Fundamental Analysis of Bombay Burmah Trading Corporation Ltd

About the Company - Bombay Burmah Trading Corporation Ltd

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 belongs to the Industry of Plantations - Tea & Coffee. Company’s Total Operating Revenue is Rs. 339.42 Cr. and Equity Capital is Rs. 13.96 Cr. for the Year ended 31/03/2022.

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
Mrs. Chandra Iyengar	Director
Dr.(Mrs.) Minnie Bodhanwala	Director
Mr. Rajesh Batra	Director
Dr. Y S P Thorat	Director
Mr. Vinesh Kumar Jairath	Director

Basic Stock Data of Bombay Burmah Trading Corporation Ltd

Last Updated: July 26, 2024, 10:56 pm

Market Cap	15,995 Cr.
Current Price	2,290
High / Low	2,408/970
Stock P/E	22.5
Book Value	670
Dividend Yield	0.05 %
ROCE	28.3 %
ROE	16.3 %
Face Value	2.00
PEG Ratio	-0.33

Data Source: screener.in

Bombay Burmah Trading Corporation Ltd Quarterly Results

Month

Last Updated: July 10, 2024, 3:50 pm

Bombay Burmah Trading Corporation Ltd Quarterly Chart

Bombay Burmah Trading Corporation Ltd Profit & Loss

Last Updated: July 10, 2024, 3:50 pm

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	TTM
Sales	5,928	6,519	7,271	8,197	8,762	9,434	10,238	11,423	11,889	13,396	14,507	16,623	16,999
Expenses	5,582	6,077	6,642	7,335	7,558	8,164	8,919	9,741	10,138	11,247	12,912	14,896	14,671
Operating Profit	345	442	629	861	1,204	1,270	1,319	1,683	1,751	2,150	1,595	1,727	2,328
OPM %	6%	7%	9%	11%	14%	13%	13%	15%	15%	16%	11%	10%	14%
Other Income	248	76	88	295	161	186	201	391	440	338	384	-781	-900
Interest	78	71	43	41	44	43	55	60	124	151	252	425	506
Depreciation	74	83	94	155	126	131	153	172	200	213	213	239	278
Profit before tax	442	363	579	961	1,195	1,282	1,312	1,841	1,868	2,124	1,514	281	644
Tax %	26%	28%	31%	28%	34%	33%	41%	35%	31%	40%	47%	290%
Net Profit	330	260	402	696	792	858	773	1,189	1,280	1,278	809	-534	-250
EPS in Rs	32.97	18.96	29.68	51.15	55.36	60.45	39.76	89.00	85.75	52.96	9.09	-240.19	-214.94
Dividend Payout %	4%	16%	3%	2%	2%	2%	3%	1%	1%	2%	13%	-0%

Bombay Burmah Trading Corporation Ltd Profit & Loss Yearly Chart

Bombay Burmah Trading Corporation Ltd Growth

Compounded Sales Growth
10 Years:	9%
5 Years:	8%
3 Years:	9%
TTM:	3%

Compounded Profit Growth
10 Years:	14%
5 Years:	3%
3 Years:	24%
TTM:	121%

Stock Price CAGR
10 Years:	28%
5 Years:	21%
3 Years:	21%
1 Year:	95%

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

Last Updated: July 24, 2024, 11:43 pm

Bombay Burmah Trading Corporation Ltd Balance Sheet

Last Updated: July 18, 2024, 7:13 am

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
Equity Capital	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	4,020	4,662
Borrowings	985	787	883	793	1,014	1,024	956	2,045	2,670	5,880	6,542	2,161
Other Liabilities	1,291	1,601	2,043	2,442	2,699	3,344	4,054	4,190	4,271	3,874	5,103	5,124
Total Liabilities	3,423	3,682	4,493	5,148	7,391	8,332	9,427	11,329	12,418	15,251	15,678	11,962
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
CWIP	152	114	49	91	33	207	108	51	131	561	108	189
Investments	333	430	779	1,071	2,365	2,832	3,221	4,998	4,638	3,818	4,796	4,328
Other Assets	1,179	1,263	1,786	1,997	2,776	2,920	3,381	3,391	4,847	8,109	7,136	3,693
Total Assets	3,423	3,682	4,493	5,148	7,391	8,332	9,427	11,329	12,418	15,251	15,678	11,962

Bombay Burmah Trading Corporation Ltd Reserves and Borrowings Chart

Bombay Burmah Trading Corporation Ltd 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

Bombay Burmah Trading Corporation Ltd Financial Efficiency Indicators

Month	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023
Debtor Days	10	10	9	9	10	9	13	15	11	9	10	9
Inventory Days	50	44	44	39	39	47	43	48	43	56	59	47
Days Payable	41	39	50	56	58	50	60	64	56	64	54	55
Cash Conversion Cycle	20	15	2	-8	-9	5	-4	-1	-1	1	14	1
Working Capital Days	-15	-4	-6	-5	6	36	24	31	22	18	19	-5
ROCE %	13%	16%	24%	28%	36%	27%	21%	27%	24%	24%	15%	16%

Bombay Burmah Trading Corporation Ltd Financial Efficiency Indicators Chart

Bombay Burmah Trading Corporation Ltd Share Holding Pattern

Month	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoters	74.04%	74.04%	74.04%	74.04%	74.04%	74.04%	74.04%	74.04%	74.04%	74.05%	74.05%	74.05%
FIIs	7.69%	7.16%	7.18%	7.29%	7.63%	7.71%	7.82%	7.95%	8.24%	8.27%	8.48%	8.96%
DIIs	1.15%	1.14%	1.15%	1.18%	1.18%	1.18%	1.20%	1.19%	1.19%	1.30%	1.25%	1.27%
Public	17.11%	17.66%	17.63%	17.49%	17.14%	17.06%	16.95%	16.83%	16.53%	16.39%	16.22%	15.71%
No. of Shareholders	42,654	48,469	48,262	46,465	45,153	44,960	44,356	43,686	40,495	38,086	33,322	32,500

Bombay Burmah Trading Corporation Ltd Shareholding Pattern Chart

No. of Bombay Burmah Trading Corporation Ltd Shareholders

Bombay Burmah Trading Corporation Ltd 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	194	2024-07-25	5037.63%
Motilal Oswal Nifty Smallcap 250 Index Fund	6,265	0.18	0.79	194	2024-07-25	3129.38%
SBI Nifty Smallcap 250 Index Fund	4,552	0.18	0.57	194	2024-07-25	2246.39%
ICICI Prudential Nifty Smallcap 250 Index Fund	2,470	0.18	0.31	194	2024-07-25	1173.2%
HDFC NIFTY Smallcap 250 ETF	1,128	0.18	0.14	194	2024-07-25	481.44%
HDFC Nifty Smallcap 250 Index Fund	874	0.18	0.11	194	2024-07-25	350.52%
Motilal Oswal Nifty 500 Index Fund	701	0.02	0.09	194	2024-07-25	261.34%
Edelweiss Nifty Smallcap 250 Index Fund	194	0.18	0.02	194	2024-07-25	0%
ICICI Prudential S&P BSE 500 ETF	172	0.02	0.02	194	2024-07-25	-11.34%
HDFC S&P BSE 500 ETF	9	0.02	0	194	2024-07-25	-95.36%

Bombay Burmah Trading Corporation Ltd ROCE Trend

Bombay Burmah Trading Corporation Ltd EPS Trend

Bombay Burmah Trading Corporation Ltd 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.)	98.03	-240.19	9.09	52.96	85.75
Diluted EPS (Rs.)	98.03	-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	0.03	0.04
Current Ratio (X)	1.22	1.55	1.81	1.54	1.31
Quick Ratio (X)	0.92	1.32	1.51	1.24	1.05
Inventory Turnover Ratio (X)	6.93	6.27	5.80	0.16	0.18
Dividend Payout Ratio (NP) (%)	0.00	-0.49	0.00	2.26	1.16
Dividend Payout Ratio (CP) (%)	0.00	-0.58	0.00	1.43	0.87
Earning Retention Ratio (%)	0.00	100.49	0.00	97.74	98.84
Cash Earning Retention Ratio (%)	0.00	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 (%)	0.00	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

Bombay Burmah Trading Corporation Ltd Profitability Ratios (%)

Bombay Burmah Trading Corporation Ltd Liquidity Ratios

Bombay Burmah Trading Corporation Ltd Liquidity Ratios (%)

Bombay Burmah Trading Corporation Ltd Interest Coverage Ratios (%)

Bombay Burmah Trading Corporation Ltd Valuation Ratios

Fair Value

Fair Value: 2,458.45

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.

Undervalued: 7.36% compared to the current price 2290

Intrinsic Value: 784.78

Calculation basis:

Fair 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 fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Overvalued: 65.73% compared to the current price 2290

Last 5 Year EPS CAGR: -68.08%

*Investments are subject to market risks

Strength and Weakness of Bombay Burmah Trading Corporation Ltd Stock

Strength	Weakness
The stock has a high average ROCE of 22.58%, which is a positive sign. The stock has a low average Working Capital Days of 10.08, which is a positive sign. The company has higher reserves (3,549.00 cr) compared to borrowings (2,145.00 cr), indicating strong financial stability. The company has shown consistent growth in sales (10.31 cr) and profit (252.15 cr) over the years.	The stock has a high average Cash Conversion Cycle of 2.92, which may not be favorable.

FAQ

What is the latest fair value of Bombay Burmah Trading Corporation Ltd?

The latest fair value of Bombay Burmah Trading Corporation Ltd is ₹2458.45.

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

The Market Cap of Bombay Burmah Trading Corporation Ltd is 15,995 Cr..

What is the current Stock Price of Bombay Burmah Trading Corporation Ltd as on 27 July 2024?

The current stock price of Bombay Burmah Trading Corporation Ltd as on 27 July 2024 is 2,290.

What is the High / Low of Bombay Burmah Trading Corporation Ltd stocks in FY 2024?

In FY 2024, the High / Low of Bombay Burmah Trading Corporation Ltd stocks is 2,408/970.

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

The Stock P/E of Bombay Burmah Trading Corporation Ltd is 22.5.

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

The Book Value of Bombay Burmah Trading Corporation Ltd is 670.

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

The Dividend Yield of Bombay Burmah Trading Corporation Ltd is 0.05 %.

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.