Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹2003 Cr.
Stock P/E
74.5
P/B
0.9
Current Price
₹97
Book Value
₹ 111
Face Value
2
52W High
₹178.1
52W Low
₹ 92.1
Dividend Yield
0.41%

Bombay Dyeing & Mfg. Overview

Business

Bombay Dyeing And Manufacturing Company Ltd. is one of India's oldest and most renowned textile companies. Its core business involves the manufacturing and retailing of a wide range of textile products, primarily focused on home furnishings. The company designs, develops, manufactures, and sells bed linen, bath linen (towels), and other furnishing fabrics. Historically, it also had significant interests in polyester staple fibre and real estate development, but it has largely divested or scaled down these operations to focus on its textile business. It generates revenue by selling its branded textile products through various distribution channels, including its own retail stores, multi-brand outlets, and e-commerce platforms.

Revenue Mix

The company's primary and almost exclusive revenue segment currently is Textiles. This includes products like bedsheets, comforters, blankets, towels, and fabric for various uses. Historically, Bombay Dyeing had two other significant segments: Polyester and Real Estate. However, it has exited the polyester business and significantly scaled down its real estate activities, with ongoing efforts to monetize remaining real estate assets. Therefore, the vast majority of its current operational revenue is derived from the textile segment.

Industry

Bombay Dyeing operates in the highly competitive Indian Textile Industry, specifically within the home furnishing and fabric segments. The industry is characterized by a mix of large organized players, numerous small and medium enterprises, and a significant unorganized sector. Bombay Dyeing holds a legacy position as one of India's most recognized and trusted brands in home textiles. Its positioning leans towards the premium and branded segment, leveraging its long-standing reputation for quality. While it faces intense competition from both domestic and international brands, its established brand recall gives it a distinct standing.

MOAT

Brand Recognition: Bombay Dyeing possesses a very strong and established brand name in India, built over decades. This legacy brand loyalty is a significant advantage, especially in the home textiles segment where trust and quality perception are crucial.

Distribution Network: The company has an established multi-channel distribution network, including its own exclusive brand outlets, presence in multi-brand retail stores, and a growing online presence, ensuring wide reach for its products.

Manufacturing Capabilities: With a long history in textile manufacturing, the company has established infrastructure and operational know-how.

Growth Drivers

Growing Indian Home Furnishing Market: Rising disposable incomes, increasing urbanization, and a growing consumer preference for branded and aesthetically appealing home textiles are expected to drive demand.

E-commerce Penetration: Expansion of online sales channels and digital marketing can help the company reach a wider customer base, particularly younger demographics.

Product Innovation & Portfolio Expansion: Introduction of new designs, materials, sustainable products, and expanding into related home textile categories can attract new consumers and drive repeat purchases.

Focus on Core Business: Post-divestment of non-core assets, a streamlined focus on textiles and potential operational efficiencies could improve profitability and market share.

Risks

Intense Competition: The textile industry is highly fragmented and competitive, facing pressure from both established domestic/international brands and unorganized players.

Raw Material Price Volatility: Fluctuations in prices of key raw materials like cotton and polyester yarn can impact manufacturing costs and margins.

Economic Slowdown: A downturn in the broader economy can reduce discretionary spending on home furnishings, negatively impacting sales.

Changing Consumer Preferences: The need to continuously innovate and adapt to evolving fashion trends and consumer tastes in home decor poses a challenge.

Operational Efficiency & Profitability: Historically, the company has faced challenges in consistently achieving robust profitability in its core textile operations.

Legacy Financial Burden: While divesting assets, the company has dealt with significant debt and legacy issues related to its past ventures, which can impact financial flexibility.

Management & Ownership

Bombay Dyeing is part of the Wadia Group, a prominent Indian business conglomerate. The Wadia family serves as the promoters and holds a significant ownership stake, maintaining strong control over the company's strategic direction. The management team includes professionals with varying degrees of experience in textiles and business operations. The overall management quality can be seen as committed to restructuring and focusing on the core textile business, especially after the strategic divestments.

Outlook

Bombay Dyeing possesses the significant advantage of a well-recognized and trusted brand name in the Indian home textiles market. With a renewed strategic focus on its core textile business following asset divestments, there is potential for improved operational efficiency and profitability. The growing Indian home furnishing market, coupled with increasing e-commerce adoption, provides a favorable environment for growth. However, the company faces substantial challenges including intense competition, the need for continuous product innovation, and the imperative to improve its historical operational margins. Its future performance will largely depend on its ability to effectively leverage its brand, innovate its product offerings, streamline operations, and navigate the competitive landscape while managing any remaining legacy financial implications.

