WEBSITE BSE:535620 NSE: BINNY MILLS Inc. Year: 2007 Industry: Retailing My Bucket: Add Stock
Last updated: 10:35
No Notes Added Yet
1. Business Overview
Binny Mills Ltd. has a historical legacy as a textile manufacturing company. However, its core business has significantly transitioned and is now primarily focused on real estate development. The company leverages its extensive, historically acquired land banks, particularly in and around Chennai, India, to develop commercial, retail, and residential properties. Its business model involves identifying suitable land parcels within its holdings, obtaining necessary approvals, developing projects (e.g., shopping malls, residential complexes, office spaces), and subsequently generating revenue through outright sales of developed units or leasing commercial/retail spaces.
2. Key Segments / Revenue Mix
The primary revenue stream for Binny Mills Ltd. is real estate development and property sales. This includes income from the sale of residential units, commercial office spaces, and retail spaces. Additionally, the company may generate rental income from its leased commercial and retail properties. While specific segment contributions are not always granularly disclosed publicly for smaller companies, real estate development is unequivocally the dominant segment. Other minor income streams might include investments or miscellaneous operational activities.
3. Industry & Positioning
Binny Mills operates within the Indian Real Estate Development sector, specifically in the Chennai metropolitan region, which is a major urban hub. While the user specified "Retailing," the company's involvement in retailing primarily stems from its development and leasing of retail infrastructure (shopping malls, commercial complexes with retail components) rather than operating retail stores itself. The industry is highly competitive, fragmented, and influenced by local market dynamics, regulations, and economic cycles. Binny Mills' positioning is somewhat unique due to its historical ownership of large, strategically located land parcels, giving it a land bank advantage over developers who need to acquire land at current market rates. However, it competes with larger, more diversified real estate players and local developers in project execution and sales.
4. Competitive Advantage (Moat)
The primary competitive advantage for Binny Mills Ltd. is its extensive and strategically located land bank, particularly in Chennai. These land parcels were acquired decades ago, often at significantly lower costs, providing a substantial asset base and a low-cost advantage in property development compared to competitors who face high current land acquisition costs. This acts as a significant barrier to entry and provides inherent value to the company. While not a conventional brand moat, the historical brand name 'Binny' still holds some recognition in Tamil Nadu, which might indirectly aid in local market perception for its projects.
5. Growth Drivers
Urbanization and Economic Growth: Continued urbanization and economic growth in Chennai and surrounding regions will drive demand for residential, commercial, and retail spaces.
Monetization of Land Bank: The company's ability to successfully monetize its vast, underutilized land holdings through planned development projects will be a key growth driver.
Project Execution and Sales: Successful and timely execution of current and future real estate projects, coupled with effective sales and leasing strategies, will drive revenue and profitability.
Infrastructure Development: Ongoing and planned infrastructure development in Chennai (e.g., new metro lines, road networks) can enhance the value and demand for properties in Binny Mills' land bank locations.
6. Risks
Real Estate Market Cyclicality: The real estate sector is highly cyclical and sensitive to economic downturns, interest rate changes, and regulatory policies, impacting property demand and prices.
Regulatory & Approval Risks: Delays or difficulties in obtaining various government approvals, clearances, and permits for projects can significantly impact timelines and costs.
Execution Risks: Risks associated with construction delays, cost overruns, quality issues, and contractor management can affect project profitability and delivery.
Funding and Liquidity Risks: Real estate projects are capital-intensive, and the company's ability to secure timely and cost-effective financing is crucial.
Competition: Intense competition from established and new real estate developers can put pressure on pricing and sales volumes.
Legal and Land-related Disputes: Historical land holdings can sometimes be subject to legal disputes or encroachment issues, leading to project delays or losses.
7. Management & Ownership
Binny Mills Ltd. has a history intertwined with various promoter groups and management transitions over its long existence. Currently, the company's promoters typically involve investment groups or families who have acquired significant stakes and are focused on unlocking the value of its real estate assets. Information on management quality often requires deep dives into annual reports and corporate governance practices. The ownership structure generally includes a significant promoter holding, with the remainder held by public shareholders and institutional investors. The management's performance is largely judged by its ability to navigate the complex real estate market, secure approvals, and effectively execute development projects to monetize the company's land assets.
8. Outlook
Binny Mills Ltd. possesses a valuable asset in its substantial land bank, offering significant potential for value unlocking through real estate development. The company's future growth hinges on its ability to effectively plan, obtain approvals for, and execute various commercial, retail, and residential projects on these lands, capitalizing on the robust demand in the Chennai market. However, this potential is tempered by the inherent risks of the real estate sector, including market cyclicality, regulatory hurdles, intense competition, and the complexities of project execution. A balanced outlook acknowledges the intrinsic asset value and long-term potential from strategic land monetization, while also recognizing the high execution risks, capital requirements, and sensitivity to macroeconomic and regulatory environments that can impact its pace and profitability.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹70 Cr.
Stock P/E -5.5
P/B -0.3
Current Price ₹272.4
Book Value ₹ -917.3
Face Value 10
52W High ₹379.3
Dividend Yield 0%
52W Low ₹ 169.4
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 2 |
| Other Income | 1 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Income | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| Total Expenditure | 2 | 2 | 6 | 1 | 3 | 1 | 1 | 1 | 1 | 1 |
| Operating Profit | 1 | 1 | -5 | 1 | -2 | 0 | 1 | 0 | 1 | 1 |
| Interest | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 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 | -2 | -3 | -7 | -3 | -5 | -3 | -2 | -3 | -3 | -3 |
| Provision for Tax | 0 | 0 | -1 | 0 | -0 | -0 | 0 | 0 | 0 | 0 |
| Profit After Tax | -3 | -3 | -6 | -3 | -5 | -3 | -3 | -3 | -3 | -3 |
| Adjustments | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -3 | -3 | -6 | -3 | -5 | -3 | -3 | -3 | -3 | -3 |
| Adjusted Earnings Per Share | -8.6 | -8.5 | -19.6 | -8.4 | -14.5 | -9.8 | -11.2 | -11.5 | -10.3 | -10.6 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 7 | 8 | 9 | 7 | 9 | 9 | 6 | 8 | 8 | 7 | 6 | 7 |
| Other Income | 0 | 0 | 1 | 1 | 1 | 1 | 34 | 1 | 1 | 1 | 1 | 0 |
| Total Income | 7 | 8 | 10 | 8 | 10 | 10 | 40 | 9 | 9 | 8 | 7 | 8 |
| Total Expenditure | 6 | 7 | 8 | 6 | 7 | 7 | 4 | 5 | 6 | 10 | 7 | 4 |
| Operating Profit | 1 | 1 | 2 | 2 | 2 | 3 | 36 | 3 | 3 | -2 | -0 | 3 |
| Interest | 0 | 0 | 16 | 16 | 16 | 16 | 13 | 13 | 14 | 13 | 13 | 12 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | -0 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | -15 | -14 | -15 | -13 | 23 | -10 | -10 | -15 | -13 | -11 |
| Provision for Tax | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | -1 | -0 | 0 |
| Profit After Tax | 1 | 1 | -15 | -14 | -16 | -13 | 22 | -11 | -11 | -15 | -13 | -12 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | -15 | -14 | -16 | -13 | 22 | -11 | -11 | -15 | -13 | -12 |
| Adjusted Earnings Per Share | 2 | 1.9 | -47.1 | -45.2 | -48.9 | -41.5 | 69.8 | -35.2 | -34.1 | -45.5 | -49.2 | -43.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -14% | -9% | -8% | -2% |
| Operating Profit CAGR | 0% | -100% | -100% | -100% |
| PAT CAGR | 0% | 0% | 0% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 170% | 23% | 33% | 5% |
| ROE Average | 0% | 0% | 0% | 2% |
| ROCE Average | 0% | 0% | 0% | 2% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 170 | 171 | -124 | -138 | -154 | -167 | -145 | -156 | -167 | -182 | -229 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 141 | 146 |
| Other Non-Current Liabilities | 2 | 2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -2 |
| Total Current Liabilities | 2 | 3 | 157 | 171 | 184 | 198 | 178 | 191 | 203 | 220 | 261 |
| Total Liabilities | 174 | 175 | 174 | 173 | 171 | 171 | 173 | 176 | 177 | 178 | 176 |
| Fixed Assets | 155 | 155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 0 | 0 | 167 | 167 | 165 | 165 | 165 | 168 | 173 | 169 | 170 |
| Total Current Assets | 18 | 19 | 7 | 7 | 6 | 7 | 8 | 7 | 3 | 9 | 6 |
| Total Assets | 174 | 175 | 174 | 173 | 171 | 171 | 173 | 176 | 177 | 178 | 176 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 5 |
| Cash Flow from Operating Activities | 1 | 1 | -2 | -3 | -2 | -2 | -2 | -1 | -7 | 3 | 26 |
| Cash Flow from Investing Activities | -1 | -1 | 2 | 3 | 3 | 4 | 1 | 2 | 7 | 1 | -2 |
| Cash Flow from Financing Activities | 0 | 0 | -0 | 0 | -1 | -2 | 0 | 0 | 0 | 0 | -29 |
| Net Cash Inflow / Outflow | -0 | 0 | -0 | 0 | 0 | 1 | -1 | 0 | 0 | 4 | -4 |
| Closing Cash & Cash Equivalent | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 5 | 1 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 1.99 | 1.93 | -47.14 | -45.18 | -48.87 | -41.5 | 69.79 | -35.23 | -34.12 | -45.48 | -49.18 |
| CEPS(Rs) | 2.07 | 2.03 | -47.05 | -45.09 | -48.78 | -41.41 | 69.84 | -35.19 | -34.06 | -45.43 | -49.06 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 17.48 | 19.41 | -388.59 | -433.74 | -482.61 | -525.2 | -455.45 | -490.7 | -524.82 | -570.44 | -884.87 |
| Core EBITDA Margin(%) | 13.18 | 11.65 | 12.13 | 15.51 | 20.14 | 29.57 | 34.29 | 28.71 | 25.01 | -46.82 | -14.62 |
| EBIT Margin(%) | 13.62 | 12.56 | 14.04 | 26.56 | 9.53 | 36.53 | 587.38 | 40.73 | 44.09 | -34.08 | -0.64 |
| Pre Tax Margin(%) | 13.54 | 12.47 | -161.97 | -196.4 | -166.22 | -135.14 | 369.55 | -134.08 | -136.44 | -216.69 | -201.11 |
| PAT Margin (%) | 8.93 | 7.8 | -165.35 | -200.67 | -171.19 | -141.97 | 361.86 | -145.89 | -143.83 | -207.93 | -200.98 |
| Cash Profit Margin (%) | 9.27 | 8.2 | -165 | -200.26 | -170.88 | -141.66 | 362.14 | -145.74 | -143.61 | -207.7 | -200.47 |
| ROA(%) | 0.37 | 0.35 | -8.62 | -8.3 | -9.06 | -7.73 | 12.91 | -6.44 | -6.18 | -8.19 | -7.19 |
| ROE(%) | 12.1 | 10.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| ROCE(%) | 0.66 | 0.67 | 1.56 | 19.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Receivable days | 22.48 | 28.17 | 23.06 | 21.87 | 19.17 | 24.51 | 48.03 | 49.65 | 38.78 | 19.62 | 20.05 |
| Inventory Days | 69.39 | 70.99 | 61.75 | 76.6 | 64.5 | 62.36 | 93.26 | 79.49 | 80.99 | 83.79 | 82.9 |
| Payable days | 90.03 | 103.19 | 95.53 | 149.24 | 87.91 | 64.97 | 165.63 | 151.77 | 146.96 | 95.12 | 87.19 |
| PER(x) | 170.74 | 86.9 | 0 | 0 | 0 | 0 | 0.94 | 0 | 0 | 0 | 0 |
| Price/Book(x) | 19.48 | 8.63 | -0.51 | -0.48 | -0.12 | -0.08 | -0.14 | -0.24 | -0.17 | -0.36 | 0 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 34.87 | 24.41 | 22.26 | 28.77 | 17.46 | 16.37 | 25.86 | 22.66 | 22.16 | 28.69 | 22.85 |
| EV/Core EBITDA(x) | 249.69 | 188.36 | 118.79 | 106.67 | 64.9 | 44.44 | 4.4 | 55.44 | 50.01 | -84.75 | 0 |
| Net Sales Growth(%) | 1.76 | 10.71 | 15.31 | -21.04 | 26.79 | 2.41 | -34.02 | 25.2 | -1.77 | -7.79 | -9.35 |
| EBIT Growth(%) | 694.62 | 2.07 | 28.96 | 49.35 | -54.5 | 292.54 | 960.75 | -91.32 | 6.34 | -171.27 | 98.3 |
| PAT Growth(%) | 639.9 | -3.32 | -2545.87 | 4.17 | -8.17 | 15.07 | 268.17 | -150.48 | 3.16 | -33.31 | 12.38 |
| EPS Growth(%) | 640.05 | -3.32 | -2545.85 | 4.17 | -8.17 | 15.07 | 268.17 | -150.48 | 3.16 | -33.31 | -8.14 |
| Debt/Equity(x) | 0 | 0 | -1.14 | -1.02 | -0.91 | -0.84 | -0.97 | -0.9 | -0.84 | -0.77 | -0.64 |
| Current Ratio(x) | 8.46 | 7.64 | 0.04 | 0.04 | 0.03 | 0.03 | 0.05 | 0.04 | 0.02 | 0.04 | 0.02 |
| Quick Ratio(x) | 7.8 | 6.99 | 0.03 | 0.03 | 0.02 | 0.03 | 0.04 | 0.03 | 0.01 | 0.03 | 0.02 |
| Interest Cover(x) | 167.56 | 146.27 | 0.08 | 0.12 | 0.05 | 0.21 | 2.7 | 0.23 | 0.24 | -0.19 | -0 |
| Total Debt/Mcap(x) | 0 | 0 | 2.22 | 2.1 | 7.5 | 10.83 | 6.74 | 3.71 | 5.04 | 2.12 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.86 | 74.86 | 74.86 | 74.86 | 68.97 | 68.97 | 68.97 | 68.97 | 68.97 | 68.97 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 4.03 | 4.03 | 4.03 | 4.03 | 4.97 | 4.97 | 4.97 | 3.09 | 3.09 | 3.09 |
| Public | 21.11 | 21.11 | 21.11 | 21.11 | 26.05 | 26.05 | 26.05 | 27.94 | 27.94 | 27.94 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 0.24 | 0.24 | 0.24 | 0.24 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 | 0.18 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Public | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.32 | 0.32 | 0.32 | 0.32 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 | 0.26 |
* The pros and cons are machine generated.
You May Also Know About
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.