Brightcom Group Ltd

About [ edit ]

Lycos Internet Limited is engaged in providing digital marketing services, and development of computer software and services.

  • Market Cap 432 Cr.
  • Current Price 8.50
  • High / Low 13.0 / 4.70
  • Stock P/E 0.96
  • Book Value 59.1
  • Dividend Yield 0.59 %
  • ROCE 21.0 %
  • ROE 15.1 %
  • Face Value 2.00

Pros

  • Company has reduced debt.
  • Company is almost debt free.
  • Stock is trading at 0.14 times its book value

Cons

  • The company has delivered a poor sales growth of 6.65% over past five years.
  • Promoter holding is low: 36.76%
  • Promoters have pledged 31.91% of their holding.
  • Dividend payout has been low at 0.18% of profits over last 3 years
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2016 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
474 545 621 850 565 575 630 860 628 640 638 879
328 377 424 623 398 388 432 630 427 448 441 628
Operating Profit 146 168 197 227 167 187 198 229 201 192 197 250
OPM % 31% 31% 32% 27% 30% 32% 31% 27% 32% 30% 31% 28%
Other Income -3 -3 -4 2 2 -25 -2 12 5 -0 1 1
Interest 4 4 4 4 2 3 2 0 2 2 2 2
Depreciation 18 26 31 36 42 36 47 51 46 51 55 61
Profit before tax 121 134 159 189 126 123 146 190 158 139 142 188
Tax % 31% 32% 33% 27% 14% 32% 28% 24% 32% 27% 27% 26%
Net Profit 84 91 107 138 108 83 105 144 108 101 103 139
EPS in Rs 1.76 1.92 2.25 2.90 2.26 1.75 2.21 3.02 2.26 2.00 2.03 2.73

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
295 384 467 1,263 1,600 1,663 1,951 2,250 2,451 2,421 2,580 2,692 2,785
254 324 392 1,025 1,493 1,296 1,379 1,576 1,722 1,707 1,821 1,904 1,945
Operating Profit 41 60 76 238 107 367 572 674 729 714 759 789 840
OPM % 14% 16% 16% 19% 7% 22% 29% 30% 30% 29% 29% 29% 30%
Other Income 4 -4 -0 34 14 2 14 0 1 -0 -3 14 7
Interest 7 11 12 28 35 27 23 16 15 15 13 6 7
Depreciation 5 5 6 17 26 69 41 64 96 108 135 180 213
Profit before tax 33 41 57 228 60 273 522 594 619 590 609 617 627
Tax % 18% 20% 13% 16% 15% 19% 34% 33% 31% 31% 27% 29%
Net Profit 27 33 50 192 51 221 342 400 429 407 444 440 451
EPS in Rs 1.07 4.64 7.19 8.39 9.01 8.55 9.32 9.24 9.02
Dividend Payout % 2% 8% 5% 5% 0% 0% 0% 2% 0% 0% 0% 1%
Compounded Sales Growth
10 Years:21%
5 Years:7%
3 Years:3%
TTM:6%
Compounded Profit Growth
10 Years:30%
5 Years:5%
3 Years:1%
TTM:-1%
Stock Price CAGR
10 Years:-16%
5 Years:-12%
3 Years:17%
1 Year:70%
Return on Equity
10 Years:18%
5 Years:17%
3 Years:15%
Last Year:15%

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
25 25 25 95 95 95 95 95 95 95 95 95 102
Reserves 72 98 147 800 943 1,064 1,435 1,937 2,313 2,730 2,909 2,731 2,898
Borrowings 84 130 17 206 188 158 94 81 79 77 67 36 36
94 88 277 599 379 486 461 328 362 358 391 405 396
Total Liabilities 275 341 466 1,700 1,605 1,803 2,085 2,441 2,849 3,260 3,461 3,267 3,432
54 58 67 307 284 274 258 483 567 542 524 695 887
CWIP 0 0 0 42 42 42 270 172 71 301 285 268 109
Investments 2 2 2 8 8 9 6 109 107 106 225 251 273
220 281 397 1,343 1,272 1,479 1,551 1,678 2,104 2,310 2,427 2,053 2,163
Total Assets 275 341 466 1,700 1,605 1,803 2,085 2,441 2,849 3,260 3,461 3,267 3,432

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
6 8 18 -146 -105 211 276 242 151 315 510 89
-22 -9 -15 -304 -3 -60 -271 -293 -80 -313 -387 -272
5 6 -9 619 31 -202 9 54 -51 7 -109 199
Net Cash Flow -11 5 -5 169 -76 -51 13 3 21 9 13 16

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 % 27% 24% 32% 40% 8% 24% 37% 33% 28% 22% 21% 21%
Debtor Days 256 164 199 209 146 173 158 117 116 132 126 132
Inventory Turnover

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
39.13 39.14 39.14 39.14 39.14 39.14 39.14 39.14 36.72 36.76 36.76 36.76
13.51 13.30 7.25 7.25 7.25 7.25 7.25 7.25 3.87 0.23 0.72 0.72
0.00 0.00 0.00 0.00 0.00 0.00 0.13 0.00 0.00 0.00 0.00 0.00
47.35 47.56 53.61 53.61 53.61 53.61 53.47 53.61 59.41 63.01 62.52 62.52

Documents