Bombay Dyeing & Mfg. Share Price

Live · BSE / NSE · Inception: 1879
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Bombay Dyeing & Mfg. Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Net Sales 381 451 381 415 359 378 363 324 396 411
Other Income 71 22 30 39 36 37 30 27 42 23
Total Income 452 473 410 454 395 415 392 351 438 434
Total Expenditure 425 439 422 399 372 392 375 352 397 411
Operating Profit 27 34 -12 55 24 23 17 -1 40 23
Interest 5 6 8 3 3 4 4 3 3 3
Depreciation 8 8 8 8 8 8 9 8 9 9
Exceptional Income / Expenses 0 0 502 51 -0 -0 -0 -1 -0 -1
Profit Before Tax 14 20 474 94 13 11 5 -13 28 10
Provision for Tax -52 5 81 24 1 -3 3 -3 7 3
Profit After Tax 66 15 393 70 11 14 2 -10 21 7
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 66 16 393 70 12 14 2 -10 21 7
Adjusted Earnings Per Share 3.2 0.8 19 3.4 0.6 0.7 0.1 -0.5 1 0.3

Bombay Dyeing & Mfg. Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 1849 1924 2662 4430 1895 1193 2001 2674 1688 1605 1460 1494
Other Income 47 73 51 57 50 32 106 103 112 189 135 122
Total Income 1896 1996 2714 4487 1945 1226 2107 2777 1800 1795 1595 1615
Total Expenditure 1662 1647 2081 2736 1567 1168 1851 2709 1739 1695 1516 1535
Operating Profit 234 349 633 1751 378 58 255 68 62 100 79 79
Interest 290 368 413 489 554 588 524 523 326 19 13 13
Depreciation 34 32 30 30 33 34 33 33 31 33 33 35
Exceptional Income / Expenses 0 -46 -153 4 0 58 -233 0 3946 553 -1 -2
Profit Before Tax -90 -97 38 1236 -208 -506 -534 -488 3650 601 31 30
Provision for Tax 1 30 3 6 -537 -37 -74 28 701 111 5 10
Profit After Tax -91 -127 35 1230 329 -469 -460 -516 2949 490 27 20
Adjustments -0 0 0 12 -1 -0 0 -0 0 0 0 0
Profit After Adjustments -91 -127 35 1242 328 -469 -460 -517 2949 490 27 20
Adjusted Earnings Per Share -4.4 -6.1 1.7 60.1 15.9 -22.7 -22.3 -25 142.8 23.7 1.3 0.9

Bombay Dyeing & Mfg. Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 1286 334 637 209 87 -168 -731 -1246 1874 2371 2285
Minority's Interest 3 0 0 -27 -27 -27 -27 -27 -27 -27 -27
Borrowings 1282 941 2312 3373 3337 2501 3150 2699 3 3 3
Other Non-Current Liabilities 25 31 31 21 -507 -545 -620 -605 158 124 39
Total Current Liabilities 1863 2331 1166 1604 1379 2310 1815 1556 538 524 663
Total Liabilities 4459 3637 4147 5181 4269 4071 3588 2378 2546 2995 2963
Fixed Assets 631 568 552 524 517 485 463 437 572 580 597
Other Non-Current Assets 1949 1696 1143 1182 512 604 504 339 877 1125 647
Total Current Assets 1648 1162 2452 3475 3240 2983 2620 1602 1074 1291 1720
Total Assets 4459 3637 4147 5181 4269 4071 3588 2378 2546 2995 2963

Bombay Dyeing & Mfg. Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 8 25 61 15 31 3 156 416 134 56 33
Cash Flow from Operating Activities -436 169 -451 -774 99 604 522 861 355 -17 -182
Cash Flow from Investing Activities 49 121 559 190 271 141 6 177 3532 35 209
Cash Flow from Financing Activities 405 -254 -154 600 -398 -591 -268 -1320 -3965 -41 -38
Net Cash Inflow / Outflow 18 36 -47 16 -28 153 260 -282 -78 -23 -11
Closing Cash & Cash Equivalent 26 61 14 31 3 156 416 134 56 33 22

