Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 13 April, 2025
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo

Bombay Dyeing & Manufacturing Company Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 13, 2025, 10:04 pm

Market Cap 2,621 Cr.
Current Price 127
High / Low 256/117
Stock P/E30.6
Book Value 120
Dividend Yield0.95 %
ROCE0.97 %
ROE104 %
Face Value 2.00
PEG Ratio0.26

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Bombay Dyeing & Manufacturing Company Ltd

Competitors of Bombay Dyeing & Manufacturing Company Ltd

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Minaxi Textiles Ltd 11.0 Cr. 2.22 4.31/1.61 0.400.00 %11.2 %71.4 % 1.00
Gujarat Cotex Ltd 17.8 Cr. 12.5 24.5/4.0537.8 4.890.00 %3.52 %2.90 % 5.00
Gini Silk Mills Ltd 49.7 Cr. 88.8 165/63.627.2 87.60.00 %5.66 %4.64 % 10.0
Dhanlaxmi Fabrics Ltd 52.4 Cr. 61.0 80.0/53.8 55.20.00 %12.2 %14.6 % 10.0
Bluechip Tex Industries Ltd 27.6 Cr. 140 226/126 1350.71 %3.29 %1.84 % 10.0
Industry Average1,339.88 Cr215.46291.9685.320.14%10.27%16.87%7.12

All Competitor Stocks of Bombay Dyeing & Manufacturing Company Ltd

Quarterly Result

MetricDec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Sales 526598606745652670498441369381451381415
Expenses 476528594737612766495425393425439422399
Operating Profit 517013840-95315-24-4412-4216
OPM % 10%12%2%1%6%-14%1%4%-7%-12%3%-11%4%
Other Income -1661040366216823,898712253290
Interest 140109121129139135115148585683
Depreciation 8888898888888
Profit before tax -264-37-76-93-101-219-113-593,807142047494
Tax % -18%12%1%0%0%12%6%-11%20%-371%24%17%25%
Net Profit -217-42-77-93-101-246-120-523,054661539370
EPS in Rs -10.52-2.02-3.72-4.51-4.87-11.92-5.80-2.52147.863.210.7519.023.39

Last Updated: March 3, 2025, 5:10 pm

Below is a detailed analysis of the quarterly data for Bombay Dyeing & Manufacturing Company Ltd based on the most recent figures (Dec 2024) and their trends compared to the previous period:

  • For Sales, as of Dec 2024, the value is 415.00 Cr.. The value appears strong and on an upward trend. It has increased from 381.00 Cr. (Sep 2024) to 415.00 Cr., marking an increase of 34.00 Cr..
  • For Expenses, as of Dec 2024, the value is 399.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 422.00 Cr. (Sep 2024) to 399.00 Cr., marking a decrease of 23.00 Cr..
  • For Operating Profit, as of Dec 2024, the value is 16.00 Cr.. The value appears strong and on an upward trend. It has increased from -42.00 Cr. (Sep 2024) to 16.00 Cr., marking an increase of 58.00 Cr..
  • For OPM %, as of Dec 2024, the value is 4.00%. The value appears strong and on an upward trend. It has increased from -11.00% (Sep 2024) to 4.00%, marking an increase of 15.00%.
  • For Other Income, as of Dec 2024, the value is 90.00 Cr.. The value appears to be declining and may need further review. It has decreased from 532.00 Cr. (Sep 2024) to 90.00 Cr., marking a decrease of 442.00 Cr..
  • For Interest, as of Dec 2024, the value is 3.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 8.00 Cr. (Sep 2024) to 3.00 Cr., marking a decrease of 5.00 Cr..
  • For Depreciation, as of Dec 2024, the value is 8.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2024) which recorded 8.00 Cr..
  • For Profit before tax, as of Dec 2024, the value is 94.00 Cr.. The value appears to be declining and may need further review. It has decreased from 474.00 Cr. (Sep 2024) to 94.00 Cr., marking a decrease of 380.00 Cr..
  • For Tax %, as of Dec 2024, the value is 25.00%. The value appears to be increasing, which may not be favorable. It has increased from 17.00% (Sep 2024) to 25.00%, marking an increase of 8.00%.
  • For Net Profit, as of Dec 2024, the value is 70.00 Cr.. The value appears to be declining and may need further review. It has decreased from 393.00 Cr. (Sep 2024) to 70.00 Cr., marking a decrease of 323.00 Cr..
  • For EPS in Rs, as of Dec 2024, the value is 3.39. The value appears to be declining and may need further review. It has decreased from 19.02 (Sep 2024) to 3.39, marking a decrease of 15.63.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: March 6, 2025, 4:40 pm

MetricMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales 2,3252,6542,3761,8431,9242,6624,4301,8951,1932,0012,6741,6881,627
Expenses 2,0342,4102,1221,6511,6912,0772,7201,5661,1671,8502,7081,7371,685
Operating Profit 2912442541922325851,71032826151-35-49-58
OPM % 13%9%11%10%12%22%39%17%2%8%-1%-3%-4%
Other Income 4440553949-106455089-1291024,057714
Interest 17519122728336841348955458852452332622
Depreciation 62604734323030333433333132
Profit before tax 983335-85-119371,236-209-507-534-4893,650602
Tax % 23%27%30%0%25%7%0%-257%-7%-14%6%19%
Net Profit 762425-85-148341,230328-469-460-5172,948545
EPS in Rs 3.671.181.19-4.13-7.181.6759.5515.87-22.71-22.29-25.01142.7626.37
Dividend Payout % 27%68%67%-12%-10%60%3%1%0%0%0%1%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-68.42%4.17%-440.00%-74.12%122.97%3517.65%-73.33%-242.99%1.92%-12.39%670.21%
Change in YoY Net Profit Growth (%)0.00%72.59%-444.17%365.88%197.09%3394.67%-3590.98%-169.65%244.91%-14.31%682.60%

Bombay Dyeing & Manufacturing Company Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:-4%
5 Years:-18%
3 Years:12%
TTM:-18%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:13%
TTM:115%
Stock Price CAGR
10 Years:6%
5 Years:21%
3 Years:8%
1 Year:-24%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:-104%

Last Updated: Unknown

Balance Sheet

Last Updated: November 15, 2024, 1:34 am

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital 41414141414141414141414141
Reserves 1,6461,4221,5311,27129459513918-237-800-1,3151,8052,439
Borrowings 1,2481,4351,7262,4312,5422,8033,9714,1534,1724,4423,64233
Other Liabilities 8508656956507617071,026586661545624709730
Total Liabilities 3,7853,7643,9934,3933,6384,1475,1784,7984,6374,2292,9922,5583,213
Fixed Assets 908858838590572556528521488466442575587
CWIP 12715375727574511001412
Investments 565656567739501,0623764733661937461,848
Other Assets 2,6942,6963,0243,6752,2182,5663,5843,9003,6753,3962,3561,224765
Total Assets 3,7853,7643,9934,3933,6384,1475,1784,7984,6374,2292,9922,5583,213

Below is a detailed analysis of the balance sheet data for Bombay Dyeing & Manufacturing Company Ltd based on the most recent figures (Sep 2024) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2024, the value is ₹41.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 41.00 Cr..
  • For Reserves, as of Sep 2024, the value is ₹2,439.00 Cr.. The value appears strong and on an upward trend. It has increased from 1,805.00 Cr. (Mar 2024) to ₹2,439.00 Cr., marking an increase of 634.00 Cr..
  • For Borrowings, as of Sep 2024, the value is ₹3.00 Cr.. The value remains steady. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. There is no change compared to the previous period (Mar 2024) which recorded 3.00 Cr..
  • For Other Liabilities, as of Sep 2024, the value is ₹730.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 709.00 Cr. (Mar 2024) to ₹730.00 Cr., marking an increase of 21.00 Cr..
  • For Total Liabilities, as of Sep 2024, the value is ₹3,213.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 2,558.00 Cr. (Mar 2024) to ₹3,213.00 Cr., marking an increase of 655.00 Cr..
  • For Fixed Assets, as of Sep 2024, the value is ₹587.00 Cr.. The value appears strong and on an upward trend. It has increased from 575.00 Cr. (Mar 2024) to ₹587.00 Cr., marking an increase of 12.00 Cr..
  • For CWIP, as of Sep 2024, the value is ₹12.00 Cr.. The value appears to be declining and may need further review. It has decreased from 14.00 Cr. (Mar 2024) to ₹12.00 Cr., marking a decrease of 2.00 Cr..
  • For Investments, as of Sep 2024, the value is ₹1,848.00 Cr.. The value appears strong and on an upward trend. It has increased from 746.00 Cr. (Mar 2024) to ₹1,848.00 Cr., marking an increase of 1,102.00 Cr..
  • For Other Assets, as of Sep 2024, the value is ₹765.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,224.00 Cr. (Mar 2024) to ₹765.00 Cr., marking a decrease of 459.00 Cr..
  • For Total Assets, as of Sep 2024, the value is ₹3,213.00 Cr.. The value appears strong and on an upward trend. It has increased from 2,558.00 Cr. (Mar 2024) to ₹3,213.00 Cr., marking an increase of 655.00 Cr..

Notably, the Reserves (2,439.00 Cr.) exceed the Borrowings (3.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +323-1445-435169-451-738100604522861355
Cash from Investing Activity +-654-87421205599827114161773,532
Cash from Financing Activity +-232-130404-254-154654-398-591-268-1,320-3,965
Net Cash Flow26-11-121136-4714-27153260-282-78

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow290.00243.00253.00190.00230.00583.00-2.00324.0022.00147.00-38.00-52.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days34274147262990138200543611
Inventory Days3151422452591491265748221,25249019469
Days Payable1441261661131261081361042369164101
Cash Conversion Cycle2054212019348475278551,217453166-21
Working Capital Days1074610213818215195501408297110-3
ROCE %9%8%8%5%9%19%45%8%1%6%1%1%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024
Promoters53.66%53.66%53.67%53.67%53.60%53.60%53.60%53.58%53.58%53.58%53.58%53.59%
FIIs0.52%0.60%0.58%0.14%0.36%1.39%0.98%0.97%1.92%0.73%1.06%1.20%
DIIs0.37%0.34%2.50%2.06%1.96%1.72%1.54%1.27%1.42%1.43%1.45%1.45%
Public45.45%45.40%43.25%44.16%44.10%43.31%43.90%44.18%43.06%44.26%43.91%43.78%
No. of Shareholders1,54,5691,51,4481,54,9601,57,6261,56,4531,40,7261,48,1231,45,5431,35,3741,36,8061,39,7061,47,960

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Motilal Oswal Nifty Microcap 250 Index Fund78,8690.291.13N/AN/AN/A

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 142.77-25.02-22.29-22.7115.87
Diluted EPS (Rs.) 142.77-25.02-22.29-22.7115.87
Cash EPS (Rs.) 144.26-23.41-20.70-21.0917.43
Book Value[Excl.RevalReserv]/Share (Rs.) 89.42-61.64-36.66-9.432.92
Book Value[Incl.RevalReserv]/Share (Rs.) 89.42-61.64-36.66-9.432.92
Revenue From Operations / Share (Rs.) 81.75129.4596.8757.7891.73
PBDIT / Share (Rs.) 2.993.2812.372.8018.29
PBIT / Share (Rs.) 1.471.6710.781.1716.69
PBT / Share (Rs.) 176.71-23.65-25.87-24.52-10.12
Net Profit / Share (Rs.) 142.75-25.02-22.29-22.7215.82
NP After MI And SOA / Share (Rs.) 142.76-25.02-22.29-22.7115.87
PBDIT Margin (%) 3.652.5312.764.8419.94
PBIT Margin (%) 1.791.2811.122.0118.19
PBT Margin (%) 216.16-18.27-26.70-42.44-11.03
Net Profit Margin (%) 174.62-19.33-23.01-39.3217.25
NP After MI And SOA Margin (%) 174.63-19.32-23.00-39.3017.30
Return on Networth / Equity (%) 157.390.000.000.00377.11
Return on Capital Employeed (%) 1.502.399.211.0310.07
Return On Assets (%) 115.15-17.25-10.88-10.116.81
Long Term Debt / Equity (X) 0.00-2.16-4.31-14.8438.34
Total Debt / Equity (X) 0.00-2.92-6.07-20.1547.36
Asset Turnover Ratio (%) 0.600.740.450.250.37
Current Ratio (X) 2.041.031.441.292.39
Quick Ratio (X) 1.580.320.440.400.64
Inventory Turnover Ratio (X) 1.720.880.600.240.39
Dividend Payout Ratio (NP) (%) 0.000.000.00-0.949.45
Dividend Payout Ratio (CP) (%) 0.000.000.00-1.018.58
Earning Retention Ratio (%) 0.000.000.00100.9490.55
Cash Earning Retention Ratio (%) 0.000.000.00101.0191.42
Interest Coverage Ratio (X) 0.180.120.480.090.68
Interest Coverage Ratio (Post Tax) (X) -2.060.010.560.101.59
Enterprise Value (Cr.) 2785.254603.185981.504577.874993.15
EV / Net Operating Revenue (X) 1.651.722.993.842.64
EV / EBITDA (X) 45.1367.9823.4279.2213.21
MarketCap / Net Operating Revenue (X) 1.950.431.021.210.49
Retention Ratios (%) 0.000.000.00100.9490.54
Price / BV (X) 1.76-0.94-2.78-8.6110.88
Price / Net Operating Revenue (X) 1.950.431.021.210.49
EarningsYield 0.89-0.44-0.22-0.320.34

After reviewing the key financial ratios for Bombay Dyeing & Manufacturing Company Ltd, here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 24, the value is 2.00. This value is within the healthy range. There is no change compared to the previous period (Mar 23) which recorded 2.00.
  • For Basic EPS (Rs.), as of Mar 24, the value is 142.77. This value is within the healthy range. It has increased from -25.02 (Mar 23) to 142.77, marking an increase of 167.79.
  • For Diluted EPS (Rs.), as of Mar 24, the value is 142.77. This value is within the healthy range. It has increased from -25.02 (Mar 23) to 142.77, marking an increase of 167.79.
  • For Cash EPS (Rs.), as of Mar 24, the value is 144.26. This value is within the healthy range. It has increased from -23.41 (Mar 23) to 144.26, marking an increase of 167.67.
  • For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 89.42. It has increased from -61.64 (Mar 23) to 89.42, marking an increase of 151.06.
  • For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 89.42. It has increased from -61.64 (Mar 23) to 89.42, marking an increase of 151.06.
  • For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 81.75. It has decreased from 129.45 (Mar 23) to 81.75, marking a decrease of 47.70.
  • For PBDIT / Share (Rs.), as of Mar 24, the value is 2.99. This value is within the healthy range. It has decreased from 3.28 (Mar 23) to 2.99, marking a decrease of 0.29.
  • For PBIT / Share (Rs.), as of Mar 24, the value is 1.47. This value is within the healthy range. It has decreased from 1.67 (Mar 23) to 1.47, marking a decrease of 0.20.
  • For PBT / Share (Rs.), as of Mar 24, the value is 176.71. This value is within the healthy range. It has increased from -23.65 (Mar 23) to 176.71, marking an increase of 200.36.
  • For Net Profit / Share (Rs.), as of Mar 24, the value is 142.75. This value is within the healthy range. It has increased from -25.02 (Mar 23) to 142.75, marking an increase of 167.77.
  • For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 142.76. This value is within the healthy range. It has increased from -25.02 (Mar 23) to 142.76, marking an increase of 167.78.
  • For PBDIT Margin (%), as of Mar 24, the value is 3.65. This value is below the healthy minimum of 10. It has increased from 2.53 (Mar 23) to 3.65, marking an increase of 1.12.
  • For PBIT Margin (%), as of Mar 24, the value is 1.79. This value is below the healthy minimum of 10. It has increased from 1.28 (Mar 23) to 1.79, marking an increase of 0.51.
  • For PBT Margin (%), as of Mar 24, the value is 216.16. This value is within the healthy range. It has increased from -18.27 (Mar 23) to 216.16, marking an increase of 234.43.
  • For Net Profit Margin (%), as of Mar 24, the value is 174.62. This value exceeds the healthy maximum of 10. It has increased from -19.33 (Mar 23) to 174.62, marking an increase of 193.95.
  • For NP After MI And SOA Margin (%), as of Mar 24, the value is 174.63. This value exceeds the healthy maximum of 20. It has increased from -19.32 (Mar 23) to 174.63, marking an increase of 193.95.
  • For Return on Networth / Equity (%), as of Mar 24, the value is 157.39. This value is within the healthy range. It has increased from 0.00 (Mar 23) to 157.39, marking an increase of 157.39.
  • For Return on Capital Employeed (%), as of Mar 24, the value is 1.50. This value is below the healthy minimum of 10. It has decreased from 2.39 (Mar 23) to 1.50, marking a decrease of 0.89.
  • For Return On Assets (%), as of Mar 24, the value is 115.15. This value is within the healthy range. It has increased from -17.25 (Mar 23) to 115.15, marking an increase of 132.40.
  • For Long Term Debt / Equity (X), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 0.2. It has increased from -2.16 (Mar 23) to 0.00, marking an increase of 2.16.
  • For Total Debt / Equity (X), as of Mar 24, the value is 0.00. This value is within the healthy range. It has increased from -2.92 (Mar 23) to 0.00, marking an increase of 2.92.
  • For Asset Turnover Ratio (%), as of Mar 24, the value is 0.60. It has decreased from 0.74 (Mar 23) to 0.60, marking a decrease of 0.14.
  • For Current Ratio (X), as of Mar 24, the value is 2.04. This value is within the healthy range. It has increased from 1.03 (Mar 23) to 2.04, marking an increase of 1.01.
  • For Quick Ratio (X), as of Mar 24, the value is 1.58. This value is within the healthy range. It has increased from 0.32 (Mar 23) to 1.58, marking an increase of 1.26.
  • For Inventory Turnover Ratio (X), as of Mar 24, the value is 1.72. This value is below the healthy minimum of 4. It has increased from 0.88 (Mar 23) to 1.72, marking an increase of 0.84.
  • For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 20. There is no change compared to the previous period (Mar 23) which recorded 0.00.
  • For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 20. There is no change compared to the previous period (Mar 23) which recorded 0.00.
  • For Earning Retention Ratio (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 40. There is no change compared to the previous period (Mar 23) which recorded 0.00.
  • For Cash Earning Retention Ratio (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 40. There is no change compared to the previous period (Mar 23) which recorded 0.00.
  • For Interest Coverage Ratio (X), as of Mar 24, the value is 0.18. This value is below the healthy minimum of 3. It has increased from 0.12 (Mar 23) to 0.18, marking an increase of 0.06.
  • For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is -2.06. This value is below the healthy minimum of 3. It has decreased from 0.01 (Mar 23) to -2.06, marking a decrease of 2.07.
  • For Enterprise Value (Cr.), as of Mar 24, the value is 2,785.25. It has decreased from 4,603.18 (Mar 23) to 2,785.25, marking a decrease of 1,817.93.
  • For EV / Net Operating Revenue (X), as of Mar 24, the value is 1.65. This value is within the healthy range. It has decreased from 1.72 (Mar 23) to 1.65, marking a decrease of 0.07.
  • For EV / EBITDA (X), as of Mar 24, the value is 45.13. This value exceeds the healthy maximum of 15. It has decreased from 67.98 (Mar 23) to 45.13, marking a decrease of 22.85.
  • For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 1.95. This value is within the healthy range. It has increased from 0.43 (Mar 23) to 1.95, marking an increase of 1.52.
  • For Retention Ratios (%), as of Mar 24, the value is 0.00. This value is below the healthy minimum of 30. There is no change compared to the previous period (Mar 23) which recorded 0.00.
  • For Price / BV (X), as of Mar 24, the value is 1.76. This value is within the healthy range. It has increased from -0.94 (Mar 23) to 1.76, marking an increase of 2.70.
  • For Price / Net Operating Revenue (X), as of Mar 24, the value is 1.95. This value is within the healthy range. It has increased from 0.43 (Mar 23) to 1.95, marking an increase of 1.52.
  • For EarningsYield, as of Mar 24, the value is 0.89. This value is below the healthy minimum of 5. It has increased from -0.44 (Mar 23) to 0.89, marking an increase of 1.33.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Bombay Dyeing & Manufacturing Company Ltd as of April 13, 2025 is: 3,084.13

