WEBSITE BSE:501430 NSE: BOM.CYCLE Inc. Year: 1919 Industry: Miscellaneous My Bucket: Add Stock
Last updated: 11:28
No Notes Added Yet
1. Business Overview
Bombay Cycle & Motor Agency Ltd. (BOM.CYCLE) is an Indian company that, despite its name, primarily operates as an investment holding company. While its historical roots might be in automotive or cycle-related businesses, its current reported activities largely revolve around investments in securities and properties. The company generates revenue through dividends, interest income from its investments, and potentially rental income from any owned real estate. It acts as a vehicle for holding assets and managing a portfolio rather than engaging in active manufacturing or large-scale trading related to cycles or motors.
2. Key Segments / Revenue Mix
Information on detailed segment-wise revenue contribution is often limited for companies of this nature. However, based on its activities, the primary revenue streams are typically:
Investment Income: Comprising dividends from equity investments and interest income from debt instruments or deposits.
Rental Income: If the company holds investment properties.
Other Income: May include gains from sale of investments or other miscellaneous financial activities.
A precise breakdown of contribution from these segments is generally not readily disclosed in granular detail for such holding companies, but investment-related income is usually dominant.
3. Industry & Positioning
Given its current operations, Bombay Cycle & Motor Agency Ltd. operates within the financial services sector, specifically as an investment company or a non-banking financial company (NBFC) holding investments. The "Miscellaneous" sector/industry tag reflects its diversified or non-core operational focus compared to its original name.
It competes indirectly with other investment holding companies, family offices, and potentially some small-cap NBFCs in the Indian market. Its positioning is often determined by the value of its underlying assets (listed or unlisted investments, real estate) rather than operational scale or market share in a specific product/service industry. It typically holds a niche position, often attracting investors interested in value plays or access to its specific asset portfolio.
4. Competitive Advantage (Moat)
The company exhibits limited traditional competitive advantages (moats) in the operational sense. As an investment holding company, its "moat" largely derives from:
Existing Asset Base: The value of its historical and current portfolio of investments and any owned real estate, which may have appreciated over time.
Promoter Group's Capital Allocation: The long-term track record and skill of its management/promoter group in managing and allocating capital across investments.
Legacy Status: Its historical presence and potentially established relationships in the Indian business landscape, although this is less of an active competitive edge.
It typically does not benefit from brand recognition, network effects, significant economies of scale in an operating business, or high switching costs for customers, as its primary "customers" are its shareholders.
5. Growth Drivers
Key factors that could drive growth for Bombay Cycle & Motor Agency Ltd. over the next 3-5 years include:
Equity Market Appreciation: Growth in the value of its listed and unlisted equity investments due to overall market buoyancy or strong performance of underlying companies.
Real Estate Value Appreciation: If it holds significant investment properties, an uptick in real estate prices can enhance its asset value.
Effective Capital Allocation: Strategic decisions by management to reallocate capital into high-growth opportunities or profitable divestments.
Increased Dividends/Interest: Higher payouts from its invested portfolio companies or rising interest rate environments.
Unlocking Shareholder Value: Potential restructuring or strategies to reduce the "holding company discount" often applied to such entities.
6. Risks
Market Volatility: As an investment company, its financial performance and asset values are highly susceptible to fluctuations in equity and debt markets.
Real Estate Market Risk: If it holds properties, downturns in the real estate sector can negatively impact asset values and rental income.
Liquidity Risk: Small-cap holding companies can have lower trading volumes, affecting liquidity for investors.
Regulatory Changes: Changes in investment regulations, taxation policies, or corporate governance norms for holding companies could impact its operations and valuations.
Holding Company Discount: Such companies often trade at a discount to the sum of their underlying assets (NAV), which may persist.
Lack of Operational Transparency: Limited visibility into the performance of specific underlying investments or future capital allocation plans can be a risk for investors.
7. Management & Ownership
The company is likely promoter-driven, typical for many older Indian companies. Ownership is concentrated with the promoter group holding a significant stake, alongside public shareholders. Information on specific management quality can be inferred from historical performance, corporate governance practices, and strategic announcements, but a detailed qualitative assessment requires deeper investigation into specific individuals and their track records. For many small-cap investment holding companies, the stability and long-term vision of the founding family or promoter group are key aspects of management.
8. Outlook
Bombay Cycle & Motor Agency Ltd. presents a mixed outlook. The bullish case rests on the potential for its underlying investment portfolio and real estate assets to appreciate in value over time, driven by overall economic growth and robust capital markets in India. A skilled management team could also unlock value through judicious capital allocation or strategic divestments. The established nature and historical asset base could provide a long-term anchor.
Conversely, the bearish perspective highlights significant risks, primarily market volatility impacting its investment portfolio and the persistent "holding company discount" that often plagues such entities. Limited operational focus and transparency, coupled with low liquidity in its shares, might deter institutional investors. Its performance is heavily reliant on external market conditions and the passive growth of its assets rather than active operational expansion, making it susceptible to broad market downturns. Investors must weigh the potential for long-term asset value appreciation against these inherent risks and the lack of a clear operating business narrative.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹65 Cr.
