Bombay Cycle & Motor

₹2420 75.6 | 3.2%

WEBSITE BSE:501430 NSE : BOM.CYCLE 18 May, 12:50

Market Cap ₹97 Cr.

Stock P/E 31.0

P/B 3.5

Current Price ₹2420

Book Value ₹ 683

Face Value 10

52W High ₹2461

Dividend Yield 0.21%

52W Low ₹ 625.6

Edit Ratio

Bombay Cycle & Motor Research see more...

Overview Inc. Year: 1919Industry: Miscellaneous

Bombay Cycle & Motor Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Bombay Cycle & Motor Quarterly Results

#(Fig in Cr.)	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Net Sales	2	2	2	2	2	2	2	2	3	2
Other Income	0	0	-0	1	0	0	1	1	1	0
Total Income	2	2	2	3	3	2	3	3	3	3
Total Expenditure	1	1	2	2	2	2	2	2	2	2
Operating Profit	1	1	0	1	1	1	1	1	1	1
Interest	0	0	0	0	0	0	0	0	0	0
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	1	0	1	1	1	1	1	1	1
Provision for Tax	0	0	0	0	0	0	0	0	0	0
Profit After Tax	1	1	0	1	1	0	1	1	1	1
Adjustments	-0	-0	-0	-0	-0	0	-0	-0	0	0
Profit After Adjustments	1	1	0	1	1	1	1	1	1	1
Adjusted Earnings Per Share	13.1	12.6	4.2	12.5	14.9	13.2	23.8	15.9	21.4	17

Bombay Cycle & Motor Profit & Loss

#(Fig in Cr.)	Mar 2022	Mar 2023	TTM
Net Sales	6	9	9
Other Income	1	1	3
Total Income	7	10	12
Total Expenditure	4	6	8
Operating Profit	3	3	4
Interest	0	0	0
Depreciation	0	0	0
Exceptional Income / Expenses	0	0	0
Profit Before Tax	3	3	4
Provision for Tax	1	1	0
Profit After Tax	2	2	4
Adjustments	-0	-0	0
Profit After Adjustments	2	2	4
Adjusted Earnings Per Share	46.6	44.7	78.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	50%	0%	0%	0%
Operating Profit CAGR	0%	0%	0%	0%
PAT CAGR	0%	0%	0%	0%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	234%	60%	17%	16%
ROE Average	10%	9%	9%	9%
ROCE Average	13%	12%	12%	12%

Bombay Cycle & Motor Balance Sheet

#(Fig in Cr.)	Mar 2022	Mar 2023
Shareholder's Funds	23	24
Minority's Interest	0	0
Borrowings	0	1
Other Non-Current Liabilities	1	1
Total Current Liabilities	5	6
Total Liabilities	29	32
Fixed Assets	0	1
Other Non-Current Assets	16	15
Total Current Assets	12	17
Total Assets	29	32

Bombay Cycle & Motor Cash Flow

#(Fig in Cr.)	Mar 2022	Mar 2023
Opening Cash & Cash Equivalents	0	0
Cash Flow from Operating Activities	2	2
Cash Flow from Investing Activities	-2	-2
Cash Flow from Financing Activities	0	1
Net Cash Inflow / Outflow	0	0
Closing Cash & Cash Equivalent	0	1

Bombay Cycle & Motor Ratios

#	Mar 2022	Mar 2023
Earnings Per Share (Rs)	46.55	44.72
CEPS(Rs)	50.08	59.86
DPS(Rs)	5	5
Book NAV/Share(Rs)	571.52	610.23
Core EBITDA Margin(%)	24.6	24.7
EBIT Margin(%)	44.49	34.93
Pre Tax Margin(%)	44.49	34.74
PAT Margin (%)	32.52	26.31
Cash Profit Margin (%)	34.15	27.74
ROA(%)	6.63	7.45
ROE(%)	8.34	9.61
ROCE(%)	11.42	12.57
Receivable days	19.25	11.57
Inventory Days	0.63	0.57
Payable days	763.69	439.34
PER(x)	12.87	15.54
Price/Book(x)	1.05	1.14
Dividend Yield(%)	0.83	0.72
EV/Net Sales(x)	4.02	3.21
EV/Core EBITDA(x)	8.71	8.82
Net Sales Growth(%)	0	47.12
EBIT Growth(%)	0	15.5
PAT Growth(%)	0	19.05
EPS Growth(%)	0	-3.93
Debt/Equity(x)	0	0.03
Current Ratio(x)	2.63	2.85
Quick Ratio(x)	2.62	2.85
Interest Cover(x)	0	187.22
Total Debt/Mcap(x)	0	0.02

Bombay Cycle & Motor Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	72.46	72.46	72.46	72.46	72.46	72.46	72.46	72.46	72.46	72.46
FII	0	0	0	0	0	0	0	0	0	0
DII	1.96	1.96	1.96	1.96	1.96	1.96	1.96	1.96	1.96	1.96
Public	25.57	25.57	25.57	25.57	25.57	25.57	25.57	25.57	25.57	25.57
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	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03	0.03
FII	0	0	0	0	0	0	0	0	0	0
DII	0	0	0	0	0	0	0	0	0	0
Public	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01	0.01
Others	0	0	0	0	0	0	0	0	0	0
Total	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04	0.04

Pros

Debtor days have improved from 763.69 to 439.34days.
Company is almost debt free.

Cons

Company has a low return on equity of 9% over the last 3 years.
Stock is trading at 3.5 times its book value.

* 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.

Bombay Cycle & Motor News

IPO

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

Bombay Cycle & Motor

Add Watchlist

Bombay Cycle & Motor Research see more...

Overview Inc. Year: 1919Industry: Miscellaneous

Bombay Cycle & Motor Share Price

Alert Data

Quarterly Price

Peer Comparison

Bombay Cycle & Motor Quarterly Results

Bombay Cycle & Motor Profit & Loss

Growth Rates

Bombay Cycle & Motor Balance Sheet

Bombay Cycle & Motor Cash Flow

Bombay Cycle & Motor Ratios

Bombay Cycle & Motor Shareholding Pattern

Bombay Cycle & Motor News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!