Bombay Burmah Trading Corporation Ltd: Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: April 22, 2025, 10:10 pm

Market Cap	13,746 Cr.
Current Price	1,970
High / Low	2,975/1,318
Stock P/E	12.2
Book Value	732
Dividend Yield	0.86 %
ROCE	28.3 %
ROE	16.3 %
Face Value	2.00
PEG Ratio	0.50

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

Stock P/E Current Price Intrinsic Value

View Share Price Target for Bombay Burmah Trading Corporation Ltd

Competitors of Bombay Burmah Trading Corporation Ltd

Stock Name ⇩	Market Cap ⇩	Current Price ⇩	High / Low ⇩	Stock P/E ⇩	Book Value ⇩	Dividend Yield ⇩	ROCE ⇩	ROE ⇩	Face Value ⇩
Goodricke Group Ltd	404 Cr.	187	357/159		145	0.00 %	14.8 %	25.0 %	10.0
Diana Tea Company Ltd	46.9 Cr.	31.3	53.8/23.5		48.9	0.00 %	3.15 %	0.32 %	5.00
Bengal Tea & Fabrics Ltd	133 Cr.	148	227/115		122	0.68 %	1.98 %	2.13 %	10.0
Bansisons Tea Industries Ltd	3.54 Cr.	5.60	8.90/3.80		9.35	0.00 %	2.66 %	2.66 %	10.0
B&A Ltd	186 Cr.	600	734/440	63.7	496	0.00 %	8.52 %	5.55 %	10.0
Industry Average	9,074.75 Cr	396.43		53.61	247.94	0.33%	8.47%	12.70%	7.00

All Competitor Stocks of Bombay Burmah Trading Corporation Ltd

Quarterly Result

Metric	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Sales	3,662	3,712	3,776	4,459	4,280	4,108	4,087	4,524	4,337	4,162	4,333	4,761	4,685
Expenses	3,285	3,313	3,654	4,056	3,756	3,431	3,748	3,737	3,538	3,399	3,598	4,037	3,810
Operating Profit	376	399	121	403	524	678	339	787	799	763	736	724	874
OPM %	10%	11%	3%	9%	12%	16%	8%	17%	18%	18%	17%	15%	19%
Other Income	59	85	150	118	483	-1,532	97	66	269	105	29	187	80
Interest	66	63	89	112	110	113	127	155	53	29	31	37	51
Depreciation	54	54	55	55	61	69	74	75	81	84	77	80	86
Profit before tax	316	367	128	353	836	-1,037	235	624	934	756	656	794	818
Tax %	43%	63%	100%	49%	26%	29%	71%	34%	22%	27%	28%	35%	23%
Net Profit	179	134	0	181	618	-1,334	68	412	731	549	472	516	627
EPS in Rs	-0.32	-7.43	-23.62	-8.63	22.60	-230.58	-22.38	17.49	65.46	40.73	31.86	36.22	48.58

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

Below is a detailed analysis of the quarterly data for Bombay Burmah Trading Corporation 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 4,685.00 Cr.. The value appears to be declining and may need further review. It has decreased from 4,761.00 Cr. (Sep 2024) to 4,685.00 Cr., marking a decrease of 76.00 Cr..
For Expenses, as of Dec 2024, the value is 3,810.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 4,037.00 Cr. (Sep 2024) to 3,810.00 Cr., marking a decrease of 227.00 Cr..
For Operating Profit, as of Dec 2024, the value is 874.00 Cr.. The value appears strong and on an upward trend. It has increased from 724.00 Cr. (Sep 2024) to 874.00 Cr., marking an increase of 150.00 Cr..
For OPM %, as of Dec 2024, the value is 19.00%. The value appears strong and on an upward trend. It has increased from 15.00% (Sep 2024) to 19.00%, marking an increase of 4.00%.
For Other Income, as of Dec 2024, the value is 80.00 Cr.. The value appears to be declining and may need further review. It has decreased from 187.00 Cr. (Sep 2024) to 80.00 Cr., marking a decrease of 107.00 Cr..
For Interest, as of Dec 2024, the value is 51.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 37.00 Cr. (Sep 2024) to 51.00 Cr., marking an increase of 14.00 Cr..
For Depreciation, as of Dec 2024, the value is 86.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 80.00 Cr. (Sep 2024) to 86.00 Cr., marking an increase of 6.00 Cr..
For Profit before tax, as of Dec 2024, the value is 818.00 Cr.. The value appears strong and on an upward trend. It has increased from 794.00 Cr. (Sep 2024) to 818.00 Cr., marking an increase of 24.00 Cr..
For Tax %, as of Dec 2024, the value is 23.00%. The value appears to be improving (decreasing) as expected. It has decreased from 35.00% (Sep 2024) to 23.00%, marking a decrease of 12.00%.
For Net Profit, as of Dec 2024, the value is 627.00 Cr.. The value appears strong and on an upward trend. It has increased from 516.00 Cr. (Sep 2024) to 627.00 Cr., marking an increase of 111.00 Cr..
For EPS in Rs, as of Dec 2024, the value is 48.58. The value appears strong and on an upward trend. It has increased from 36.22 (Sep 2024) to 48.58, marking an increase of 12.36.

