61.16 71.37 60.58
Operating Profit -2.20 3.77 -8.86 -9.07 -10.46 -0.55 -6.99 -4.69 0.71 -1.38 -14.43 -10.88
OPM % -3.54% 7.21% -15.98% -18.17% -19.95% -0.93% -11.95% -8.54% 1.02% -2.31% -25.34% -21.89%
Other Income 16.96 5.75 5.60 17.89 4.63 4.14 8.19 3.52 18.97 3.60 8.47 52.62
Interest 8.35 9.52 6.17 7.72 7.60 7.89 8.21 8.65 8.89 9.82 9.40 8.63
Depreciation 2.57 1.69 1.59 1.80 4.07 1.73 1.73 1.83 3.05 1.87 1.93 2.05
Profit before tax 3.84 -1.69 -11.02 -0.70 -17.50 -6.03 -8.74 -11.65 7.74 -9.47 -17.29 31.06
Tax % -31.51% -0.00% -0.00% -0.00% 29.09% -0.00% -0.00% -0.00% 13.31% -0.00% -0.00% 10.85%
Net Profit 5.05 -1.69 -11.03 -0.70 -12.41 -6.03 -8.74 -11.64 6.71 -9.47 -17.29 27.69
EPS in Rs 0.72 -0.24 -1.58 -0.10 -1.78 -0.86 -1.25 -1.67 0.96 -1.36 -2.48 3.97
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 TTM
226.02 256.56 293.29 318.91 260.30 243.50 274.78 240.64 240.98 260.42 207.90 241.96 236.01
196.92 237.24 263.95 283.00 249.26 224.85 255.13 232.38 259.51 271.03 235.85 253.33 261.99
Operating Profit 29.10 19.32 29.34 35.91 11.04 18.65 19.65 8.26 -18.53 -10.61 -27.95 -11.37 -25.98
OPM % 12.87% 7.53% 10.00% 11.26% 4.24% 7.66% 7.15% 3.43% -7.69% -4.07% -13.44% -4.70% -11.01%
Other Income 11.37 -0.27 10.78 87.78 191.19 28.49 16.69 35.58 26.77 49.36 37.56 34.82 83.66
Interest 20.67 23.75 19.83 18.78 18.52 14.90 21.51 26.94 31.83 34.02 31.37 33.78 36.74
Depreciation 7.01 7.74 8.06 8.86 7.16 6.86 7.60 6.87 8.57 8.29 9.16 8.34 8.90
Profit before tax 12.79 -12.44 12.23 96.05 176.55 25.38 7.23 10.03 -32.16 -3.56 -30.92 -18.67 12.04
Tax % 18.06% -11.58% -11.69% 20.31% 22.69% 25.41% 29.05% 29.91% -1.71% 10.11% 16.46% -5.52%
Net Profit 10.48 -13.88 13.66 76.54 136.49 18.93 5.13 7.03 -32.71 -3.20 -25.83 -19.70 7.64
EPS in Rs 1.40 0.00 1.84 10.74 19.32 2.20 0.56 1.01 0.00 0.00 0.00 0.00 1.09
Dividend Payout % 39.96% -10.06% 35.77% 12.77% 7.16% 110.62% 136.06% 99.29% -21.34% -218.13% -27.02% -35.43%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:-0.58%
5 Years:-2.51%
3 Years:0.14%
TTM:4.99%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:10.69%
TTM:119.68%
Stock Price CAGR
10 Years:32.74%
5 Years:19.10%
3 Years:20.82%
1 Year:-6.44%
Return on Equity
10 Years:-1.45%
5 Years:-8.10%
3 Years:-9.96%
Last Year:-7.69%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Sep 2019
13.96 13.96 13.96 13.96 13.96 13.96 13.96 13.96 13.96 13.96 13.96 13.96 13.96
Reserves 74.30 57.64 64.80 129.84 255.73 254.59 251.99 243.99 260.54 313.18 276.90 243.06 208.46
Borrowings 270.02 352.40 273.85 268.75 160.69 163.73 190.78 356.91 330.77 334.06 358.50 413.71 273.15
56.37 48.54 68.05 84.51 43.31 72.35 60.77 63.79 52.22 49.48 53.18 59.74 216.97
Total Liabilities 414.65 472.54 420.66 497.06 473.69 504.63 517.50 678.65 657.49 710.68 702.54 730.47 712.54
94.31 96.31 99.56 108.68 59.22 99.33 106.68 111.21 116.24 113.66 109.06 110.90 111.46
CWIP 1.75 2.02 3.69 2.36 0.46 5.13 3.18 0.92 0.76 3.14 4.57 6.81 10.47
Investments 118.56 106.74 106.73 106.77 111.83 165.49 165.53 165.46 209.34 287.28 287.13 287.28 287.26
200.03 267.47 210.68 279.25 302.18 234.68 242.11 401.06 331.15 306.60 301.78 325.48 303.35
Total Assets 414.65 472.54 420.66 497.06 473.69 504.63 517.50 678.65 657.49 710.68 702.54 730.47 712.54

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
4.50 15.03 39.50 20.46 -22.07 -26.32 31.83 -15.12 -7.65 41.62 -19.45 -40.99
-20.98 -23.08 45.87 6.91 247.19 10.16 -63.50 -19.55 23.55 15.33 25.11 5.21
15.07 4.34 -83.84 -25.27 -141.21 -24.01 -18.94 83.71 -64.15 -34.82 -19.19 31.20
Net Cash Flow -1.41 -3.71 1.53 2.10 83.91 -40.17 -50.61 49.04 -48.25 22.13 -13.54 -4.57

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
ROCE % 13.78% 11.46% 10.48% 14.14% 7.25% 7.42% 6.27% 6.72% -0.06% 0.89% -1.93% 2.08%
Debtor Days 88.48 76.88 69.73 61.53 19.38 59.75 57.56 74.37 65.55 49.32 69.77 73.25
Inventory Turnover 4.03 3.78 3.74 3.50 3.31 3.13 3.08 2.63 2.52 3.39 3.35 3.20