Stock P/E -21
P/B 2.3
Current Price ₹1625
Book Value ₹ 711.7
Face Value 10
52W High ₹2198
Dividend Yield 0.31%
52W Low ₹ 0
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 | 3 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 |
| Other Income | 1 | 1 | 0 | 1 | 1 | 0 | -0 | 1 | 0 | 1 |
| Total Income | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 4 | 3 | 4 |
| Total Expenditure | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 |
| Operating Profit | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 0 | 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 | -5 | 0 | 0 | 0 |
| Profit Before Tax | 1 | 1 | 1 | 1 | 1 | 1 | -5 | 1 | 0 | 1 |
| Provision for Tax | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 |
| Profit After Tax | 1 | 1 | 1 | 1 | 1 | 0 | -5 | 2 | -0 | 0 |
| Adjustments | -0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 |
| Profit After Adjustments | 1 | 1 | 1 | 1 | 1 | 0 | -5 | 2 | -0 | 0 |
| Adjusted Earnings Per Share | 15.9 | 21.4 | 17 | 23.8 | 30.6 | 0.7 | -120.6 | 40.4 | -2.5 | 11.6 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|
| Net Sales | 6 | 9 | 9 | 10 | 12 |
| Other Income | 1 | 1 | 3 | 2 | 2 |
| Total Income | 7 | 10 | 12 | 13 | 13 |
| Total Expenditure | 4 | 6 | 7 | 9 | 10 |
| Operating Profit | 3 | 3 | 5 | 4 | 3 |
| Interest | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 1 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -5 | -5 |
| Profit Before Tax | 3 | 3 | 5 | -2 | -3 |
| Provision for Tax | 1 | 1 | 1 | 1 | 0 |
| Profit After Tax | 2 | 2 | 3 | -3 | -3 |
| Adjustments | -0 | -0 | -0 | 0 | 0 |
| Profit After Adjustments | 2 | 2 | 3 | -3 | -3 |
| Adjusted Earnings Per Share | 46.6 | 44.7 | 78.1 | -77.2 | -71.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 11% | 19% | 0% | 0% |
| Operating Profit CAGR | -20% | 10% | 0% | 0% |
| PAT CAGR | -200% | NAN% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -8% | 32% | 22% | 8% |
| ROE Average | -11% | 4% | 5% | 5% |
| ROCE Average | -6% | 8% | 9% | 9% |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Shareholder's Funds | 23 | 24 | 27 | 27 |
| Minority's Interest | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 1 | 1 | 1 |
| Other Non-Current Liabilities | 1 | 1 | 2 | 2 |
| Total Current Liabilities | 5 | 6 | 3 | 4 |
| Total Liabilities | 29 | 32 | 33 | 33 |
| Fixed Assets | 0 | 1 | 1 | 4 |
| Other Non-Current Assets | 16 | 15 | 16 | 19 |
| Total Current Assets | 12 | 17 | 16 | 11 |
| Total Assets | 29 | 32 | 33 | 33 |
| #(Fig in Cr.) | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 0 | 1 | 1 |
| Cash Flow from Operating Activities | 2 | 2 | 5 | 2 |
| Cash Flow from Investing Activities | -2 | -2 | -4 | -2 |
| Cash Flow from Financing Activities | 0 | 1 | -0 | -0 |
| Net Cash Inflow / Outflow | 0 | 0 | 0 | 0 |
| Closing Cash & Cash Equivalent | 0 | 1 | 1 | 1 |
| # | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|
| Earnings Per Share (Rs) | 46.55 | 44.72 | 78.14 | -77.21 |
| CEPS(Rs) | 50.08 | 59.89 | 88.96 | -53.13 |
| DPS(Rs) | 5 | 5 | 5 | 5 |
| Book NAV/Share(Rs) | 571.52 | 610.23 | 683.03 | 667.48 |
| Core EBITDA Margin(%) | 24.6 | 24.72 | 20.69 | 16.15 |
| EBIT Margin(%) | 44.49 | 34.93 | 49.65 | -15.42 |
| Pre Tax Margin(%) | 44.49 | 34.74 | 48.99 | -19.13 |
| PAT Margin (%) | 32.52 | 26.31 | 37.01 | -29.78 |
| Cash Profit Margin (%) | 34.15 | 27.76 | 38.68 | -20.49 |
| ROA(%) | 6.63 | 7.45 | 10.42 | -9.29 |
| ROE(%) | 8.34 | 9.61 | 13.16 | -11.43 |
| ROCE(%) | 11.42 | 12.57 | 17.23 | -5.8 |
| Receivable days | 19.25 | 11.57 | 12.35 | 13.96 |
| Inventory Days | 0.63 | 0.57 | 0.65 | 3.07 |
| Payable days | 763.69 | 439.34 | 395.03 | 331.27 |
| PER(x) | 12.87 | 15.54 | 18.03 | 0 |
| Price/Book(x) | 1.05 | 1.14 | 2.06 | 2.38 |
| Dividend Yield(%) | 0.83 | 0.72 | 0.35 | 0.31 |
| EV/Net Sales(x) | 4.02 | 3.21 | 6.09 | 6.07 |
| EV/Core EBITDA(x) | 8.71 | 8.82 | 11.87 | 15.78 |
| Net Sales Growth(%) | 0 | 47.12 | 6.6 | 12.74 |
| EBIT Growth(%) | 0 | 15.5 | 51.51 | -135.02 |
| PAT Growth(%) | 0 | 19.05 | 49.95 | -190.69 |
| EPS Growth(%) | 0 | -3.93 | 74.73 | -198.8 |
| Debt/Equity(x) | 0 | 0.03 | 0.02 | 0.02 |
| Current Ratio(x) | 2.63 | 2.85 | 4.77 | 2.73 |
| Quick Ratio(x) | 2.62 | 2.85 | 4.76 | 2.69 |
| Interest Cover(x) | 0 | 187.22 | 75.36 | -4.15 |
| Total Debt/Mcap(x) | 0 | 0.02 | 0.01 | 0.01 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 1.95 |
| Public | 25.57 | 25.57 | 25.57 | 25.57 | 25.57 | 25.57 | 25.57 | 25.57 | 25.57 | 25.58 |
| 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 | 0.03 | 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 |
* 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.