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

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

Bombay Dyeing & Manufacturing Company Ltd is trading at 126.00 as of 09 May 2026, with a FY2026-2027 high of 197 and low of 92.0. The stock is currently in the middle of its 52-week range. Market cap stands at 2,602 Cr..

Q: Is Bombay Dyeing & Manufacturing Company Ltd financially healthy?

Key indicators: ROCE of 2.60 % is on the lower side. Dividend yield is 0.95 %.

Fair Value

₹178.79Undervalued by 41.90%vs CMP ₹126.00

P/E (143.0) × ROE (1.4%) × BV (₹113.00) × DY (0.95%)

₹139.23Undervalued by 10.50%vs CMP ₹126.00

MoS: +9.5% (Thin)Confidence: 58/100 (Moderate)Models: 2 Under, 7 Over

Model	Category	Value	Weight	Signal
PE-ROE	Earnings	₹337.94	24%	Under (+168.2%)
Graham Number	Earnings	₹46.21	14%	Over (-63.3%)
Earnings Power	Earnings	₹295.18	12%	Under (+134.3%)
DCF	Cash Flow	₹20.05	12%	Over (-84.1%)
Net Asset Value	Assets	₹113.12	8%	Over (-10.2%)
EV/EBITDA	Enterprise	₹3.92	10%	Over (-96.9%)
Earnings Yield	Earnings	₹8.40	8%	Over (-93.3%)
ROCE Capital	Returns	₹9.72	8%	Over (-92.3%)
Revenue Multiple	Revenue	₹77.72	6%	Over (-38.3%)
Consensus (9 models)		₹139.23	100%	Undervalued

Key Drivers: EPS CAGR 89.0% lifts DCF — verify sustainability. | P/E of 143 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

Analyst Summary

Bombay Dyeing & Manufacturing Company Ltd operates in the Textiles - Processing/Texturising segment, current market price is ₹126.00, market cap is 2,602 Cr.. At a glance, stock P/E is 143, ROE is 1.37 %, ROCE is 2.60 %, book value is 113, dividend yield is 0.95 %. The latest intrinsic value estimate is ₹139.23, which is about 10.5% above the current price, so the page currently reads as potentially undervalued rather than fully priced. On operating trend, latest reported sales are about ₹1,605 Cr versus the prior period change of -4.9%, while latest net profit is about ₹490 Cr with a prior-period change of -83.4%. The 52-week range shown on this page is 197/92.0, which helps frame where the current quote sits within its recent trading band. Business context: About the Company - Qualitative AnalysisBombay 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 Identific…

This summary is generated from the stock page data available for Bombay Dyeing & Manufacturing Company Ltd: Intrinsic Value & Share Price Analysis and is refreshed automatically when the underlying metrics change.

Investment Snapshot

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 143.0 vs industry 57.6 Premium to peersROCE 2.6% vs industry 10.3% Below peersROE 1.4% vs industry 11.9% 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: May 4, 2026, 11:57 pm

Market Cap	2,602 Cr.
Current Price	126
Intrinsic Value	₹139.23
High / Low	197/92.0
Stock P/E	143
Book Value	113
Dividend Yield	0.95 %
ROCE	2.60 %
ROE	1.37 %
Face Value	2.00
PEG Ratio	1.61

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

Stock P/E Current Price Intrinsic Value

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	2,602 Cr.	126	197/92.0	143	113	0.95 %	2.60 %	1.37 %	2.00
Ganesha Ecosphere Ltd	2,810 Cr.	1,051	1,720/653	72.5	471	0.43 %	11.0 %	9.38 %	10.0
AYM Syntex Ltd	1,403 Cr.	242	279/142		98.1	0.00 %	8.36 %	2.53 %	10.0
Raj Rayon Industries Ltd	1,167 Cr.	21.1	31.9/19.2	34.9	2.46	0.00 %	6.78 %	15.3 %	1.00
AK Spintex Ltd	1,045 Cr.	337	360/178	143	47.0	0.00 %	13.4 %	13.5 %	2.00
Industry Average	1,257.88 Cr	143.56		57.56	81.46	0.30%	10.26%	11.88%	7.18

All Competitor Stocks of Bombay Dyeing & Manufacturing Company Ltd

Quarterly Result

Metric	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
Sales	745.22	651.97	670.17	498.01	440.60	369.22	380.65	450.97	380.63	414.81	359.02	377.84	362.63
Expenses	737.08	612.19	765.50	494.65	425.11	393.43	424.51	439.02	422.43	398.91	371.87	391.88	375.34
Operating Profit	8.14	39.78	-95.33	3.36	15.49	-24.21	-43.86	11.95	-41.80	15.90	-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	35.57	6.29	20.58	6.29	81.85	3,897.74	70.93	22.13	531.51	89.52	36.31	36.58	29.49
Interest	128.60	138.64	134.92	114.64	148.11	58.41	5.19	5.58	7.70	3.30	2.66	3.61	3.61
Depreciation	7.99	7.98	9.40	7.87	7.89	7.79	7.79	8.09	8.27	8.27	8.25	7.84	8.53
Profit before tax	-92.88	-100.55	-219.07	-112.86	-58.66	3,807.33	14.09	20.41	473.74	93.85	12.55	11.09	4.64
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	-52.05	3,053.92	66.39	15.47	392.88	70.00	11.48	13.76	1.83
EPS in Rs	-4.51	-4.87	-11.92	-5.80	-2.52	147.86	3.21	0.75	19.02	3.39	0.56	0.67	0.09

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

Quarterly Chart

Profit & Loss - Annual Report

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

Metric	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	2,654	2,376	1,843	1,924	2,662	4,430	1,895	1,193	2,001	2,674	1,688	1,605	1,424
Expenses	2,410	2,122	1,651	1,691	2,077	2,720	1,566	1,167	1,850	2,708	1,737	1,632	1,491
Operating Profit	244	254	192	232	585	1,710	328	26	151	-35	-49	-26	-67
OPM %	9%	11%	10%	12%	22%	39%	17%	2%	8%	-1%	-3%	-2%	-5%
Other Income	40	55	39	49	-106	45	50	89	-129	102	4,057	679	128
Interest	191	227	283	368	413	489	554	588	524	523	326	19	12
Depreciation	60	47	34	32	30	30	33	34	33	33	31	33	33
Profit before tax	33	35	-85	-119	37	1,236	-209	-507	-534	-489	3,650	601	16
Tax %	27%	30%	0%	25%	7%	0%	-257%	-7%	-14%	6%	19%	18%
Net Profit	24	25	-85	-148	34	1,230	328	-469	-460	-517	2,948	490	17
EPS in Rs	1.18	1.19	-4.13	-7.18	1.67	59.55	15.87	-22.71	-22.29	-25.01	142.76	23.72	0.84
Dividend Payout %	68%	67%	-12%	-10%	60%	3%	1%	0%	0%	0%	1%	5%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year	2014-2015	2015-2016	2016-2017	2017-2018	2018-2019	2019-2020	2020-2021	2021-2022	2022-2023	2023-2024	2024-2025
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

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Sep 2025
Equity Capital	41	41	41	41	41	41	41	41	41	41	41	41	41
Reserves	1,422	1,531	1,271	294	595	139	18	-237	-800	-1,315	1,805	2,302	2,295
Borrowings	1,435	1,726	2,431	2,542	2,803	3,971	4,153	4,172	4,442	3,642	3	3	3
Other Liabilities	865	695	650	761	707	1,026	586	661	545	624	709	647	597
Total Liabilities	3,764	3,993	4,393	3,638	4,147	5,178	4,798	4,637	4,229	2,992	2,558	2,993	2,936
Fixed Assets	858	838	590	572	556	528	521	488	466	442	575	583	586
CWIP	153	75	72	75	74	5	1	1	0	0	14	27	55
Investments	56	56	56	773	950	1,062	376	473	366	193	746	1,466	1,470
Other Assets	2,696	3,024	3,675	2,218	2,566	3,584	3,900	3,675	3,396	2,356	1,224	918	825
Total Assets	3,764	3,993	4,393	3,638	4,147	5,178	4,798	4,637	4,229	2,992	2,558	2,993	2,936

Reserves and Borrowings Chart

Cash Flow

Month	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Cash from Operating Activity +	45	-435	169	-451	-738	100	604	522	861	355	-17	-182
Cash from Investing Activity +	-87	42	120	559	98	271	141	6	177	3,532	35	209
Cash from Financing Activity +	30	404	-254	-154	654	-398	-591	-268	-1,320	-3,965	-41	-38
Net Cash Flow	-12	11	36	-47	14	-27	153	260	-282	-78	-23	-11
Free Cash Flow	49	-437	162	-257	-730	89	660	512	855	4,591	467	-256
CFO/OP	19%	-222%	77%	-70%	-43%	32%	2,335%	352%	-2,518%	-1,064%	-73%	382%

Free Cash Flow

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Free Cash Flow	243.00	253.00	190.00	230.00	583.00	-2.00	324.00	22.00	147.00	-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

Month	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	27	41	47	26	29	90	138	200	54	36	11	10
Inventory Days	142	245	259	149	126	574	822	1,252	490	194	69	78
Days Payable	126	166	113	126	108	136	104	236	91	64	101	87
Cash Conversion Cycle	42	120	193	48	47	527	855	1,217	453	166	-21	2
Working Capital Days	-25	36	-25	-213	158	148	350	134	62	-19	-3	28
ROCE %	8%	8%	5%	9%	19%	45%	8%	1%	6%	1%	1%	3%

Financial Efficiency Indicators Chart

Share Holding Pattern

Month	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 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	1,56,453	1,40,726	1,48,123	1,45,543	1,35,374	1,36,806	1,39,706	1,47,960	1,50,289	1,51,349	1,53,308	1,49,818

Shareholding Pattern Chart

No. of Shareholders

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

Mutual Fund Holdings

Fund Name	No of Shares	AUM (%)	Amount Invested (Cr)	Previous Number of Shares	Previous Date	Percentage Change
Motilal Oswal Nifty Microcap 250 Index Fund	78,869	0.29	1.13	78,869	2025-04-22 15:56:59	0%

ROCE Trend

EPS Trend

Key Financial Ratios

Month	Mar 25	Mar 24	Mar 23	Mar 22	Mar 21
FaceValue	2.00	2.00	2.00	2.00	2.00
Basic EPS (Rs.)	23.73	142.77	-25.02	-22.29	-22.71
Diluted EPS (Rs.)	23.73	142.77	-25.02	-22.29	-22.71
Cash EPS (Rs.)	25.31	144.26	-23.41	-20.70	-21.09
Book Value[Excl.RevalReserv]/Share (Rs.)	114.76	89.42	-61.64	-36.66	-9.43
Book Value[Incl.RevalReserv]/Share (Rs.)	114.76	89.42	-61.64	-36.66	-9.43
Revenue From Operations / Share (Rs.)	77.73	81.75	129.45	96.87	57.78
PBDIT / Share (Rs.)	4.85	2.99	3.28	12.37	2.80
PBIT / Share (Rs.)	3.25	1.47	1.67	10.78	1.17
PBT / Share (Rs.)	29.08	176.71	-23.65	-25.87	-24.52
Net Profit / Share (Rs.)	23.72	142.75	-25.02	-22.29	-22.72
NP After MI And SOA / Share (Rs.)	23.73	142.76	-25.02	-22.29	-22.71
PBDIT Margin (%)	6.23	3.65	2.53	12.76	4.84
PBIT Margin (%)	4.18	1.79	1.28	11.12	2.01
PBT Margin (%)	37.40	216.16	-18.27	-26.70	-42.44
Net Profit Margin (%)	30.51	174.62	-19.33	-23.01	-39.32
NP After MI And SOA Margin (%)	30.53	174.63	-19.32	-23.00	-39.30
Return on Networth / Equity (%)	20.67	157.39	0.00	0.00	0.00
Return on Capital Employeed (%)	2.72	1.50	2.39	9.21	1.03
Return On Assets (%)	16.36	115.15	-17.25	-10.88	-10.11
Long Term Debt / Equity (X)	0.00	0.00	-2.16	-4.31	-14.84
Total Debt / Equity (X)	0.00	0.00	-2.92	-6.07	-20.15
Asset Turnover Ratio (%)	0.57	0.60	0.74	0.45	0.25
Current Ratio (X)	2.47	2.04	1.03	1.44	1.29
Quick Ratio (X)	1.98	1.58	0.32	0.44	0.40
Inventory Turnover Ratio (X)	6.43	1.72	0.88	0.60	0.24
Dividend Payout Ratio (NP) (%)	5.05	0.00	0.00	0.00	-0.94
Dividend Payout Ratio (CP) (%)	4.73	0.00	0.00	0.00	-1.01
Earning Retention Ratio (%)	94.95	0.00	0.00	0.00	100.94
Cash Earning Retention Ratio (%)	95.27	0.00	0.00	0.00	101.01
Interest Coverage Ratio (X)	5.20	0.18	0.12	0.48	0.09
Interest Coverage Ratio (Post Tax) (X)	-2.26	-2.06	0.01	0.56	0.10
Enterprise Value (Cr.)	2558.67	2785.25	4603.18	5981.50	4577.87
EV / Net Operating Revenue (X)	1.59	1.65	1.72	2.99	3.84
EV / EBITDA (X)	25.56	45.13	67.98	23.42	79.22
MarketCap / Net Operating Revenue (X)	1.67	1.95	0.43	1.02	1.21
Retention Ratios (%)	94.94	0.00	0.00	0.00	100.94
Price / BV (X)	1.13	1.76	-0.94	-2.78	-8.61
Price / Net Operating Revenue (X)	1.67	1.95	0.43	1.02	1.21
EarningsYield	0.18	0.89	-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.

INDUSTRY	ADDRESS	CONTACT
Textiles - Processing/Texturising	Neville House, Mumbai Maharashtra 400001	Contact not found

Management
Name	Position Held
Mr. Nusli N Wadia	Chairman
Mr. Rajesh Batra	Director
Mr. Ness N Wadia	Director
Dr.(Mrs.) Minnie Bodhanwala	Director
Mr. Sunil S Lalbhai	Director
Mr. Natarajan Venkataraman	Director
Mr. Varun Berry	Director
Mr. Sujal Anil Shah	Director
Mr. Srinivasan Vishwanathan	Director
Mr. Jehangir N Wadia	Director
Dr. Yashwant Shankarrao Patil Thorat	Director

FAQ

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

As of 09 May 2026, Bombay Dyeing & Manufacturing Company Ltd's intrinsic value is ₹139.23, which is 10.50% higher than the current market price of ₹126.00, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (1.37 %), book value (₹113), dividend yield (0.95 %), 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 ₹126.00 as of 09 May 2026, with a FY2026-2027 high of ₹197 and low of ₹92.0. The stock is currently in the middle of its 52-week range. Market cap stands at ₹2,602 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 143, which is above the industry average of 57.56. 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 10.26%; ROE of 1.37 % is below ideal levels (industry average: 11.88%). Dividend yield is 0.95 %.

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 0.95 % at the current price of ₹126.00. The company pays dividends, though the yield is modest.