Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Bombay Cycle & Motor Agency Ltd.

Miscellaneous

Rating :
N/A

BSE: 501430 | NSE: Not Listed

NSE BSE
2233.40
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2424.95
  •  2424.95
  •  2220.15
  •  2331.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  116
  •  2.69
  •  2593.95
  •  1299.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 71.92
  • 24.97
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 71.42
  • 0.28%
  • 2.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.46%
  • 0.40%
  • 22.34%
  • FII
  • DII
  • Others
  • 0%
  • 1.15%
  • 3.65%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.82
  • 1.62
  • 16.16

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.71
  • -5.19
  • 5.55

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.34
  • 3.95
  • 21.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.64
  • 17.64
  • 17.64

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.91
  • 1.91
  • 1.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.29
  • 12.29
  • 12.29

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
2.88
2.67
7.87%
2.53
2.05
23.41%
2.45
2.01
21.89%
2.47
2.25
9.78%
Expenses
2.36
2.09
12.92%
1.94
1.55
25.16%
1.87
1.60
16.88%
2.06
1.70
21.18%
EBITDA
0.52
0.58
-10.34%
0.58
0.50
16.00%
0.57
0.42
35.71%
0.41
0.54
-24.07%
EBIDTM
17.94%
21.77%
23.07%
24.34%
23.47%
20.71%
16.52%
24.27%
Other Income
0.18
0.56
-67.86%
0.82
0.71
15.49%
0.89
1.08
-17.59%
0.47
0.13
261.54%
Interest
0.01
0.02
-50.00%
0.01
0.02
-50.00%
0.01
0.02
-50.00%
0.02
0.02
0.00%
Depreciation
0.03
0.04
-25.00%
0.03
0.04
-25.00%
0.03
0.05
-40.00%
0.03
0.05
-40.00%
PBT
0.65
1.09
-40.37%
1.36
1.16
17.24%
1.42
1.43
-0.70%
0.83
0.61
36.07%
Tax
0.46
0.25
84.00%
-0.02
0.28
-
0.32
0.36
-11.11%
0.20
0.15
33.33%
PAT
0.19
0.84
-77.38%
1.38
0.87
58.62%
1.10
1.07
2.80%
0.63
0.46
36.96%
PATM
6.54%
31.36%
54.45%
42.72%
45.01%
53.08%
25.34%
20.35%
EPS
0.70
21.43
-96.73%
30.55
15.93
91.78%
23.75
23.77
-0.08%
17.00
13.18
28.98%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Net Sales
10.33
9.20
8.63
5.87
Net Sales Growth
15.03%
6.60%
47.02%
 
Cost Of Goods Sold
1.92
1.82
1.66
0.89
Gross Profit
8.41
7.38
6.97
4.97
GP Margin
81.36%
80.22%
80.76%
84.67%
Total Expenditure
8.23
7.30
6.50
4.42
Power & Fuel Cost
-
0.76
0.72
0.48
% Of Sales
-
8.26%
8.34%
8.18%
Employee Cost
-
2.02
1.79
1.39
% Of Sales
-
21.96%
20.74%
23.68%
Manufacturing Exp.
-
0.96
0.31
0.21
% Of Sales
-
10.43%
3.59%
3.58%
General & Admin Exp.
-
1.54
1.87
1.35
% Of Sales
-
16.74%
21.67%
23.00%
Selling & Distn. Exp.
-
0.20
0.14
0.10
% Of Sales
-
2.17%
1.62%
1.70%
Miscellaneous Exp.
-
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
EBITDA
2.08
1.90
2.13
1.45
EBITDA Margin
20.14%
20.65%
24.68%
24.70%
Other Income
2.36
2.82
1.01
1.26
Interest
0.05
0.06
0.02
0.00
Depreciation
0.12
0.15
0.12
0.10
PBT
4.26
4.51
3.00
2.61
Tax
0.96
1.10
0.73
0.70
Tax Rate
22.54%
24.39%
24.33%
26.82%
PAT
3.30
3.41
2.27
1.91
PAT before Minority Interest
3.30
3.41
2.27
1.91
Minority Interest
0.00
0.00
0.00
0.00
PAT Margin
31.95%
37.07%
26.30%
32.54%
PAT Growth
1.85%
50.22%
18.85%
 
EPS
82.50
85.25
56.75
47.75

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Shareholder's Funds
27.32
24.41
22.86
Share Capital
0.40
0.40
0.40
Total Reserves
26.92
24.01
22.46
Non-Current Liabilities
2.35
2.01
1.33
Secured Loans
0.61
0.68
0.00
Unsecured Loans
0.00
0.00
0.00
Long Term Provisions
0.19
0.13
0.11
Current Liabilities
3.46
5.81
4.57
Trade Payables
1.80
2.14
1.87
Other Current Liabilities
0.80
0.63
0.49
Short Term Borrowings
0.00
0.00
0.00
Short Term Provisions
0.86
3.04
2.21
Total Liabilities
33.13
32.23
28.76
Net Block
0.94
1.06
0.32
Gross Block
2.65
2.65
2.08
Accumulated Depreciation
1.71
1.60
1.76
Non Current Assets
16.65
15.65
16.76
Capital Work in Progress
0.00
0.00
0.00
Non Current Investment
4.30
4.51
5.06
Long Term Loans & Adv.
5.64
3.64
3.63
Other Non Current Assets
5.77
6.44
7.76
Current Assets
16.48
16.58
11.99
Current Investments
8.89
6.62
5.56
Inventories
0.02
0.02
0.01
Sundry Debtors
0.38
0.24
0.31
Cash & Bank
0.96
0.80
0.39
Other Current Assets
6.23
0.72
0.25
Short Term Loans & Adv.
5.56
8.18
5.47
Net Current Assets
13.03
10.77
7.43
Total Assets
33.13
32.23
28.75

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Cash From Operating Activity
4.60
2.08
1.83
PBT
4.51
3.00
2.56
Adjustment
0.86
-0.43
-0.61
Changes in Working Capital
-0.02
0.24
0.59
Cash after chg. in Working capital
5.34
2.81
2.55
Interest Paid
0.00
0.00
0.00
Tax Paid
-0.75
-0.73
-0.72
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-4.31
-2.33
-1.69
Net Fixed Assets
0.00
-0.57
Net Investments
-2.34
-0.99
Others
-1.97
-0.77
Cash from Financing Activity
-0.13
0.66
0.00
Net Cash Inflow / Outflow
0.16
0.41
0.14
Opening Cash & Equivalents
0.80
0.39
0.25
Closing Cash & Equivalent
0.96
0.80
0.39

Financial Ratios

Standalone /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Book Value (Rs.)
683.03
610.23
571.52
ROA
10.42%
7.45%
6.63%
ROE
13.16%
9.61%
8.34%
ROCE
17.23%
12.57%
11.42%
Fixed Asset Turnover
3.47
3.65
2.82
Receivable days
12.35
11.57
19.25
Inventory Days
0.65
0.57
0.63
Payable days
395.03
439.34
763.69
Cash Conversion Cycle
-382.04
-427.20
-743.81
Total Debt/Equity
0.02
0.03
0.00
Interest Cover
75.36
187.22
0.00

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Bombay Cycle & Motor - Quarterly Results
    7th Feb 2025, 16:30 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.