Bombay Dyeing & Mfg. Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) -4.41 -6.13 1.7 60.12 15.87 -22.71 -22.29 -25.02 142.76 23.73 1.3
CEPS(Rs) -2.74 -4.59 3.15 61 17.52 -21.07 -20.7 -23.39 144.27 25.32 2.92
DPS(Rs) 0.5 0.7 1 1.5 0.2 0 0 0 1.2 1.2 0.4
Book NAV/Share(Rs) 14.91 16.19 30.83 10.12 4.21 -8.14 -35.37 -60.33 90.73 114.79 110.64
Core EBITDA Margin(%) 9.61 13.63 21.6 38.24 17.3 2.14 7.23 -1.28 -2.82 -5.39 -3.66
EBIT Margin(%) 10.24 13.39 16.73 38.95 18.25 6.88 -0.5 1.25 223.18 37.41 2.92
Pre Tax Margin(%) -4.64 -4.78 1.41 27.9 -10.98 -42.43 -25.79 -17.62 204.86 36.25 2.06
PAT Margin (%) -4.67 -6.24 1.31 27.77 17.36 -39.29 -22.22 -18.63 165.49 29.57 1.76
Cash Profit Margin (%) -2.91 -4.68 2.42 28.44 19.1 -36.46 -20.64 -17.43 167.25 31.56 3.95
ROA(%) -2.13 -3.13 0.9 26.38 6.96 -11.24 -12.02 -17.31 119.75 17.69 0.9
ROE(%) -25.06 -39.39 7.24 290.85 222.25 0 0 0 939.18 23.09 1.16
ROCE(%) 7.85 9.52 14.26 45.28 8.22 1.99 -0.27 1.13 186.13 29.18 1.91
Receivable days 47.13 33.85 23.74 53.75 173.96 209.19 83.6 36.96 32.65 10.58 10.39
Inventory Days 130.31 99.09 56.24 107.51 445.44 683.09 339.81 191.73 137.55 54.96 85.69
Payable days 121.98 109.84 113 83.1 146.83 147.93 97.16 61.69 101.41 98.58 106.7
PER(x) 0 0 140.53 2.25 2.89 0 0 0 1.12 5.47 71.09
Price/Book(x) 3.19 5.13 7.76 13.35 10.88 -8.61 -2.78 -0.94 1.75 1.13 0.84
Dividend Yield(%) 1.05 0.84 0.42 1.11 0.44 0 0 0 0.75 0.92 0.43
EV/Net Sales(x) 1.83 2.13 2.86 1.51 2.66 4.51 3 1.73 1.67 1.61 1.26
EV/Core EBITDA(x) 14.45 11.73 12.03 3.82 13.36 93.15 23.52 68.38 45.56 25.82 23.25
Net Sales Growth(%) -22.5 4.01 38.4 66.39 -57.23 -37.01 67.66 33.63 -36.85 -4.92 -9.04
EBIT Growth(%) -24.25 36.11 65.92 283.01 -79.94 -76.26 -112.5 436.94 0 -84.41 -92.81
PAT Growth(%) -543.59 -39.06 127.81 3396.62 -73.22 -242.58 1.82 -12.19 670.93 -83.38 -94.51
EPS Growth(%) -547.64 -38.89 127.81 3429.66 -73.6 -243.1 1.88 -12.25 670.66 -83.38 -94.51
Debt/Equity(x) 8.18 7.6 4.4 19 47.71 -24.79 -6.08 -2.92 0 0 0
Current Ratio(x) 0.88 0.5 2.1 2.17 2.35 1.29 1.44 1.03 1.99 2.47 2.59
Quick Ratio(x) 0.52 0.32 1.75 0.79 0.59 0.41 0.44 0.32 1.54 1.98 1.9
Interest Cover(x) 0.69 0.74 1.09 3.53 0.62 0.14 -0.02 0.07 12.18 32.23 3.4
Total Debt/Mcap(x) 2.56 1.48 0.57 1.42 4.38 2.88 2.18 3.1 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR -9% -18% +4% -2%
Operating Profit CAGR -21% +5% +6% -10%
PAT CAGR -94% — — —
Share Price CAGR -44% -15% 0% +5%
ROE Average +1% +321% +193% +129%
ROCE Average +2% +72% +44% +28%

Bombay Dyeing & Mfg. Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 53.57 %
FII 0.91 %
DII (MF + Insurance) 0.99 %
Public (retail) 44.53 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 53.5853.5853.5753.5853.5853.5853.5853.5753.5753.57
FII 1.920.731.071.21.570.960.890.881.040.91
DII 1.431.441.461.451.411.130.980.980.980.99
Public 43.0744.2543.943.7743.4444.3444.5644.5844.4144.53
Others 0000000000
Total 100100100100100100100100100100

Bombay Dyeing & Mfg. Peer Comparison

Bombay Dyeing & Mfg. Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Bombay Dyeing & Mfg. Pros & Cons

Pros

  • Stock is trading at 0.9 times its book value
  • Company has a good return on equity (ROE) track record: 3 Years ROE 321%
  • Company is almost debt free.

Cons

  • Debtor days have increased from 98.58 to 106.7days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp