Brandman Retail Ltd
Established in 2021, Brandman Retail Limited distributes international sports and lifestyle brands.[1]
- Market Cap ₹ 262 Cr.
- Current Price ₹ 142
- High / Low ₹ 244 / 109
- Stock P/E 8.50
- Book Value ₹ 82.3
- Dividend Yield 0.00 %
- ROCE 36.8 %
- ROE 29.4 %
- Face Value ₹ 10.0
Pros
- Company has a good return on equity (ROE) track record: 3 Years ROE 47.8%
Cons
- Though the company is reporting repeated profits, it is not paying out dividend
- Debtor days have increased from 77.3 to 116 days.
- Working capital days have increased from 73.6 days to 179 days
* 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
Consumer Discretionary Consumer Durables Consumer Durables Footwear
Part of Nifty SME Emerge
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|
| 123 | 135 | 162 | 208 | |
| Sales growth | +10% | +20% | ||
| 111 | 108 | 134 | 174 | |
| Operating Profit | 12 | 27 | 28 | 34 |
| OPM % | 10% | 20% | 17% | 17% |
| 0 | 5 | 9 | 11 | |
| Interest | 0 | 3 | 2 | 3 |
| Depreciation | 1 | 1 | 1 | 2 |
| Profit before tax | 11 | 28 | 34 | 41 |
| Tax % | 26% | 26% | 26% | |
| 8 | 21 | 25 | 31 | |
| EPS in Rs | 6.46 | 16.50 | 13.70 | 19.71 |
| Dividend Payout % | 0% | 0% | 0% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 20% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| TTM: | 21% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 48% |
| Last Year: | 29% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | Mar 2026 | Sep 2026 | |
|---|---|---|---|---|
| Equity Capital | 0.25 | 13 | 18 | 18 |
| Reserves | 9 | 17 | 123 | 133 |
| 4 | 12 | 13 | 24 | |
| 28 | 43 | 53 | 63 | |
| Total Liabilities | 40 | 85 | 208 | 239 |
| 6 | 7 | 12 | 16 | |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 |
| 35 | 77 | 196 | 223 | |
| Total Assets | 40 | 85 | 208 | 239 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|
| 2 | -1 | -39 | |
| -3 | -3 | -5 | |
| 2 | 7 | 87 | |
| Net Cash Flow | 0 | 4 | 42 |
| Free Cash Flow | -2 | -3 | -45 |
| CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit | 18% | 7% | -83% |
Ratios
Consolidated / View Standalone
| Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|
| Debtor Days | 15 | 101 | 116 |
| Inventory Days | 122 | 148 | 199 |
| Days Payable | 118 | 202 | 187 |
| Cash Conversion Cycle | 19 | 47 | 128 |
| Working Capital Days | -1 | 43 | 179 |
| ROCE % | 116% | 37% |
Insights
In beta| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| Number of Premium Brands Number of brands |
|
||||
| Total Retail Outlets Number of stores |
|||||
| Average Transaction Value INR |
|||||
| B2C Revenue Share % of total revenue |
|||||
| Export B2B Revenue Share % of total revenue |
|||||
| Number of Units Sold (B2C) Units |
|||||
| Revenue per Square Foot INR |
|||||
| Total Retail Area Sq. ft |
|||||
Extracted by Screener AI
Documents
Announcements
-
Outcome of Board Meeting
- Board approved Q2 FY27 standalone and consolidated results; noted TDS filing delay and IPO utilisation report.
-
Outcome of Board Meeting
- Board approved Q2/H1 FY26 results and CARE IPO monitoring report on 3 Nov 2026.
-
Monitoring Agency Report
- Board approved Q2 and H1 FY2027 financial results and IPO utilisation report on 3 Nov 2026.
-
General Updates
- Board approved Q2 FY27 standalone and consolidated results; IPO utilisation monitored up to September 30, 2026.
-
General Updates
- Board meets on 3 November 2026 to approve H1 FY2027 standalone and consolidated results.
Concalls
-
May 2026Transcript PPT
-
May 2026PPT
Business Profile[1]
Brandman Retail Limited operates an asset-light distribution and retail platform for premium international footwear, apparel and accessories brands in India.