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of April 13, 2025, Bombay Dyeing & Manufacturing Company Ltd is Undervalued by 2,328.45% compared to the current share price 127.00

Intrinsic Value of Bombay Dyeing & Manufacturing Company Ltd as of April 13, 2025 is: 6,746.30

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of April 13, 2025, Bombay Dyeing & Manufacturing Company Ltd is Undervalued by 5,212.05% compared to the current share price 127.00

Last 5 Year EPS CAGR: 118.74%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
    1. The stock has a low average ROCE of 10.00%, which may not be favorable.
    2. The stock has a high average Working Capital Days of 177.83, which may not be favorable.
    3. The stock has a high average Cash Conversion Cycle of 219.67, which may not be favorable.
    4. The company has higher borrowings (2,505.46) compared to reserves (677.54), which may suggest financial risk.
    5. The company has not shown consistent growth in sales (1.69) and profit (-87.23).

    Stock Analysis

    • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Bombay Dyeing & Manufacturing Company Ltd:
      1. Net Profit Margin: 174.62%
        • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
      2. ROCE: 1.5% (Industry Average ROCE: 10.27%)
        • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
      3. ROE%: 157.39% (Industry Average ROE: 15.88%)
        • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
      4. Interest Coverage Ratio (Post Tax): -2.06
        • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
      5. Quick Ratio: 1.58
        • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
      6. Stock P/E: 30.6 (Industry average Stock P/E: 206.09)
        • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
      7. Total Debt / Equity: 0
        • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
      The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
      Stock Rating:

    About the Company - Qualitative Analysis

    Bombay Dyeing & Manufacturing Company Ltd. is a Public Limited Listed company incorporated on 23/08/1879 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L17120MH1879PLC000037 and registration number is 000037. Currently Company is involved in the business activities of Manufacture of synthetic or artificial filament staple fibre not textured. Company's Total Operating Revenue is Rs. 1688.48 Cr. and Equity Capital is Rs. 41.31 Cr. for the Year ended 31/03/2024.
    INDUSTRYADDRESSCONTACT
    Textiles - Processing/TexturisingNeville House, J N Heredia Marg, Mumbai Maharashtra 400001grievance_redressal_cell@bombaydyeing.com
    http://www.bombaydyeing.com
    Management
    NamePosition Held
    Mr. Nusli N WadiaChairman
    Mr. Rajesh BatraDirector
    Mr. Ness N WadiaDirector
    Mr. Keki M ElaviaDirector
    Dr.(Mrs.) Minnie BodhanwalaDirector
    Mr. Sunil S LalbhaiDirector
    Mr. Chandra IyengarDirector
    Mr. Natarajan VenkataramanDirector
    Mr. Varun BerryDirector
    Mr. Sujal Anil ShahDirector
    Mr. Srinivasan VishwanathanDirector

    FAQ

    What is the intrinsic value of Bombay Dyeing & Manufacturing Company Ltd?

    Bombay Dyeing & Manufacturing Company Ltd's intrinsic value (as of 13 April 2025) is ₹3084.13 — 2328.45% higher the current market price of 127.00, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's 2,621 Cr. market cap, FY2025-2026 high/low of ₹256/117, reserves of 2,439 Cr, and liabilities of 3,213 Cr.

    What is the Market Cap of Bombay Dyeing & Manufacturing Company Ltd?

    The Market Cap of Bombay Dyeing & Manufacturing Company Ltd is 2,621 Cr..

    What is the current Stock Price of Bombay Dyeing & Manufacturing Company Ltd as on 13 April 2025?

    The current stock price of Bombay Dyeing & Manufacturing Company Ltd as on 13 April 2025 is 127.

    What is the High / Low of Bombay Dyeing & Manufacturing Company Ltd stocks in FY 2025-2026?

    In FY 2025-2026, the High / Low of Bombay Dyeing & Manufacturing Company Ltd stocks is ₹256/117.

    What is the Stock P/E of Bombay Dyeing & Manufacturing Company Ltd?

    The Stock P/E of Bombay Dyeing & Manufacturing Company Ltd is 30.6.

    What is the Book Value of Bombay Dyeing & Manufacturing Company Ltd?

    The Book Value of Bombay Dyeing & Manufacturing Company Ltd is 120.

    What is the Dividend Yield of Bombay Dyeing & Manufacturing Company Ltd?

    The Dividend Yield of Bombay Dyeing & Manufacturing Company Ltd is 0.95 %.

    What is the ROCE of Bombay Dyeing & Manufacturing Company Ltd?

    The ROCE of Bombay Dyeing & Manufacturing Company Ltd is 0.97 %.

    What is the ROE of Bombay Dyeing & Manufacturing Company Ltd?

    The ROE of Bombay Dyeing & Manufacturing Company Ltd is 104 %.

    What is the Face Value of Bombay Dyeing & Manufacturing Company Ltd?

    The Face Value of Bombay Dyeing & Manufacturing Company Ltd is 2.00.

    Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Bombay Dyeing & Manufacturing Company Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE