Market Cap ₹280 Cr.
Stock P/E 24.5
P/B 4.4
Current Price ₹22.4
Book Value ₹ 5
Face Value 1
52W High ₹38.9
Dividend Yield 0%
52W Low ₹ 13.1
Bhatia Communications & Retail (India) Ltd is an India-based company. The Company is engaged into retail and wholesale distribution enterprise of cell handsets, tablets, data-cards, cell accessories, and mobile associated merchandise. The Company gives smart mobile handsets of all of the manufacturers inclusive of Apple, Samsung, OPPO, GIONEE, VIVO, drugs, data cards, add-ons underneath one roof via about 83 retail outlets chain.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 60 | 66 | 59 | 69 | 74 | 97 | 82 | 97 | 94 | 117 |
Other Income | 4 | 4 | 6 | 6 | 8 | 1 | 8 | 6 | 7 | 0 |
Total Income | 64 | 70 | 65 | 75 | 82 | 98 | 90 | 103 | 101 | 117 |
Total Expenditure | 63 | 66 | 62 | 72 | 79 | 94 | 86 | 98 | 97 | 113 |
Operating Profit | 2 | 3 | 3 | 3 | 3 | 4 | 5 | 5 | 4 | 4 |
Interest | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 1 |
Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 1 | 3 | 2 | 2 | 2 | 3 | 4 | 5 | 3 | 3 |
Provision for Tax | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit After Tax | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 2 | 2 |
Adjustments | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 |
Profit After Adjustments | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 4 | 2 | 2 |
Adjusted Earnings Per Share | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 71 | 99 | 104 | 90 | 124 | 155 | 165 | 168 | 173 | 233 | 313 | 390 |
Other Income | 4 | 5 | 7 | 7 | 11 | 15 | 18 | 21 | 19 | 20 | 33 | 21 |
Total Income | 75 | 105 | 111 | 97 | 135 | 170 | 183 | 190 | 192 | 253 | 347 | 411 |
Total Expenditure | 74 | 103 | 110 | 96 | 133 | 163 | 175 | 180 | 184 | 244 | 332 | 394 |
Operating Profit | 1 | 1 | 1 | 1 | 2 | 7 | 9 | 10 | 8 | 10 | 15 | 18 |
Interest | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
Depreciation | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 |
Exceptional Income / Expenses | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 0 | 1 | 1 | 0 | 1 | 5 | 7 | 7 | 5 | 7 | 11 | 15 |
Provision for Tax | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 3 | 4 |
Profit After Tax | 0 | 0 | 0 | 0 | 1 | 4 | 5 | 5 | 4 | 5 | 8 | 11 |
Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 0 | 0 | 0 | 0 | 1 | 4 | 5 | 5 | 4 | 5 | 9 | 11 |
Adjusted Earnings Per Share | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.7 | 0.9 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 34% | 23% | 15% | 16% |
Operating Profit CAGR | 50% | 14% | 16% | 31% |
PAT CAGR | 60% | 17% | 15% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | 31% | 48% | 23% | NA% |
ROE Average | 17% | 13% | 14% | 14% |
ROCE Average | 20% | 16% | 18% | 19% |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 2 | 2 | 3 | 3 | 4 | 28 | 33 | 39 | 41 | 46 | 55 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Borrowings | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 2 | 1 | 2 | 1 |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 6 | 7 | 9 |
Total Current Liabilities | 7 | 13 | 15 | 13 | 20 | 16 | 17 | 22 | 20 | 28 | 31 |
Total Liabilities | 11 | 17 | 18 | 18 | 25 | 46 | 52 | 65 | 69 | 82 | 95 |
Fixed Assets | 2 | 2 | 3 | 3 | 5 | 6 | 7 | 7 | 7 | 8 | 8 |
Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 21 | 23 | 21 | 20 |
Total Current Assets | 8 | 15 | 16 | 15 | 20 | 38 | 42 | 37 | 40 | 54 | 67 |
Total Assets | 11 | 17 | 18 | 18 | 25 | 46 | 52 | 65 | 69 | 82 | 95 |
#(Fig in Cr.) | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 1 | 1 | 1 | 2 | 2 | 15 | 16 | 4 | 2 | 2 |
Cash Flow from Operating Activities | 1 | 0 | 2 | 0 | 2 | -1 | 6 | 8 | 2 | -1 | 8 |
Cash Flow from Investing Activities | -1 | -1 | -1 | -0 | -2 | -6 | -4 | -20 | -2 | -2 | -0 |
Cash Flow from Financing Activities | 1 | 1 | -1 | 1 | -1 | 20 | -1 | -0 | -3 | 3 | 1 |
Net Cash Inflow / Outflow | 0 | 0 | 0 | 1 | -0 | 13 | 2 | -12 | -3 | 0 | 9 |
Closing Cash & Cash Equivalent | 1 | 1 | 1 | 2 | 2 | 15 | 16 | 4 | 2 | 2 | 11 |
# | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 0 | 0 | 0 | 0 | 0 | 0.29 | 0.4 | 0.43 | 0.3 | 0.42 | 0.68 |
CEPS(Rs) | 18.02 | 0.54 | 0.71 | 0.71 | 1.01 | 0.35 | 0.47 | 0.52 | 0.38 | 0.51 | 0.78 |
DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.05 | 0 | 0 |
Book NAV/Share(Rs) | 0 | 0 | 0 | 0 | 0 | 2.26 | 2.65 | 3.09 | 3.28 | 3.69 | 4.36 |
Core EBITDA Margin(%) | -4.12 | -4.1 | -5.78 | -6.88 | -7.21 | -5.36 | -5.91 | -6.12 | -5.49 | -3.71 | -4.95 |
EBIT Margin(%) | 0.98 | 0.96 | 0.89 | 0.98 | 1.15 | 4.04 | 4.64 | 4.67 | 3.26 | 3.05 | 3.67 |
Pre Tax Margin(%) | 0.43 | 0.52 | 0.51 | 0.54 | 0.62 | 3.49 | 4.31 | 3.88 | 2.6 | 2.57 | 3.06 |
PAT Margin (%) | 0.28 | 0.35 | 0.34 | 0.37 | 0.42 | 2.31 | 3.03 | 2.85 | 1.84 | 1.91 | 2.29 |
Cash Profit Margin (%) | 0.51 | 0.56 | 0.7 | 0.81 | 0.84 | 2.79 | 3.56 | 3.43 | 2.33 | 2.33 | 2.62 |
ROA(%) | 1.89 | 2.55 | 2.01 | 1.82 | 2.46 | 10.1 | 10.23 | 9.2 | 5.58 | 6.96 | 9.57 |
ROE(%) | 9.67 | 15.63 | 13.68 | 11.23 | 15.71 | 22.45 | 16.3 | 15.01 | 9.4 | 12.08 | 16.84 |
ROCE(%) | 17.2 | 18.62 | 15.06 | 15.93 | 22.17 | 32.94 | 22.18 | 19.9 | 13.06 | 14.81 | 20.15 |
Receivable days | 16.18 | 12.08 | 11.93 | 12.69 | 11.62 | 11.4 | 11.17 | 10.96 | 9.67 | 6.82 | 5.35 |
Inventory Days | 20.01 | 22.56 | 31.58 | 37.73 | 31.82 | 33.19 | 35.24 | 37.4 | 45.89 | 46.26 | 42.38 |
Payable days | 29.11 | 29.96 | 39.98 | 50.94 | 43.93 | 36.93 | 26.77 | 23.7 | 22.12 | 17.31 | 12.87 |
PER(x) | 0 | 0 | 0 | 0 | 0 | 27.04 | 21.37 | 15.33 | 22.73 | 55.07 | 25.1 |
Price/Book(x) | 0 | 0 | 0 | 0 | 0 | 3.42 | 3.22 | 2.14 | 2.07 | 6.28 | 3.9 |
Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.06 | 0.74 | 0 | 0 |
EV/Net Sales(x) | 0.02 | 0.03 | 0.03 | 0 | 0.03 | 0.54 | 0.58 | 0.53 | 0.55 | 1.3 | 0.71 |
EV/Core EBITDA(x) | 1.59 | 2.94 | 2.3 | 0.33 | 1.69 | 11.94 | 11.31 | 9.01 | 12.34 | 31.79 | 14.92 |
Net Sales Growth(%) | 0 | 40.22 | 4.63 | -13.73 | 38.74 | 24.77 | 6.43 | 1.78 | 2.91 | 35.02 | 34.27 |
EBIT Growth(%) | 0 | 36.61 | -2.77 | -5.21 | 62.42 | 339.85 | 22.08 | 15.22 | -24.69 | 26.44 | 61.87 |
PAT Growth(%) | 0 | 75.26 | 1.1 | -7.23 | 60.31 | 578.17 | 40.04 | 7.6 | -30.5 | 40.79 | 60.95 |
EPS Growth(%) | 0 | 0 | 0 | 0 | 0 | -44.18 | 40.03 | 7.6 | -30.5 | 40.81 | 60.95 |
Debt/Equity(x) | 0.93 | 1.51 | 1.18 | 0.57 | 1.18 | 0.07 | 0.17 | 0.29 | 0.27 | 0.33 | 0.35 |
Current Ratio(x) | 1.24 | 1.09 | 1.04 | 1.11 | 1.03 | 2.32 | 2.49 | 1.67 | 1.95 | 1.93 | 2.16 |
Quick Ratio(x) | 0.67 | 0.46 | 0.41 | 0.43 | 0.38 | 1.37 | 1.52 | 0.66 | 0.52 | 0.46 | 0.72 |
Interest Cover(x) | 1.77 | 2.19 | 2.36 | 2.24 | 2.16 | 7.36 | 14.35 | 5.9 | 4.98 | 6.34 | 5.96 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.05 | 0.14 | 0.13 | 0.05 | 0.09 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 73.63 | 73.63 | 73.65 | 73.65 | 73.65 | 73.65 | 73.65 | 73.66 | 73.66 | 73.85 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 26.37 | 26.37 | 26.35 | 26.35 | 26.35 | 26.35 | 26.35 | 26.34 | 26.34 | 26.07 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 0.92 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.24 |
FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 |
DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Public | 0.33 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.26 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 1.25 | 12.52 | 12.52 | 12.52 | 12.52 | 12.52 | 12.52 | 12.52 | 12.52 | 12.52 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About