Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹63 Cr.
Stock P/E
-0
P/B
-0.1
Current Price
₹2
Book Value
₹ -16.3
Face Value
10
52W High
—
52W Low
—
Dividend Yield
0%

Bombay Rayon Fashion Overview

Business

Bombay Rayon Fashions Ltd. (BRFL) is an integrated textile and apparel manufacturer. Its core business involves manufacturing a wide range of textile products, from yarn to finished garments. The company operates across various stages of the textile value chain, including spinning, weaving, dyeing, processing, printing, and garment manufacturing. BRFL produces fabrics such as cotton, rayon, lycra, linen, and various blends, as well as readymade garments for men, women, and children. It primarily operates on a business-to-business (B2B) model, supplying fabrics and garments to domestic and international brands, retailers, and wholesalers. The company makes money through the sale of these manufactured textile products.

Revenue Mix

BRFL's operations are largely integrated, covering the full spectrum of textile manufacturing. While specific revenue contributions by segment are not consistently disclosed post-restructuring, its primary operational segments include:

Fabric Manufacturing: Production of various woven and knitted fabrics.

Garment Manufacturing: Design and production of ready-to-wear apparel.

Potentially, also yarn manufacturing and processing services.

Given its integrated model, it's difficult to separate revenue precisely without specific disclosures, but garment manufacturing and fabric sales are the major revenue drivers.

Industry

The Indian textile industry is one of the oldest and largest industries, characterized by its labor-intensive nature, significant contribution to employment, and strong export orientation. It is highly fragmented, with numerous unorganized players alongside large integrated manufacturers. BRFL, prior to its financial challenges, was positioned as one of India's larger integrated textile and apparel manufacturers, offering a broad product portfolio and end-to-end solutions. In its current restructured state, it aims to regain its standing, leveraging its existing infrastructure and integrated capabilities in a competitive market that includes players focused on specific segments (e.g., spinning, weaving, garmenting) as well as other large integrated firms.

MOAT

BRFL's primary competitive advantage lies in its vertical integration. By controlling various stages from yarn to finished garments, the company can potentially achieve:

Cost Efficiencies: Streamlined production processes and reduced reliance on external suppliers for intermediate products.

Quality Control: Enhanced ability to maintain consistent quality across the value chain.

Faster Turnaround Times: Greater flexibility and speed in responding to fashion trends and customer demands.

Product Diversification: Ability to offer a wide range of fabrics and garment styles, appealing to diverse client needs.

However, the company's past financial struggles indicate that merely possessing these capabilities does not guarantee a durable moat without strong execution and financial discipline. Post-restructuring, the efficiency of leveraging this integration under new management will be key.

Growth Drivers

Revival Post-CIRP: Successful implementation of the corporate insolvency resolution plan (CIRP) and efficient operations under new management can lead to a turnaround and renewed growth.

Rising Domestic Consumption: Growth in India's economy and disposable income can drive demand for apparel and home textiles.

Export Opportunities: Government initiatives (e.g., PLI scheme, FTAs) and global demand shifts can boost textile exports from India.

Focus on Value-Added Products: Shifting towards higher-margin, specialized fabrics and garments.

Sustainability Trends: Growing global demand for eco-friendly and sustainable textiles, which the company can capitalize on with appropriate investments.

Risks

Past Financial Issues & Debt Burden: The company's history of significant debt and financial distress, leading to CIRP, poses an ongoing risk regarding its ability to service debt and fund future growth, even post-restructuring.

Intense Competition: The textile industry is highly competitive, both domestically and internationally, with pressure on pricing and margins.

Raw Material Price Volatility: Fluctuations in prices of cotton, synthetic fibers, and other raw materials can impact profitability.

Currency Fluctuations: As an exporter, BRFL is exposed to exchange rate volatility.

Changing Fashion Trends: The apparel industry is highly susceptible to rapid changes in fashion trends, requiring constant innovation and quick adaptation.

Operational Efficiency: Ensuring efficient utilization of integrated facilities and managing a large workforce effectively remains crucial.

Management & Ownership

Bombay Rayon Fashions Ltd. underwent a Corporate Insolvency Resolution Process (CIRP) under the Insolvency and Bankruptcy Code (IBC). A resolution plan was approved in 2021, leading to the company's acquisition by a consortium led by the Kalpataru Group. This implies a significant change in the ownership and management structure, with the new promoters and management team responsible for steering the company's revival and future strategy. The previous promoters (the D'Souza family) no longer hold control. Management quality will largely depend on the new team's ability to restructure operations, manage finances, and drive growth effectively.

Outlook

BRFL presents a complex outlook, primarily as a turnaround story post-insolvency. The approval of its resolution plan and acquisition by the Kalpataru Group provides a fresh start with potentially stronger financial backing and new strategic direction. The company benefits from its extensive integrated manufacturing infrastructure, which, if efficiently utilized, can offer cost and quality advantages. Growth drivers such as increasing domestic consumption, government support for the textile sector, and potential for export expansion offer tailwinds.

However, significant challenges remain. The company must overcome its legacy financial issues, manage competition, and adapt to dynamic market demands. The success hinges critically on the new management's execution capabilities in terms of financial discipline, operational efficiency, and market strategy. While the potential for revival exists given the underlying asset base and market opportunity, it is not without substantial operational and financial risks inherent in navigating a post-restructuring phase in a competitive industry.

Bombay Rayon Fashion Share Price

Live · BSE / NSE · Inception: 1992
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Bombay Rayon Fashion Quarterly Results

#(Fig in Cr.) Jun 2020 Sep 2020 Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022
Net Sales 10 20 20 30 16 22 19 721 14 7
Other Income 0 70 0 13 0 0 0 8 0 0
Total Income 10 90 20 43 17 22 19 728 14 7
Total Expenditure 72 145 145 139 82 91 85 926 47 24
Operating Profit -62 -55 -124 -96 -65 -69 -66 -198 -33 -17
Interest 117 0 -69 35 22 22 23 86 4 1
Depreciation 31 32 32 13 17 17 17 66 16 15
Exceptional Income / Expenses 0 -136 -136 546 0 0 -217 -559 -11 -4
Profit Before Tax -210 -223 -223 403 -104 -108 -323 -909 -63 -37
Provision for Tax -58 -60 -60 -172 -2 -9 -0 -117 0 0
Profit After Tax -152 -162 -162 575 -103 -99 -323 -792 -63 -37
Adjustments 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -152 -162 -162 575 -103 -99 -323 -792 -63 -37
Adjusted Earnings Per Share -4.8 -5.1 -5.1 18.1 -3.2 -3.1 -10.2 -24.9 -2 -1.2

Bombay Rayon Fashion Profit & Loss

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 TTM
Net Sales 2902 3302 2995 3581 4210 3895 3099 974 488 109 778 761
Other Income 17 20 11 41 103 22 22 48 12 8 9 8
Total Income 2919 3322 3005 3622 4313 3917 3121 1022 501 117 786 768
Total Expenditure 2209 2515 2611 3060 3466 3295 2901 2843 2419 483 1057 1082
Operating Profit 710 807 394 562 847 622 220 -1821 -1919 -366 -271 -314
Interest 223 279 451 558 597 673 423 446 442 146 154 114
Depreciation 234 291 316 177 181 167 160 160 138 104 117 114
Exceptional Income / Expenses -4 -0 -346 -1 0 -8 0 0 -322 137 -903 -791
Profit Before Tax 250 238 -718 -174 69 -225 -362 -2426 -2821 -479 -1444 -1332
Provision for Tax 82 109 -234 -41 41 -63 -77 -735 -992 -374 -124 -117
Profit After Tax 167 129 -484 -133 28 -162 -286 -1691 -1829 -105 -1320 -1215
Adjustments -1 1 1 1 0 0 0 0 0 0 66 0
Profit After Adjustments 167 129 -483 -132 29 -162 -286 -1691 -1829 -105 -1255 -1215
Adjusted Earnings Per Share 12.4 9.6 -35.9 -9.8 2.1 -8.7 -9 -53.3 -57.6 -3.3 -39.5 -38.3

Bombay Rayon Fashion Balance Sheet

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Shareholder's Funds 2911 2900 2454 2356 2028 2717 4349 2659 831 733 -393
Minority's Interest 3 3 2 2 1 1 1 1 1 1 -450
Borrowings 1308 1493 2791 2742 2643 1665 1233 1105 1042 784 912
Other Non-Current Liabilities 206 248 -33 -73 208 154 80 -656 -1656 -2035 -1469
Total Current Liabilities 2837 3407 2936 3464 4022 4815 3675 4167 4745 4612 4421
Total Liabilities 7265 8052 8150 8490 8902 9352 9339 7277 4963 4095 3021
Fixed Assets 4156 4140 3854 3666 3606 3452 3240 3007 2432 1360 1985
Other Non-Current Assets 196 286 287 156 302 280 286 259 192 791 154
Total Current Assets 2913 3626 4010 4669 4994 5620 5813 4011 2338 1944 834
Total Assets 7265 8052 8150 8490 8902 9352 9339 7277 4963 4095 3021

