Bombay Dyeing & Manufacturing Company Ltd

Bombay Dyeing Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Bombay Dyeing & Manufacturing Company Ltd

₹ 156 1.63%
07 Dec - close price
bombaydyeing.com BSE: 500020 NSE : BOMDYEING
About

Bombay Dyeing & Manufacturing Company is currently engaged in the business of Real Estate Development, Polyester Staple Fibre and Retail (Textiles).[1]

Key Points

Business Segments FY23
Polyester Staple Fibre (PSF) (62%)[1]
The Company is one of the seven producers of PSF in the country with a market share of ~12%. The cpacity utilization remained at ~92%. [2] [3]

Website BSE NSE
  • Market Cap ₹ 3,231 Cr.
  • Current Price ₹ 156
  • High / Low ₹ 184 / 53.2
  • Stock P/E
  • Book Value ₹ -63.4
  • Dividend Yield 0.00 %
  • ROCE 1.05 %
  • ROE %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Debtor days have improved from 96.8 to 36.4 days.
  • Company's working capital requirements have reduced from 272 days to 110 days

Cons

  • Company has low interest coverage ratio.
  • The company has delivered a poor sales growth of 0.09% over past five years.
  • Earnings include an other income of Rs.115 Cr.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Textiles Industry: Textiles - Manmade

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
217 386 499 381 496 526 598 606 745 652 670 498 441
245 358 452 378 469 476 528 594 737 612 766 495 425
Operating Profit -28 28 47 3 27 51 70 13 8 40 -95 3 15
OPM % -13% 7% 9% 1% 5% 10% 12% 2% 1% 6% -14% 1% 4%
67 10 9 15 14 -166 10 40 36 6 21 6 82
Interest 150 145 151 134 140 140 109 121 129 139 135 115 148
Depreciation 8 8 9 8 8 8 8 8 8 8 9 8 8
Profit before tax -119 -115 -103 -125 -107 -264 -37 -76 -93 -101 -219 -113 -59
Tax % 24% 28% -61% 14% 13% 18% -12% -1% -0% -0% -12% -6% 11%
-91 -82 -167 -108 -93 -217 -42 -77 -93 -101 -246 -120 -52
EPS in Rs -4.39 -3.99 -8.07 -5.22 -4.52 -10.52 -2.02 -3.72 -4.50 -4.88 -11.92 -5.80 -2.52
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
2,385 1,848 1,924 2,662 4,430 1,895 1,193 2,001 2,674 2,261
2,132 1,660 1,647 2,077 2,722 1,567 1,167 1,850 2,708 2,297
Operating Profit 253 187 276 585 1,708 327 26 151 -35 -37
OPM % 11% 10% 14% 22% 39% 17% 2% 8% -1% -2%
58 46 27 -105 45 51 90 -129 102 115
Interest 232 290 368 413 489 554 588 524 523 536
Depreciation 47 34 32 30 30 33 34 33 33 33
Profit before tax 31 -90 -97 38 1,234 -209 -507 -534 -489 -491
Tax % 34% -1% -30% 7% 0% 257% 7% 14% -6%
20 -91 -127 35 1,228 328 -469 -460 -517 -519
EPS in Rs 0.99 -4.41 -6.13 1.70 60.12 15.87 -22.71 -22.29 -25.02 -25.12
Dividend Payout % 81% -11% -11% 59% 2% 1% -0% -0% -0%
Compounded Sales Growth
10 Years: %
5 Years: 0%
3 Years: 12%
TTM: -9%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -198%
Stock Price CAGR
10 Years: 8%
5 Years: 12%
3 Years: 27%
1 Year: 85%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: %

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 41 41 41 41 41 41 41 41 41 41
Reserves 1,511 1,245 293 596 168 46 -210 -772 -1,287 -1,350
Preference Capital -0 -0 -0 -0 4 -0 -0 -0 -0
1,835 2,519 2,542 2,803 3,968 4,153 4,172 4,442 3,642 3,578
698 654 761 707 1,004 561 635 520 598 749
Total Liabilities 4,085 4,459 3,637 4,147 5,181 4,800 4,639 4,231 2,994 3,018
879 631 572 556 528 521 488 466 442 352
CWIP 75 72 75 74 5 1 1 0 0 1
Investments 54 54 773 950 1,062 377 474 367 194 303
3,077 3,701 2,218 2,566 3,586 3,901 3,677 3,397 2,357 2,362
Total Assets 4,085 4,459 3,637 4,147 5,181 4,800 4,639 4,231 2,994 3,018

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
48 -436 169 -451 -774 99 604 522 861
-89 49 120 559 190 271 141 6 177
29 405 -254 -154 600 -398 -591 -268 -1,320
Net Cash Flow -12 18 36 -47 16 -28 153 260 -282

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 41 47 26 29 90 138 200 54 36
Inventory Days 244 258 149 126 574 822 1,252 490 194
Days Payable 165 113 126 108 136 104 236 91 64
Cash Conversion Cycle 120 193 48 47 527 855 1,217 453 166
Working Capital Days 112 144 13 215 196 501 408 297 110
ROCE % 5% 10% 19% 45% 8% 1% 6% 1%

Shareholding Pattern

Numbers in percentages

12 Recently
Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023
53.66% 53.66% 53.66% 53.66% 53.57% 53.66% 53.66% 53.67% 53.67% 53.60% 53.60% 53.60%
0.16% 0.03% 0.03% 0.13% 0.44% 0.52% 0.60% 0.58% 0.14% 0.36% 1.39% 0.98%
3.81% 3.80% 3.76% 3.72% 0.49% 0.37% 0.34% 2.50% 2.06% 1.96% 1.72% 1.54%
42.37% 42.51% 42.55% 42.49% 45.50% 45.45% 45.40% 43.25% 44.16% 44.10% 43.31% 43.90%
No. of Shareholders 1,53,3901,52,1731,53,7751,65,1251,53,1361,54,5691,51,4481,54,9601,57,6261,56,4531,40,7261,48,123

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings