Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:43 am
Author: Getaka|Social: XLinkedIn

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

Fair Value

₹145.34Undervalued by 42.49%vs CMP ₹102.00

P/E (116.0) × ROE (1.4%) × BV (₹113.00) × DY (1.17%)

₹123.88Undervalued by 21.45%vs CMP ₹102.00
MoS: +17.7% (Adequate)Confidence: 53/100 (Moderate)Models: 3 Under, 6 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹274.7324%Under (+169.3%)
Graham NumberEarnings₹46.2114%Over (-54.7%)
Earnings PowerEarnings₹294.2512%Under (+188.5%)
DCFCash Flow₹19.9912%Over (-80.4%)
Net Asset ValueAssets₹112.768%Under (+10.5%)
EV/EBITDAEnterprise₹3.9110%Over (-96.2%)
Earnings YieldEarnings₹8.408%Over (-91.8%)
ROCE CapitalReturns₹9.698%Over (-90.5%)
Revenue MultipleRevenue₹77.486%Over (-24%)
Consensus (9 models)₹123.88100%Undervalued
Key Drivers: EPS CAGR 89.0% lifts DCF — verify sustainability. | P/E of 116 makes PE-ROE unreliable — asset/earnings models are better benchmarks.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 89.0%

*Investments are subject to market risks

Investment Snapshot

40
Bombay Dyeing & Manufacturing Company Ltd scores 40/100 (Weak)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health46/100 · Moderate
ROCE 2.6% WeakROE 1.4% WeakD/E -20.15 Low debtInterest Coverage 0.0x RiskyProfitable 2/5 years Inconsistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 53.6% Stable
Earnings Quality40/100 · Moderate
OPM contracting (4% → -3%) Declining
Quarterly Momentum50/100 · Moderate
Revenue (4Q): -4% YoY FlatProfit (4Q): -97% YoY DecliningOPM: -3.5% (up 7.5% YoY) Margin expansion
Industry Rank10/100 · Weak
P/E 116.0 vs industry 44.4 Premium to peersROCE 2.6% vs industry 11.1% Below peersROE 1.4% vs industry 12.6% Below peers3Y sales CAGR: -7% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:43 am

Market Cap 2,113 Cr.
Current Price 102
Intrinsic Value₹123.88
High / Low 197/92.0
Stock P/E116
Book Value 113
Dividend Yield1.17 %
ROCE2.60 %
ROE1.37 %
Face Value 2.00
PEG Ratio1.30

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

View Share Price Target for Bombay Dyeing & Manufacturing Company Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Bombay Dyeing & Manufacturing Company Ltd 2,113 Cr. 102 197/92.0116 1131.17 %2.60 %1.37 % 2.00
Ganesha Ecosphere Ltd 2,739 Cr. 1,022 1,742/65370.7 4710.44 %11.0 %9.38 % 10.0
Raj Rayon Industries Ltd 1,131 Cr. 20.3 31.9/19.233.8 2.460.00 %6.78 %15.3 % 1.00
AYM Syntex Ltd 1,097 Cr. 187 279/142 98.10.00 %8.36 %2.53 % 10.0
AK Spintex Ltd 724 Cr. 233 289/17898.9 47.00.00 %13.4 %13.5 % 2.00
Industry Average1,220.29 Cr126.5644.4281.390.37%11.07%12.57%7.18

All Competitor Stocks of Bombay Dyeing & Manufacturing Company Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 745.22651.97670.17498.01440.60369.22380.65450.97380.63414.81359.02377.84362.63
Expenses 737.08612.19765.50494.65425.11393.43424.51439.02422.43398.91371.87391.88375.34
Operating Profit 8.1439.78-95.333.3615.49-24.21-43.8611.95-41.8015.90-12.85-14.04-12.71
OPM % 1.09%6.10%-14.22%0.67%3.52%-6.56%-11.52%2.65%-10.98%3.83%-3.58%-3.72%-3.50%
Other Income 35.576.2920.586.2981.853,897.7470.9322.13531.5189.5236.3136.5829.49
Interest 128.60138.64134.92114.64148.1158.415.195.587.703.302.663.613.61
Depreciation 7.997.989.407.877.897.797.798.098.278.278.257.848.53
Profit before tax -92.88-100.55-219.07-112.86-58.663,807.3314.0920.41473.7493.8512.5511.094.64
Tax % 0.20%0.00%12.35%6.18%-11.27%19.79%-371.19%24.20%17.07%25.41%8.53%-24.08%60.56%
Net Profit -93.07-100.55-246.13-119.84-52.053,053.9266.3915.47392.8870.0011.4813.761.83
EPS in Rs -4.51-4.87-11.92-5.80-2.52147.863.210.7519.023.390.560.670.09

Last Updated: January 2, 2026, 5:01 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 23, 2026, 4:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 2,6542,3761,8431,9242,6624,4301,8951,1932,0012,6741,6881,6051,424
Expenses 2,4102,1221,6511,6912,0772,7201,5661,1671,8502,7081,7371,6321,491
Operating Profit 2442541922325851,71032826151-35-49-26-67
OPM % 9%11%10%12%22%39%17%2%8%-1%-3%-2%-5%
Other Income 40553949-106455089-1291024,057679128
Interest 1912272833684134895545885245233261912
Depreciation 60473432303033343333313333
Profit before tax 3335-85-119371,236-209-507-534-4893,65060116
Tax % 27%30%0%25%7%0%-257%-7%-14%6%19%18%
Net Profit 2425-85-148341,230328-469-460-5172,94849017
EPS in Rs 1.181.19-4.13-7.181.6759.5515.87-22.71-22.29-25.01142.7623.720.84
Dividend Payout % 68%67%-12%-10%60%3%1%0%0%0%1%5%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)4.17%-440.00%-74.12%122.97%3517.65%-73.33%-242.99%1.92%-12.39%670.21%-83.38%
Change in YoY Net Profit Growth (%)0.00%-444.17%365.88%197.09%3394.67%-3590.98%-169.65%244.91%-14.31%682.60%-753.59%

Bombay Dyeing & Manufacturing Company Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-4%
5 Years:-3%
3 Years:-7%
TTM:-7%
Compounded Profit Growth
10 Years:8%
5 Years:-39%
3 Years:29%
TTM:127%
Stock Price CAGR
10 Years:11%
5 Years:22%
3 Years:19%
1 Year:-16%
Return on Equity
10 Years:%
5 Years:%
3 Years:%
Last Year:1%

Last Updated: September 5, 2025, 1:15 am

Balance Sheet

Last Updated: December 4, 2025, 1:03 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 41414141414141414141414141
Reserves 1,4221,5311,27129459513918-237-800-1,3151,8052,3022,295
Borrowings 1,4351,7262,4312,5422,8033,9714,1534,1724,4423,642333
Other Liabilities 8656956507617071,026586661545624709647597
Total Liabilities 3,7643,9934,3933,6384,1475,1784,7984,6374,2292,9922,5582,9932,936
Fixed Assets 858838590572556528521488466442575583586
CWIP 1537572757451100142755
Investments 5656567739501,0623764733661937461,4661,470
Other Assets 2,6963,0243,6752,2182,5663,5843,9003,6753,3962,3561,224918825
Total Assets 3,7643,9934,3933,6384,1475,1784,7984,6374,2292,9922,5582,9932,936

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + -1445-435169-451-738100604522861355-17
Cash from Investing Activity + 4-87421205599827114161773,53235
Cash from Financing Activity + -130404-254-154654-398-591-268-1,320-3,965-41
Net Cash Flow -11-121136-4714-27153260-282-78-23
Free Cash Flow -5049-437162-257-730896605128554,591467
CFO/OP 1%19%-222%77%-70%-43%32%2,335%352%-2,518%-1,064%-73%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow243.00253.00190.00230.00583.00-2.00324.0022.00147.00-38.00-52.00-29.00

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 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 27414726299013820054361110
Inventory Days 1422452591491265748221,2524901946978
Days Payable 126166113126108136104236916410187
Cash Conversion Cycle 4212019348475278551,217453166-212
Working Capital Days -2536-25-21315814835013462-19-328
ROCE %8%8%5%9%19%45%8%1%6%1%1%3%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 53.60%53.60%53.60%53.58%53.58%53.58%53.58%53.59%53.59%53.58%53.58%53.56%
FIIs 0.36%1.39%0.98%0.97%1.92%0.73%1.06%1.20%1.58%0.96%0.89%0.88%
DIIs 1.96%1.72%1.54%1.27%1.42%1.43%1.45%1.45%1.42%1.13%0.98%0.98%
Public 44.10%43.31%43.90%44.18%43.06%44.26%43.91%43.78%43.43%44.33%44.55%44.58%
No. of Shareholders 1,56,4531,40,7261,48,1231,45,5431,35,3741,36,8061,39,7061,47,9601,50,2891,51,3491,53,3081,49,818

Shareholding Pattern Chart

No. of Shareholders

Bombay Dyeing & Manufacturing Company Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
Motilal Oswal Nifty Microcap 250 Index Fund 78,869 0.29 1.1378,8692025-04-22 15:56:590%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 23.73142.77-25.02-22.29-22.71
Diluted EPS (Rs.) 23.73142.77-25.02-22.29-22.71
Cash EPS (Rs.) 25.31144.26-23.41-20.70-21.09
Book Value[Excl.RevalReserv]/Share (Rs.) 114.7689.42-61.64-36.66-9.43
Book Value[Incl.RevalReserv]/Share (Rs.) 114.7689.42-61.64-36.66-9.43
Revenue From Operations / Share (Rs.) 77.7381.75129.4596.8757.78
PBDIT / Share (Rs.) 4.852.993.2812.372.80
PBIT / Share (Rs.) 3.251.471.6710.781.17
PBT / Share (Rs.) 29.08176.71-23.65-25.87-24.52
Net Profit / Share (Rs.) 23.72142.75-25.02-22.29-22.72
NP After MI And SOA / Share (Rs.) 23.73142.76-25.02-22.29-22.71
PBDIT Margin (%) 6.233.652.5312.764.84
PBIT Margin (%) 4.181.791.2811.122.01
PBT Margin (%) 37.40216.16-18.27-26.70-42.44
Net Profit Margin (%) 30.51174.62-19.33-23.01-39.32
NP After MI And SOA Margin (%) 30.53174.63-19.32-23.00-39.30
Return on Networth / Equity (%) 20.67157.390.000.000.00
Return on Capital Employeed (%) 2.721.502.399.211.03
Return On Assets (%) 16.36115.15-17.25-10.88-10.11
Long Term Debt / Equity (X) 0.000.00-2.16-4.31-14.84
Total Debt / Equity (X) 0.000.00-2.92-6.07-20.15
Asset Turnover Ratio (%) 0.570.600.740.450.25
Current Ratio (X) 2.472.041.031.441.29
Quick Ratio (X) 1.981.580.320.440.40
Inventory Turnover Ratio (X) 6.431.720.880.600.24
Dividend Payout Ratio (NP) (%) 5.050.000.000.00-0.94
Dividend Payout Ratio (CP) (%) 4.730.000.000.00-1.01
Earning Retention Ratio (%) 94.950.000.000.00100.94
Cash Earning Retention Ratio (%) 95.270.000.000.00101.01
Interest Coverage Ratio (X) 5.200.180.120.480.09
Interest Coverage Ratio (Post Tax) (X) -2.26-2.060.010.560.10
Enterprise Value (Cr.) 2558.672785.254603.185981.504577.87
EV / Net Operating Revenue (X) 1.591.651.722.993.84
EV / EBITDA (X) 25.5645.1367.9823.4279.22
MarketCap / Net Operating Revenue (X) 1.671.950.431.021.21
Retention Ratios (%) 94.940.000.000.00100.94
Price / BV (X) 1.131.76-0.94-2.78-8.61
Price / Net Operating Revenue (X) 1.671.950.431.021.21
EarningsYield 0.180.89-0.44-0.22-0.32

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

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. 1605.43 Cr. and Equity Capital is Rs. 41.31 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Textiles - Processing/TexturisingNeville House, Mumbai Maharashtra 400001Contact not found
Management
NamePosition Held
Mr. Nusli N WadiaChairman
Mr. Rajesh BatraDirector
Mr. Ness N WadiaDirector
Dr.(Mrs.) Minnie BodhanwalaDirector
Mr. Sunil S LalbhaiDirector
Mr. Natarajan VenkataramanDirector
Mr. Varun BerryDirector
Mr. Sujal Anil ShahDirector
Mr. Srinivasan VishwanathanDirector
Mr. Jehangir N WadiaDirector
Dr. Yashwant Shankarrao Patil ThoratDirector

FAQ

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

As of 15 April 2026, Bombay Dyeing & Manufacturing Company Ltd's intrinsic value is ₹123.88, which is 21.45% higher than the current market price of ₹102.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (1.37 %), book value (₹113), dividend yield (1.17 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Bombay Dyeing & Manufacturing Company Ltd?

Bombay Dyeing & Manufacturing Company Ltd is trading at ₹102.00 as of 15 April 2026, with a FY2026-2027 high of ₹197 and low of ₹92.0. The stock is currently near its 52-week low. Market cap stands at ₹2,113 Cr..

How does Bombay Dyeing & Manufacturing Company Ltd's P/E ratio compare to its industry?

Bombay Dyeing & Manufacturing Company Ltd has a P/E ratio of 116, which is above the industry average of 44.42. This significantly elevated P/E suggests the market expects strong future growth, or the stock may be overpriced relative to current earnings.

Is Bombay Dyeing & Manufacturing Company Ltd financially healthy?

Key indicators for Bombay Dyeing & Manufacturing Company Ltd: ROCE of 2.60 % is on the lower side compared to the industry average of 11.07%; ROE of 1.37 % is below ideal levels (industry average: 12.57%). Dividend yield is 1.17 %.

Is Bombay Dyeing & Manufacturing Company Ltd profitable and how is the profit trend?

Bombay Dyeing & Manufacturing Company Ltd reported a net profit of ₹490 Cr in Mar 2025 on revenue of ₹1,605 Cr. Compared to ₹-460 Cr in Mar 2022, the net profit shows an improving trend.

Does Bombay Dyeing & Manufacturing Company Ltd pay dividends?

Bombay Dyeing & Manufacturing Company Ltd has a dividend yield of 1.17 % at the current price of ₹102.00. The company pays dividends, though the yield is modest.

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
Explore Industry-wise Stock Analysis Reports