Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 December, 2024
Author: Getaka|Social: Getaka Financial Technology X (Earlier Twitter) Profile Getaka Financial Technology LinkedIn Logo
Stock Ticker - BSE: 543831 | NSE: BRIGHT

Bright Outdoor Media Ltd: Fundamental Analysis, Share Price Insights & Intrinsic Value (2024)

Share Price and Basic Stock Data

Last Updated: December 21, 2024, 1:16 am

Market Cap 676 Cr.
Current Price 464
High / Low 572/381
Stock P/E32.2
Book Value 106
Dividend Yield0.11 %
ROCE15.1 %
ROE13.1 %
Face Value 10.0
PEG Ratio1.21

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

View Share Price Target for

Competitors of

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Bright Outdoor Media Ltd 676 Cr. 464 572/38132.2 1060.11 %15.1 %13.1 % 10.0
Industry Average676.00 Cr464.0032.20106.000.11%15.10%13.10%10.00

All Competitor Stocks of

Quarterly Result

MonthMar 2022Sep 2022Mar 2023Sep 2023Mar 2024
Sales3645474165
Expenses3138413648
Operating Profit475517
OPM %13%15%11%13%26%
Other Income00000
Interest21100
Depreciation00001
Profit before tax364616
Tax %27%25%27%25%26%
Net Profit243412
EPS in Rs2.274.112.123.028.14

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Sales71245092107
Expenses6419447984
Operating Profit6571223
OPM %9%20%13%13%21%
Other Income11001
Interest54331
Depreciation00001
Profit before tax2141022
Tax %24%27%27%26%26%
Net Profit213716
EPS in Rs3.382.092.565.1011.02
Dividend Payout %0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)-50.00%200.00%133.33%128.57%
Change in YoY Net Profit Growth (%)0.00%250.00%-66.67%-4.76%

has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 4 years from 2020-2021 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:%
5 Years:%
3 Years:64%
TTM:40%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:147%
TTM:193%
Stock Price CAGR
10 Years:%
5 Years:%
3 Years:%
1 Year:-8%
Return on Equity
10 Years:%
5 Years:%
3 Years:11%
Last Year:13%

Last Updated: Unknown

Balance Sheet

Last Updated: December 14, 2024, 2:03 pm

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital5510141515
Reserves28292785132140
Borrowings52484134134
Other Liabilities161517222727
Total Liabilities1019794155187186
Fixed Assets44441519
CWIP-0-0-0-0-0-0
Investments000000
Other Assets979290151171166
Total Assets1019794155187186

Reserves and Borrowings Chart

Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +167-12-18
Cash from Investing Activity +110-198
Cash from Financing Activity +-3-7-76211
Net Cash Flow-10-0311

Free Cash Flow

MonthMar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-46.00-43.00-34.00-22.0010.00

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 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days238633264183214
Inventory Days
Days Payable
Cash Conversion Cycle238633264183214
Working Capital Days3991,132499298341
ROCE %6%9%12%15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Sep 2023Mar 2024Sep 2024
Promoters72.72%72.72%72.72%69.76%
FIIs0.00%7.04%7.18%7.86%
Public27.29%20.24%20.10%22.38%
No. of Shareholders423384814715

Shareholding Pattern Chart

No. of Shareholders

This stock is not held by any mutual fund

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 20
FaceValue10.00
Basic EPS (Rs.)1.93
Diluted EPS (Rs.)1.93
Cash EPS (Rs.)4.94
Book Value[Excl.RevalReserv]/Share (Rs.)62.26
Book Value[Incl.RevalReserv]/Share (Rs.)68.36
Revenue From Operations / Share (Rs.)160.45
PBDIT / Share (Rs.)15.76
PBIT / Share (Rs.)15.18
PBT / Share (Rs.)5.85
Net Profit / Share (Rs.)4.36
NP After MI And SOA / Share (Rs.)3.86
PBDIT Margin (%)9.82
PBIT Margin (%)9.46
PBT Margin (%)3.64
Net Profit Margin (%)2.71
NP After MI And SOA Margin (%)2.40
Return on Networth / Equity (%)6.31
Return on Capital Employeed (%)12.52
Return On Assets (%)1.84
Long Term Debt / Equity (X)0.86
Total Debt / Equity (X)1.68
Current Ratio (X)2.24
Quick Ratio (X)1.68
Interest Coverage Ratio (X)1.69
Interest Coverage Ratio (Post Tax) (X)1.47

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of as of December 21, 2024 is: 447.62

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 December 21, 2024, is Overvalued by 3.53% compared to the current share price 464.00

Intrinsic Value of as of December 21, 2024 is: 566.97

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 December 21, 2024, is Undervalued by 22.19% compared to the current share price 464.00

Last 5 Year EPS CAGR: 26.66%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The company has higher reserves (73.50 cr) compared to borrowings (32.00 cr), indicating strong financial stability.
  2. The company has shown consistent growth in sales (68.80 cr) and profit (7.80 cr) over the years.
  1. The stock has a low average ROCE of 8.40%, which may not be favorable.
  2. The stock has a high average Working Capital Days of 307.60, which may not be favorable.
  3. The stock has a high average Cash Conversion Cycle of 306.40, which may not be favorable.
  • 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 :
    1. Net Profit Margin: 2.71%
      • 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: 12.52% (Industry Average ROCE: 15.1%)
      • 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%: 6.31% (Industry Average ROE: 13.1%)
      • 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): 1.47
      • 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: 1.68
      • 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: 32.2 (Industry average Stock P/E: 32.2)
      • 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: 1.68
      • 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

Advertising & Media Agency
INDUSTRYADDRESSCONTACT
801, 8th Floor, Crescent Tower, Mumbai Maharashtra 400053Mr.Yogesh%20Jiwanlal%20Lakhani
Chairman%20&%20Managing%20Director
Management
NamePosition Held
Mr. Jagruti Yogesh LakhaniWhole Time Director
Mr. Ameet Kumar Vilaschandra MehtaInd. Non-Executive Director
Mr. Bhavesh Kirti MathuriaInd. Non-Executive Director
Mr. Roshan Suresh OswalInd. Non-Executive Director

FAQ

What is the latest intrinsic value of ?

The latest intrinsic value of as on 21 December 2024 is ₹447.62, which is 3.53% lower than the current market price of ₹464.00. The stock has a market capitalization of 676 Cr. and recorded a high/low of 572/381 during the current fiscal year 2024-2025. As of Sep 2024, the company has reserves of ₹140 Cr and total liabilities of ₹186 Cr.

What is the Market Cap of ?

The Market Cap of is 676 Cr..

What is the current Stock Price of as on 21 December 2024?

The current stock price of as on 21 December 2024 is 464.

What is the High / Low of stocks in FY 2024-2025?

In FY 2024-2025, the High / Low of stocks is 572/381.

What is the Stock P/E of ?

The Stock P/E of is 32.2.

What is the Book Value of ?

The Book Value of is 106.

What is the Dividend Yield of ?

The Dividend Yield of is 0.11 %.

What is the ROCE of ?

The ROCE of is 15.1 %.

What is the ROE of ?

The ROE of is 13.1 %.

What is the Face Value of ?

The Face Value of is 10.0.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

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 . 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