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)

Pros:
Company has good consistent profit growth of 35.70% over 5 years
Cons:
The company has delivered a poor growth of 9.46% over past five years.
Earnings include an other income of Rs.659.18 Cr.

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

Loading peers table ...

Quarterly Results Consolidated Figures in Rs. Crores / View Standalone

Mar 2019
2,903
2,485
Operating Profit 418
OPM % 14%
Other Income 530
Interest 14
Depreciation 50
Profit before tax 883
Tax % 18%
Net Profit 581
EPS in Rs 83.32
Notes

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

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
370 409 4,238 5,148 5,928 6,519 7,271 8,197 8,762 9,434 10,238 11,423
336 430 4,106 4,844 5,582 6,077 6,642 7,356 7,558 8,173 8,919 9,741
Operating Profit 34 -20 132 303 345 442 629 841 1,204 1,261 1,319 1,683
OPM % 9% -5% 3% 6% 6% 7% 9% 10% 14% 13% 13% 15%
Other Income 66 98 124 156 248 76 88 315 161 195 201 659
Interest 27 29 80 101 78 71 43 41 44 43 55 60
Depreciation 12 13 75 83 74 83 94 155 126 131 153 172
Profit before tax 61 35 101 275 442 363 579 961 1,195 1,282 1,312 2,109
Tax % 14% 26% 9% 29% 26% 28% 31% 28% 34% 33% 41% 31%
Net Profit 46 19 36 118 230 132 207 357 386 422 277 889
EPS in Rs 6.44 2.69 4.36 15.71 32.75 15.96 29.67 45.52 55.33 60.41 39.73 127.29
Dividend Payout % 9% 22% 13% 8% 4% 16% 3% 2% 2% 2% 3% 1%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:39.50%
5 Years:9.46%
3 Years:9.24%
TTM:11.58%
Compounded Profit Growth
10 Years:76.23%
5 Years:35.70%
3 Years:32.06%
TTM:229.61%
Stock Price CAGR
10 Years:33.38%
5 Years:36.58%
3 Years:23.02%
1 Year:-3.96%
Return on Equity
10 Years:14.13%
5 Years:15.46%
3 Years:14.35%
Last Year:20.32%

Balance Sheet Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
14 14 14 14 14 14 14 14 14 14 14 14
Reserves 635 783 783 886 1,077 1,131 1,280 1,552 1,899 3,664 3,950 4,750
Borrowings 323 400 1,438 1,385 1,252 985 787 883 793 1,014 1,024 956
106 93 831 949 1,113 1,324 1,640 2,073 2,507 2,777 3,371 4,064
Total Liabilities 1,077 1,290 3,066 3,235 3,457 3,453 3,721 4,522 5,213 7,469 8,358 9,784
176 185 1,563 1,560 1,637 1,758 1,875 1,878 1,989 2,217 2,373 2,717
CWIP 2 2 14 16 112 152 114 49 91 33 207 108
Investments 612 590 541 559 502 333 430 779 1,071 2,365 2,832 3,568
288 513 947 1,099 1,206 1,210 1,302 1,816 2,062 2,854 2,946 3,391
Total Assets 1,077 1,290 3,066 3,235 3,457 3,453 3,721 4,522 5,213 7,469 8,358 9,784

Cash Flows Consolidated Figures in Rs. Crores / View Standalone

Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
24 118 146 -35 259 303 649 656 786 411 1,213 1,104
-45 18 -324 -260 130 47 -299 -435 -667 -357 -967 -856
-7 -11 373 86 -343 -362 -391 -59 -304 -26 -221 -273
Net Cash Flow -28 125 195 -209 47 -13 -41 162 -185 27 26 -25

Ratios Consolidated Figures in Rs. Crores / View Standalone

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 % 9% 3% 12% 13% 14% 18% 29% 36% 48% 36% 28% 40%
Debtor Days 81 106 14 12 10 10 9 9 10 9 13 15
Inventory Turnover 5.36 5.01 17.33 11.90 12.21 13.21 14.66 15.90 16.50 14.74 14.01 14.20