Textile · Founded 1879 · www.bombaydyeing.com · BSE 500020 · NSE BOM DYEING · ISIN INE032A01023
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | -9% | -18% | 4% | -2% |
| Operating Profit CAGR | -21% | 5% | 6% | -10% |
| PAT CAGR | -94% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -44% | -15% | -0% | 5% |
| ROE Average | 1% | 321% | 193% | 129% |
| ROCE Average | 2% | 72% | 44% | 28% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.58 | 53.58 | 53.57 | 53.58 | 53.58 | 53.58 | 53.58 | 53.57 | 53.57 | 53.57 |
| FII | 1.92 | 0.73 | 1.07 | 1.2 | 1.57 | 0.96 | 0.89 | 0.88 | 1.04 | 0.91 |
| DII | 1.43 | 1.44 | 1.46 | 1.45 | 1.41 | 1.13 | 0.98 | 0.98 | 0.98 | 0.99 |
| Public | 43.07 | 44.25 | 43.9 | 43.77 | 43.44 | 44.34 | 44.56 | 44.58 | 44.41 | 44.53 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 11.07 | 11.07 | 11.06 | 11.07 | 11.07 | 11.07 | 11.07 | 11.06 | 11.06 | 11.06 |
| FII | 0.4 | 0.15 | 0.22 | 0.25 | 0.32 | 0.2 | 0.18 | 0.18 | 0.21 | 0.19 |
| DII | 0.3 | 0.3 | 0.3 | 0.3 | 0.29 | 0.23 | 0.2 | 0.2 | 0.2 | 0.2 |
| Public | 8.9 | 9.14 | 9.07 | 9.04 | 8.97 | 9.16 | 9.2 | 9.21 | 9.17 | 9.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 53.58 | 53.58 | 53.57 | 53.58 | 53.58 | 53.58 | 53.58 | 53.57 | 53.57 | 53.57 |
| FII | 1.92 | 0.73 | 1.07 | 1.2 | 1.57 | 0.96 | 0.89 | 0.88 | 1.04 | 0.91 |
| DII | 1.43 | 1.44 | 1.46 | 1.45 | 1.41 | 1.13 | 0.98 | 0.98 | 0.98 | 0.99 |
| Public | 43.07 | 44.25 | 43.9 | 43.77 | 43.44 | 44.34 | 44.56 | 44.58 | 44.41 | 44.53 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 11.07 | 11.07 | 11.06 | 11.07 | 11.07 | 11.07 | 11.07 | 11.06 | 11.06 | 11.06 |
| FII | 0.4 | 0.15 | 0.22 | 0.25 | 0.32 | 0.2 | 0.18 | 0.18 | 0.21 | 0.19 |
| DII | 0.3 | 0.3 | 0.3 | 0.3 | 0.29 | 0.23 | 0.2 | 0.2 | 0.2 | 0.2 |
| Public | 8.9 | 9.14 | 9.07 | 9.04 | 8.97 | 9.16 | 9.2 | 9.21 | 9.17 | 9.2 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 | 20.65 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
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.
Your relationship manager will connect with you shortly.