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

Metric	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Sales	6,519	7,271	8,197	8,762	9,434	10,238	11,423	11,889	13,396	14,507	16,623	17,109	17,941
Expenses	6,077	6,642	7,335	7,558	8,164	8,919	9,741	10,138	11,247	12,912	14,897	14,195	14,844
Operating Profit	442	629	861	1,204	1,270	1,319	1,683	1,751	2,150	1,595	1,726	2,914	3,097
OPM %	7%	9%	11%	14%	13%	13%	15%	15%	16%	11%	10%	17%	17%
Other Income	76	88	295	161	186	201	391	440	338	384	-781	290	401
Interest	71	43	41	44	43	55	60	124	151	252	425	364	148
Depreciation	83	94	155	126	131	153	172	200	213	213	239	313	326
Profit before tax	363	579	961	1,195	1,282	1,312	1,841	1,868	2,124	1,514	281	2,527	3,024
Tax %	28%	31%	28%	34%	33%	41%	35%	31%	40%	47%	290%	31%
Net Profit	260	402	696	792	858	773	1,189	1,280	1,278	809	-534	1,737	2,163
EPS in Rs	18.96	29.68	51.15	55.36	60.45	39.76	89.00	85.75	52.96	9.09	-240.22	98.09	157.39
Dividend Payout %	16%	3%	2%	2%	2%	3%	1%	1%	2%	13%	-0%	1%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2013-2014	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024
YoY Net Profit Growth (%)	54.62%	73.13%	13.79%	8.33%	-9.91%	53.82%	7.65%	-0.16%	-36.70%	-166.01%	425.28%
Change in YoY Net Profit Growth (%)	0.00%	18.52%	-59.34%	-5.46%	-18.24%	63.72%	-46.16%	-7.81%	-36.54%	-129.31%	591.29%

Bombay Burmah Trading Corporation 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:	9%
5 Years:	8%
3 Years:	9%
TTM:	5%

Compounded Profit Growth
10 Years:	14%
5 Years:	3%
3 Years:	24%
TTM:	72%

Stock Price CAGR
10 Years:	17%
5 Years:	17%
3 Years:	27%
1 Year:	25%

Return on Equity
10 Years:	1%
5 Years:	-6%
3 Years:	-18%
Last Year:	16%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 3:52 pm

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	14	14	14	14	14	14	14	14	14	14	14	14	14
Reserves	1,133	1,280	1,552	1,899	3,664	3,950	4,403	5,080	5,462	5,483	4,018	4,662	5,092
Borrowings	985	787	883	793	1,014	1,024	956	2,045	2,670	5,880	6,542	2,161	2,957
Other Liabilities	1,291	1,601	2,043	2,442	2,699	3,344	4,054	4,190	4,271	3,874	5,103	5,121	5,208
Total Liabilities	3,423	3,682	4,493	5,148	7,391	8,332	9,427	11,329	12,418	15,251	15,677	11,959	13,271
Fixed Assets	1,758	1,875	1,878	1,989	2,217	2,373	2,717	2,889	2,802	2,763	3,638	3,751	3,920
CWIP	152	114	49	91	33	207	108	51	131	561	108	189	58
Investments	333	430	779	1,071	2,365	2,832	3,221	4,998	4,638	3,818	4,795	4,328	4,188
Other Assets	1,179	1,263	1,786	1,997	2,776	2,920	3,381	3,391	4,847	8,109	7,136	3,690	5,105
Total Assets	3,423	3,682	4,493	5,148	7,391	8,332	9,427	11,329	12,418	15,251	15,677	11,959	13,271

