Bombay Dyeing & Manufacturing Company Ltd

Bombay Dyeing& Manufacturing Company is currently engaged primarily in the business of Real Estate Development, Polyester Staple Fibre and Retail / Textile.(Source : 201903 Annual Report Page No: 69)

Market Cap: 1,878 Cr.
Current Price: 90.95
52 weeks High / Low 149.40 / 60.70
Book Value: 3.42
Stock P/E: 1.58
Dividend Yield: 1.65 %
ROCE: 45.23 %
ROE: 298 %
Sales Growth (3Yrs): 33.95 %
Listed on BSE and NSE
Company Website
Face Value: 2.00

Add Quick Ratio

Pros:

Company is expected to give good quarter

Company has good consistent profit growth of 118.88% over 5 years

Company has a good return on equity (ROE) track record: 3 Years ROE 74.97%

Company has been maintaining a healthy dividend payout of 17.60%

Cons:

Stock is trading at 26.57 times its book value

Tax rate seems low

Debtor days have increased from 48.42 to 90.00 days.

** Remarks:

Some businesses are provided tax benefits to encourage their development

Return on equity is exceptional

Peer Comparison Sector: Textiles // Industry: Textiles - Processing

Loading peers table ...

Detailed Comparison with:

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

	Dec 2016	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018	Jun 2018	Sep 2018	Dec 2018	Mar 2019	Jun 2019	Sep 2019
	460	526	592	690	619	758	397	833	413	2,786	649	555
	362	416	513	582	509	529	390	475	451	1,401	516	327
Operating Profit	99	110	79	108	110	229	7	357	-38	1,385	133	228
OPM %	21%	21%	13%	16%	18%	30%	2%	43%	-9%	50%	20%	41%
Other Income	9	-42	3	64	8	-124	2	2	17	22	25	8
Interest	105	93	102	111	104	93	97	122	131	139	138	138
Depreciation	8	8	7	8	7	7	7	7	7	8	8	8
Profit before tax	-6	-33	-27	53	6	5	-96	230	-159	1,261	12	90
Tax %	-0%	-90%	-22%	0%	45%	-121%	2%	0%	-0%	1%	-134%	0%
Net Profit	-6	-63	-33	53	3	11	-94	230	-159	1,253	28	90
EPS in Rs	-0.27	-3.02	-1.58	2.56	0.16	0.53	-4.54	11.13	-7.72	60.68	1.34	4.33
	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
	923	1,258	1,591	1,854	2,225	2,325	2,654	2,376	1,843	1,924	2,662	4,430	4,404
	861	1,278	1,355	1,638	1,963	2,034	2,410	2,122	1,651	1,691	2,077	2,724	2,696
Operating Profit	61	-20	236	215	262	291	244	254	192	232	585	1,706	1,708
OPM %	7%	-2%	15%	12%	12%	13%	9%	11%	10%	12%	22%	39%	39%
Other Income	65	68	53	52	55	44	40	55	39	49	-106	50	72
Interest	73	187	207	179	181	175	191	227	283	368	413	490	546
Depreciation	35	56	60	62	61	62	60	47	34	32	30	30	31
Profit before tax	18	-194	22	26	75	98	33	35	-85	-119	37	1,236	1,203
Tax %	7%	-1%	17%	19%	21%	23%	27%	30%	-0%	-25%	7%	0%
Net Profit	17	-195	18	21	59	76	24	25	-85	-148	34	1,230	1,211
EPS in Rs	0.74	0.00	0.87	0.94	2.71	3.50	1.04	1.03	0.00	0.00	1.67	59.55	58.63
Dividend Payout %	81%	-2%	52%	66%	35%	27%	68%	67%	-12%	-10%	60%	3%

* Sales is net of excise duty and discounts

Compounded Sales Growth
10 Years:	13.41%
5 Years:	10.78%
3 Years:	33.95%
TTM:	68.92%

Compounded Profit Growth
10 Years:	23.53%
5 Years:	118.88%
3 Years:	149.98%
TTM:	289.17%

Stock Price CAGR
10 Years:	-1.74%
5 Years:	1.68%
3 Years:	18.80%
1 Year:	-14.80%

Return on Equity
10 Years:	13.57%
5 Years:	25.92%
3 Years:	74.97%
Last Year:	297.55%

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
	39	39	39	41	41	41	41	41	41	41	41	45	41
Reserves	357	332	172	1,061	1,751	1,646	1,422	1,531	1,271	294	595	139	29
Borrowings	1,413	1,711	1,775	1,241	1,295	1,248	1,435	1,726	2,431	2,542	2,803	3,968	4,047
	312	465	452	460	629	985	865	695	650	761	707	1,030	770
Total Liabilities	2,121	2,547	2,437	2,802	3,716	3,919	3,764	3,993	4,393	3,638	4,147	5,178	4,887
	937	981	952	897	929	908	858	838	590	572	556	528	530
CWIP	304	219	208	197	102	127	153	75	72	75	74	5	2
Investments	127	60	60	60	56	56	56	56	56	773	950	1,062	693
	753	1,287	1,217	1,648	2,629	2,829	2,696	3,024	3,675	2,218	2,566	3,584	3,662
Total Assets	2,121	2,547	2,437	2,802	3,716	3,919	3,764	3,993	4,393	3,638	4,147	5,178	4,887

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
	55	9	75	552	102	323	-14	45	-435	169	-451	-737
	-252	-2	-12	32	4	-65	4	-87	42	120	559	102
	214	63	-152	-597	-104	-232	-1	30	404	-254	-154	654
Net Cash Flow	18	70	-90	-14	2	26	-11	-12	11	36	-47	18

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 %	3%	-0%	11%	9%	9%	9%	8%	8%	5%	9%	19%	45%
Debtor Days	113	118	146	24	23	34	27	41	47	26	29	90
Inventory Turnover	5.89	4.82	6.07	3.15	1.72	1.64	2.65	3.33	2.65	3.50	6.42	3.40

Recent Announcements

View all announcements