Bombay Burmah Trading Corporation Ltd

About [ edit ]

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.

  • Market Cap 8,117 Cr.
  • Current Price 1,164
  • High / Low 1,567 / 798
  • Stock P/E 20.1
  • Book Value 770
  • Dividend Yield 0.10 %
  • ROCE 31.8 %
  • ROE 12.6 %
  • Face Value 2.00

Pros

Cons

  • The company has delivered a poor sales growth of 7.72% over past five years.
  • Company has a low return on equity of 11.69% for last 3 years.
  • Dividend payout has been low at 1.68% of profits over last 3 years
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
2,631 2,956 2,932 2,903 2,785 3,123 3,050 2,933 3,462 3,488 3,236
2,305 2,506 2,565 2,485 2,398 2,671 2,589 2,527 2,811 2,912 2,787
Operating Profit 326 450 367 418 387 452 460 406 650 576 450
OPM % 12% 15% 13% 14% 14% 14% 15% 14% 19% 17% 14%
Other Income 56 145 50 530 81 106 211 88 101 79 97
Interest 15 15 16 14 24 29 33 37 36 41 41
Depreciation 38 39 45 50 48 48 50 54 51 52 52
Profit before tax 330 540 357 883 396 481 588 403 664 563 453
Tax % 41% 29% 57% 18% 38% 21% 35% 32% 30% 49% 35%
Net Profit 67 234 6 581 122 184 201 91 198 45 70
EPS in Rs 9.58 33.61 0.87 83.32 17.50 26.41 28.85 12.98 28.37 6.41 10.06

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
409 4,238 5,148 5,928 6,519 7,271 8,197 8,762 9,434 10,238 11,423 11,890 13,120
430 4,106 4,844 5,582 6,077 6,642 7,356 7,558 8,173 8,919 9,741 10,155 11,037
Operating Profit -20 132 303 345 442 629 841 1,204 1,261 1,319 1,683 1,735 2,082
OPM % -5% 3% 6% 6% 7% 9% 10% 14% 13% 13% 15% 15% 16%
Other Income 98 124 156 248 76 88 315 161 195 201 391 456 365
Interest 29 80 101 78 71 43 41 44 43 55 60 124 155
Depreciation 13 75 83 74 83 94 155 126 131 153 172 200 209
Profit before tax 35 101 275 442 363 579 961 1,195 1,282 1,312 1,841 1,868 2,083
Tax % 26% 9% 29% 26% 28% 31% 28% 34% 33% 41% 35% 31%
Net Profit 19 36 118 230 132 207 357 386 422 277 621 598 403
EPS in Rs 2.73 5.20 16.85 32.97 18.96 29.68 51.15 55.36 60.45 39.76 89.00 85.75 57.82
Dividend Payout % 22% 13% 8% 4% 16% 3% 2% 2% 2% 3% 1% 1%
Compounded Sales Growth
10 Years:11%
5 Years:8%
3 Years:8%
TTM:11%
Compounded Profit Growth
10 Years:30%
5 Years:16%
3 Years:12%
TTM:-63%
Stock Price CAGR
10 Years:30%
5 Years:24%
3 Years:-10%
1 Year:40%
Return on Equity
10 Years:14%
5 Years:13%
3 Years:12%
Last Year:13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
14 14 14 14 14 14 14 14 14 14 14 14 14
Reserves 783 783 886 1,077 1,131 1,280 1,552 1,899 3,664 3,950 4,403 5,080 5,358
Borrowings 400 1,438 1,385 1,252 985 787 883 793 1,014 1,024 956 2,046 2,971
89 796 920 1,086 1,293 1,601 2,043 2,442 2,699 3,344 4,054 4,188 3,771
Total Liabilities 1,286 3,031 3,205 3,429 3,423 3,682 4,493 5,148 7,391 8,332 9,427 11,328 12,114
185 1,563 1,560 1,637 1,758 1,875 1,878 1,989 2,217 2,373 2,717 2,889 2,818
CWIP 2 14 16 112 152 114 49 91 33 207 108 51 85
Investments 590 541 559 502 333 430 779 1,071 2,365 2,832 3,221 4,998 4,020
508 912 1,070 1,178 1,179 1,263 1,786 1,997 2,776 2,920 3,381 3,390 5,190
Total Assets 1,286 3,031 3,205 3,429 3,423 3,682 4,493 5,148 7,391 8,332 9,427 11,328 12,114

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
118 146 -35 259 303 649 656 786 411 1,213 1,104 1,412
18 -324 -260 130 47 -299 -435 -667 -357 -967 -772 -1,561
-11 373 86 -343 -362 -391 -59 -304 -26 -221 -368 185
Net Cash Flow 125 195 -209 47 -13 -41 162 -185 27 26 -35 35

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 3% 12% 13% 14% 18% 29% 36% 48% 36% 28% 37% 32%
Debtor Days 106 14 12 10 10 9 9 10 9 13 15 11
Inventory Turnover 2.00 10.78 7.58 7.86 8.29 8.96 9.60 9.94 9.17 8.72 8.57 8.44

Shareholding Pattern

Numbers in percentages

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020 Mar 2021
65.91 65.91 65.93 65.93 65.93 65.72 65.93 65.93 65.93 65.93 65.93 65.93
4.52 4.56 4.75 4.68 5.53 6.31 6.24 6.77 6.67 6.89 7.26 7.51
2.13 2.04 1.94 2.26 1.50 1.26 1.18 1.20 1.21 1.16 1.14 1.14
27.44 27.50 27.38 27.13 27.05 26.71 26.66 26.10 26.19 26.02 25.67 25.42

Documents