Below is a detailed analysis of the balance sheet data for Bombay Burmah Trading Corporation 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 ₹14.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2024) which recorded 14.00 Cr..
For Reserves, as of Sep 2024, the value is ₹5,092.00 Cr.. The value appears strong and on an upward trend. It has increased from 4,662.00 Cr. (Mar 2024) to ₹5,092.00 Cr., marking an increase of 430.00 Cr..
For Borrowings, as of Sep 2024, the value is ₹2,957.00 Cr.. The value appears to be increasing, which may not be favorable. Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has increased from 2,161.00 Cr. (Mar 2024) to ₹2,957.00 Cr., marking an increase of 796.00 Cr..
For Other Liabilities, as of Sep 2024, the value is ₹5,208.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 5,121.00 Cr. (Mar 2024) to ₹5,208.00 Cr., marking an increase of 87.00 Cr..
For Total Liabilities, as of Sep 2024, the value is ₹13,271.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 11,959.00 Cr. (Mar 2024) to ₹13,271.00 Cr., marking an increase of 1,312.00 Cr..
For Fixed Assets, as of Sep 2024, the value is ₹3,920.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,751.00 Cr. (Mar 2024) to ₹3,920.00 Cr., marking an increase of 169.00 Cr..
For CWIP, as of Sep 2024, the value is ₹58.00 Cr.. The value appears to be declining and may need further review. It has decreased from 189.00 Cr. (Mar 2024) to ₹58.00 Cr., marking a decrease of 131.00 Cr..
For Investments, as of Sep 2024, the value is ₹4,188.00 Cr.. The value appears to be declining and may need further review. It has decreased from 4,328.00 Cr. (Mar 2024) to ₹4,188.00 Cr., marking a decrease of 140.00 Cr..
For Other Assets, as of Sep 2024, the value is ₹5,105.00 Cr.. The value appears strong and on an upward trend. It has increased from 3,690.00 Cr. (Mar 2024) to ₹5,105.00 Cr., marking an increase of 1,415.00 Cr..
For Total Assets, as of Sep 2024, the value is ₹13,271.00 Cr.. The value appears strong and on an upward trend. It has increased from 11,959.00 Cr. (Mar 2024) to ₹13,271.00 Cr., marking an increase of 1,312.00 Cr..

Notably, the Reserves (5,092.00 Cr.) exceed the Borrowings (2,957.00 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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Cash from Operating Activity +	303	649	656	786	411	1,213	1,104	1,409	1,692	1,447	2,475	2,038
Cash from Investing Activity +	47	-299	-435	-667	-357	-967	-772	-1,643	-393	-2,993	-1,819	3,814
Cash from Financing Activity +	-362	-391	-59	-304	-26	-221	-368	267	-866	1,494	-705	-5,648
Net Cash Flow	-13	-41	162	-185	27	26	-35	33	433	-52	-50	204

Free Cash Flow

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Free Cash Flow	-543.00	-158.00	-22.00	-792.00	0.00	0.00	-955.00	-1.00	0.00	-4.00	-5.00	0.00

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

Month	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	10	9	9	10	9	13	15	11	9	10	9	10
Inventory Days	44	44	39	39	47	43	48	43	56	59	47	47
Days Payable	39	50	56	58	50	60	64	56	64	54	55	63
Cash Conversion Cycle	15	2	-8	-9	5	-4	-1	-1	1	14	1	-6
Working Capital Days	-4	-6	-5	6	36	24	31	22	18	19	-6	-9
ROCE %	16%	24%	28%	36%	27%	21%	27%	24%	24%	15%	16%	28%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoters	74.04%	74.04%	74.04%	74.04%	74.04%	74.04%	74.05%	74.05%	74.05%	74.05%	74.05%	74.05%
FIIs	7.29%	7.63%	7.71%	7.82%	7.95%	8.24%	8.27%	8.48%	8.96%	8.86%	9.48%	9.64%
DIIs	1.18%	1.18%	1.18%	1.20%	1.19%	1.19%	1.30%	1.25%	1.27%	1.45%	1.50%	1.48%
Public	17.49%	17.14%	17.06%	16.95%	16.83%	16.53%	16.39%	16.22%	15.71%	15.64%	14.97%	14.84%
No. of Shareholders	46,465	45,153	44,960	44,356	43,686	40,495	38,086	33,322	32,500	34,104	40,610	39,028

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Nippon India Nifty Smallcap 250 Index Fund	9,967	0.18	1.26	9,967	2025-04-22 17:25:39	0%
Motilal Oswal Nifty Smallcap 250 Index Fund	6,265	0.18	0.79	6,265	2025-04-22 17:25:39	0%
SBI Nifty Smallcap 250 Index Fund	4,552	0.18	0.57	4,552	2025-04-22 17:25:39	0%
ICICI Prudential Nifty Smallcap 250 Index Fund	2,470	0.18	0.31	2,470	2025-04-22 17:25:39	0%
HDFC NIFTY Smallcap 250 ETF	1,128	0.18	0.14	1,128	2025-04-22 17:25:39	0%
HDFC Nifty Smallcap 250 Index Fund	874	0.18	0.11	874	2025-04-22 17:25:39	0%
Motilal Oswal Nifty 500 Index Fund	701	0.02	0.09	701	2025-04-22 17:25:39	0%
Edelweiss Nifty Smallcap 250 Index Fund	194	0.18	0.02	194	2025-04-22 17:25:39	0%
ICICI Prudential S&P BSE 500 ETF	172	0.02	0.02	172	2025-04-22 17:25:39	0%
HDFC S&P BSE 500 ETF	9	0.02	0	9	2025-04-22 17:25:39	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 24	Mar 23	Mar 22	Mar 21	Mar 20
FaceValue	2.00	2.00	2.00	2.00	2.00
Basic EPS (Rs.)	98.09	-240.19	9.09	52.96	85.75
Diluted EPS (Rs.)	98.09	-240.19	9.09	52.96	85.75
Cash EPS (Rs.)	320.35	109.37	234.88	251.42	193.01
Book Value[Excl.RevalReserv]/Share (Rs.)	952.73	832.81	973.01	1041.50	1046.50
Book Value[Incl.RevalReserv]/Share (Rs.)	952.73	832.81	973.01	1041.50	1046.50
Revenue From Operations / Share (Rs.)	2450.67	2381.05	2083.31	1918.85	1703.01
PBDIT / Share (Rs.)	501.00	464.05	370.66	394.29	297.31
PBIT / Share (Rs.)	456.12	429.77	339.89	363.82	268.66
PBT / Share (Rs.)	388.89	157.63	305.17	342.21	248.49
Net Profit / Share (Rs.)	275.46	75.10	204.11	220.95	164.37
NP After MI And SOA / Share (Rs.)	98.03	-240.05	9.08	52.93	85.69
PBDIT Margin (%)	20.44	19.48	17.79	20.54	17.45
PBIT Margin (%)	18.61	18.04	16.31	18.96	15.77
PBT Margin (%)	15.86	6.62	14.64	17.83	14.59
Net Profit Margin (%)	11.24	3.15	9.79	11.51	9.65
NP After MI And SOA Margin (%)	4.00	-10.08	0.43	2.75	5.03
Return on Networth / Equity (%)	14.63	-41.54	1.15	6.74	11.74
Return on Capital Employeed (%)	41.37	29.15	22.59	29.71	22.87
Return On Assets (%)	5.72	-10.64	0.41	2.97	5.26
Long Term Debt / Equity (X)	0.19	1.06	0.64	0.20	0.15
Total Debt / Equity (X)	0.45	1.62	1.07	0.48	0.36
Asset Turnover Ratio (%)	1.24	1.07	1.05	1.13	1.14
Current Ratio (X)	1.23	1.55	1.81	1.54	1.31
Quick Ratio (X)	0.93	1.32	1.51	1.24	1.05
Inventory Turnover Ratio (X)	6.93	6.27	5.80	6.53	6.74
Dividend Payout Ratio (NP) (%)	1.22	-0.49	0.00	2.26	1.16
Dividend Payout Ratio (CP) (%)	0.83	-0.58	0.00	1.43	0.87
Earning Retention Ratio (%)	98.78	100.49	0.00	97.74	98.84
Cash Earning Retention Ratio (%)	99.17	100.58	0.00	98.57	99.13
Interest Coverage Ratio (X)	9.61	7.63	10.28	18.32	16.76
Interest Coverage Ratio (Post Tax) (X)	6.58	5.15	6.63	11.27	10.40
Enterprise Value (Cr.)	14170.57	10312.20	8595.21	10650.14	8961.83
EV / Net Operating Revenue (X)	0.82	0.62	0.59	0.79	0.75
EV / EBITDA (X)	4.05	3.18	3.32	3.87	4.32
MarketCap / Net Operating Revenue (X)	0.63	0.34	0.41	0.57	0.42
Retention Ratios (%)	98.77	100.49	0.00	97.73	98.83
Price / BV (X)	2.34	1.41	1.09	1.42	1.00
Price / Net Operating Revenue (X)	0.63	0.34	0.41	0.57	0.42
EarningsYield	0.06	-0.29	0.01	0.04	0.11

After reviewing the key financial ratios for Bombay Burmah Trading Corporation 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 98.09. This value is within the healthy range. It has increased from -240.19 (Mar 23) to 98.09, marking an increase of 338.28.
For Diluted EPS (Rs.), as of Mar 24, the value is 98.09. This value is within the healthy range. It has increased from -240.19 (Mar 23) to 98.09, marking an increase of 338.28.
For Cash EPS (Rs.), as of Mar 24, the value is 320.35. This value is within the healthy range. It has increased from 109.37 (Mar 23) to 320.35, marking an increase of 210.98.
For Book Value[Excl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 952.73. It has increased from 832.81 (Mar 23) to 952.73, marking an increase of 119.92.
For Book Value[Incl.RevalReserv]/Share (Rs.), as of Mar 24, the value is 952.73. It has increased from 832.81 (Mar 23) to 952.73, marking an increase of 119.92.
For Revenue From Operations / Share (Rs.), as of Mar 24, the value is 2,450.67. It has increased from 2,381.05 (Mar 23) to 2,450.67, marking an increase of 69.62.
For PBDIT / Share (Rs.), as of Mar 24, the value is 501.00. This value is within the healthy range. It has increased from 464.05 (Mar 23) to 501.00, marking an increase of 36.95.
For PBIT / Share (Rs.), as of Mar 24, the value is 456.12. This value is within the healthy range. It has increased from 429.77 (Mar 23) to 456.12, marking an increase of 26.35.
For PBT / Share (Rs.), as of Mar 24, the value is 388.89. This value is within the healthy range. It has increased from 157.63 (Mar 23) to 388.89, marking an increase of 231.26.
For Net Profit / Share (Rs.), as of Mar 24, the value is 275.46. This value is within the healthy range. It has increased from 75.10 (Mar 23) to 275.46, marking an increase of 200.36.
For NP After MI And SOA / Share (Rs.), as of Mar 24, the value is 98.03. This value is within the healthy range. It has increased from -240.05 (Mar 23) to 98.03, marking an increase of 338.08.
For PBDIT Margin (%), as of Mar 24, the value is 20.44. This value is within the healthy range. It has increased from 19.48 (Mar 23) to 20.44, marking an increase of 0.96.
For PBIT Margin (%), as of Mar 24, the value is 18.61. This value is within the healthy range. It has increased from 18.04 (Mar 23) to 18.61, marking an increase of 0.57.
For PBT Margin (%), as of Mar 24, the value is 15.86. This value is within the healthy range. It has increased from 6.62 (Mar 23) to 15.86, marking an increase of 9.24.
For Net Profit Margin (%), as of Mar 24, the value is 11.24. This value exceeds the healthy maximum of 10. It has increased from 3.15 (Mar 23) to 11.24, marking an increase of 8.09.
For NP After MI And SOA Margin (%), as of Mar 24, the value is 4.00. This value is below the healthy minimum of 8. It has increased from -10.08 (Mar 23) to 4.00, marking an increase of 14.08.
For Return on Networth / Equity (%), as of Mar 24, the value is 14.63. This value is below the healthy minimum of 15. It has increased from -41.54 (Mar 23) to 14.63, marking an increase of 56.17.
For Return on Capital Employeed (%), as of Mar 24, the value is 41.37. This value is within the healthy range. It has increased from 29.15 (Mar 23) to 41.37, marking an increase of 12.22.
For Return On Assets (%), as of Mar 24, the value is 5.72. This value is within the healthy range. It has increased from -10.64 (Mar 23) to 5.72, marking an increase of 16.36.
For Long Term Debt / Equity (X), as of Mar 24, the value is 0.19. This value is below the healthy minimum of 0.2. It has decreased from 1.06 (Mar 23) to 0.19, marking a decrease of 0.87.
For Total Debt / Equity (X), as of Mar 24, the value is 0.45. This value is within the healthy range. It has decreased from 1.62 (Mar 23) to 0.45, marking a decrease of 1.17.
For Asset Turnover Ratio (%), as of Mar 24, the value is 1.24. It has increased from 1.07 (Mar 23) to 1.24, marking an increase of 0.17.
For Current Ratio (X), as of Mar 24, the value is 1.23. This value is below the healthy minimum of 1.5. It has decreased from 1.55 (Mar 23) to 1.23, marking a decrease of 0.32.
For Quick Ratio (X), as of Mar 24, the value is 0.93. This value is below the healthy minimum of 1. It has decreased from 1.32 (Mar 23) to 0.93, marking a decrease of 0.39.
For Inventory Turnover Ratio (X), as of Mar 24, the value is 6.93. This value is within the healthy range. It has increased from 6.27 (Mar 23) to 6.93, marking an increase of 0.66.
For Dividend Payout Ratio (NP) (%), as of Mar 24, the value is 1.22. This value is below the healthy minimum of 20. It has increased from -0.49 (Mar 23) to 1.22, marking an increase of 1.71.
For Dividend Payout Ratio (CP) (%), as of Mar 24, the value is 0.83. This value is below the healthy minimum of 20. It has increased from -0.58 (Mar 23) to 0.83, marking an increase of 1.41.
For Earning Retention Ratio (%), as of Mar 24, the value is 98.78. This value exceeds the healthy maximum of 70. It has decreased from 100.49 (Mar 23) to 98.78, marking a decrease of 1.71.
For Cash Earning Retention Ratio (%), as of Mar 24, the value is 99.17. This value exceeds the healthy maximum of 70. It has decreased from 100.58 (Mar 23) to 99.17, marking a decrease of 1.41.
For Interest Coverage Ratio (X), as of Mar 24, the value is 9.61. This value is within the healthy range. It has increased from 7.63 (Mar 23) to 9.61, marking an increase of 1.98.
For Interest Coverage Ratio (Post Tax) (X), as of Mar 24, the value is 6.58. This value is within the healthy range. It has increased from 5.15 (Mar 23) to 6.58, marking an increase of 1.43.
For Enterprise Value (Cr.), as of Mar 24, the value is 14,170.57. It has increased from 10,312.20 (Mar 23) to 14,170.57, marking an increase of 3,858.37.
For EV / Net Operating Revenue (X), as of Mar 24, the value is 0.82. This value is below the healthy minimum of 1. It has increased from 0.62 (Mar 23) to 0.82, marking an increase of 0.20.
For EV / EBITDA (X), as of Mar 24, the value is 4.05. This value is below the healthy minimum of 5. It has increased from 3.18 (Mar 23) to 4.05, marking an increase of 0.87.
For MarketCap / Net Operating Revenue (X), as of Mar 24, the value is 0.63. This value is below the healthy minimum of 1. It has increased from 0.34 (Mar 23) to 0.63, marking an increase of 0.29.
For Retention Ratios (%), as of Mar 24, the value is 98.77. This value exceeds the healthy maximum of 70. It has decreased from 100.49 (Mar 23) to 98.77, marking a decrease of 1.72.
For Price / BV (X), as of Mar 24, the value is 2.34. This value is within the healthy range. It has increased from 1.41 (Mar 23) to 2.34, marking an increase of 0.93.
For Price / Net Operating Revenue (X), as of Mar 24, the value is 0.63. This value is below the healthy minimum of 1. It has increased from 0.34 (Mar 23) to 0.63, marking an increase of 0.29.
For EarningsYield, as of Mar 24, the value is 0.06. This value is below the healthy minimum of 5. It has increased from -0.29 (Mar 23) to 0.06, marking an increase of 0.35.

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 Burmah Trading Corporation Ltd as of April 23, 2025 is: 1,174.54

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 23, 2025, Bombay Burmah Trading Corporation Ltd is Overvalued by 40.38% compared to the current share price 1,970.00

Intrinsic Value of Bombay Burmah Trading Corporation Ltd as of April 23, 2025 is: 1,460.41

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 23, 2025, Bombay Burmah Trading Corporation Ltd is Overvalued by 25.87% compared to the current share price 1,970.00

Last 5 Year EPS CAGR: 24.34%

*Investments are subject to market risks

Strength and Weakness

Strength	Weakness
The stock has a high average ROCE of 23.83%, which is a positive sign. The stock has a low average Working Capital Days of 10.50, which is a positive sign. The company has higher reserves (3,667.54 cr) compared to borrowings (2,207.46 cr), indicating strong financial stability. The company has shown consistent growth in sales (11.31 cr) and profit (169.00 cr) over the years.	The stock has a high average Cash Conversion Cycle of 0.75, which may not be favorable.

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 Burmah Trading Corporation Ltd:
1. Net Profit Margin: 11.24%
  - 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: 41.37% (Industry Average ROCE: 8.47%)
  - 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%: 14.63% (Industry Average ROE: 12.7%)
  - 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): 6.58
  - 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: 0.93
  - 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: 12.2 (Industry average Stock P/E: 29.48)
  - 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: 0.45
  - 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 Burmah Trading Corporation Ltd. is a Public Limited Listed company incorporated on 09/04/1863 and has its registered office in the State of Maharashtra, India. Company's Corporate Identification Number(CIN) is L99999MH1863PLC000002 and registration number is 000002. Currently Company is involved in the business activities of Manufacture of parts and accessories for motor vehicles. Company's Total Operating Revenue is Rs. 261.32 Cr. and Equity Capital is Rs. 13.96 Cr. for the Year ended 31/03/2024.

INDUSTRY	ADDRESS	CONTACT
Plantations - Tea & Coffee	9, Wallace Street, Mumbai Maharashtra 400001	investorservices@bbtcl.com http://www.bbtcl.com

Management
Name	Position Held
Mr. Nusli N Wadia	Chairman
Mr. Ness N Wadia	Managing Director
Dr.(Mrs.) Minnie Bodhanwala	Director
Mr. Rajesh Batra	Director
Mrs. Chandra Iyengar	Director
Dr. Y S P Thorat	Director

FAQ

What is the intrinsic value of Bombay Burmah Trading Corporation Ltd?

Bombay Burmah Trading Corporation Ltd's intrinsic value (as of 23 April 2025) is ₹1174.54 — 40.38% lower the current market price of 1,970.00, indicating overvalued. Calculated using the PE ratio method, this valuation considers the company's 13,746 Cr. market cap, FY2025-2026 high/low of ₹2,975/1,318, reserves of 5,092 Cr, and liabilities of 13,271 Cr.

What is the Market Cap of Bombay Burmah Trading Corporation Ltd?

The Market Cap of Bombay Burmah Trading Corporation Ltd is 13,746 Cr..

What is the current Stock Price of Bombay Burmah Trading Corporation Ltd as on 23 April 2025?

The current stock price of Bombay Burmah Trading Corporation Ltd as on 23 April 2025 is 1,970.

What is the High / Low of Bombay Burmah Trading Corporation Ltd stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of Bombay Burmah Trading Corporation Ltd stocks is ₹2,975/1,318.

What is the Stock P/E of Bombay Burmah Trading Corporation Ltd?

The Stock P/E of Bombay Burmah Trading Corporation Ltd is 12.2.

What is the Book Value of Bombay Burmah Trading Corporation Ltd?

The Book Value of Bombay Burmah Trading Corporation Ltd is 732.

What is the Dividend Yield of Bombay Burmah Trading Corporation Ltd?

The Dividend Yield of Bombay Burmah Trading Corporation Ltd is 0.86 %.

What is the ROCE of Bombay Burmah Trading Corporation Ltd?

The ROCE of Bombay Burmah Trading Corporation Ltd is 28.3 %.

What is the ROE of Bombay Burmah Trading Corporation Ltd?

The ROE of Bombay Burmah Trading Corporation Ltd is 16.3 %.

What is the Face Value of Bombay Burmah Trading Corporation Ltd?

The Face Value of Bombay Burmah Trading Corporation Ltd is 2.00.