Bombay Rayon Fashion Cash Flow

#(Fig in Cr.) Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Opening Cash & Cash Equivalents 52 131 97 103 89 104 76 27 30 35 26
Cash Flow from Operating Activities 228 396 -839 523 334 -278 -99 29 -5 366 -1583
Cash Flow from Investing Activities -384 -336 -1 69 91 -6 -3 37 147 -343 -120
Cash Flow from Financing Activities 235 -94 846 -607 -410 256 54 -63 -137 -31 239
Net Cash Inflow / Outflow 79 -34 6 -14 15 -28 -49 3 5 -9 -1463
Closing Cash & Cash Equivalent 131 97 103 89 104 76 27 30 35 26 -1437

Bombay Rayon Fashion Ratios

# Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022
Earnings Per Share (Rs) 12.4 9.61 -35.91 -9.83 2.12 -8.73 -9 -53.25 -57.62 -3.32 -39.52
CEPS(Rs) 29.8 31.14 -12.49 3.3 15.55 0.23 -3.96 -48.23 -53.26 -0.04 -37.9
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 212.61 211.82 178.65 171.35 147.02 143.44 135.44 82.2 24.62 21.53 -14.36
Core EBITDA Margin(%) 23.86 23.79 12.81 14.56 17.67 15.4 6.4 -191.97 -395.23 -344.3 -35.91
EBIT Margin(%) 16.26 15.62 -8.93 10.72 15.83 11.5 1.96 -203.39 -487.09 -306.11 -165.95
Pre Tax Margin(%) 8.6 7.19 -23.98 -4.86 1.64 -5.77 -11.69 -249.15 -577.54 -440.76 -185.77
PAT Margin (%) 5.76 3.89 -16.17 -3.71 0.68 -4.17 -9.22 -173.65 -374.47 -96.86 -169.78
Cash Profit Margin (%) 13.81 12.68 -5.61 1.24 4.97 0.11 -4.06 -157.25 -346.14 -1.31 -154.76
ROA(%) 2.45 1.68 -5.98 -1.6 0.33 -1.78 -3.06 -20.35 -29.89 -2.33 -37.1
ROE(%) 6.21 4.5 -18.43 -5.64 1.33 -6.98 -8.2 -48.94 -107.88 -14.38 -1159.65
ROCE(%) 7.77 7.78 -3.82 5.18 8.69 5.63 0.73 -25.61 -37.15 -6.02 -27.47
Receivable days 58.06 61.01 93.75 98.9 102.81 127.22 179.16 555.42 984.63 4060.52 322.52
Inventory Days 203.8 230.92 292.6 273.18 260.4 317.56 434.75 1114.35 1056.72 1818.89 151.04
Payable days 116.24 134.81 162.92 121.85 106.95 106.89 109.82 119.44 128.75 1420.86 433.82
PER(x) 20.11 25.81 0 0 68.74 0 0 0 0 0 0
Price/Book(x) 1.17 1.17 1.21 0.87 0.99 0.88 0.32 0.11 0.12 0.31 -0.44
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 2.32 2.18 2.5 2.03 1.77 2.01 1.74 4.79 10.17 43.89 6
EV/Core EBITDA(x) 9.48 8.93 18.99 12.94 8.8 12.62 24.51 -2.56 -2.59 -13.04 -17.24
Net Sales Growth(%) 7.85 13.78 -9.31 19.6 17.54 -7.48 -20.43 -68.58 -49.83 -77.73 614.85
EBIT Growth(%) 22.87 9.38 -151.79 243.52 73.52 -32.81 -86.46 -3367.25 -20.15 86.01 -287.53
PAT Growth(%) -17.73 -23.12 -476.41 72.57 121.4 -671.01 -76.01 -491.92 -8.19 94.24 -1152.98
EPS Growth(%) -21.83 -22.47 -473.68 72.63 121.59 -511.06 -3.11 -491.92 -8.19 94.24 -1090.82
Debt/Equity(x) 1.22 1.39 1.94 2.32 2.83 2.09 0.94 1.69 6.28 6.71 -9.8
Current Ratio(x) 1.03 1.06 1.37 1.35 1.24 1.17 1.58 0.96 0.49 0.42 0.19
Quick Ratio(x) 0.37 0.38 0.52 0.52 0.46 0.41 0.57 0.43 0.36 0.32 0.15
Interest Cover(x) 2.12 1.85 -0.59 0.69 1.12 0.67 0.14 -4.44 -5.39 -2.27 -8.37
Total Debt/Mcap(x) 1.04 1.19 1.6 2.68 2.85 2.38 2.95 15.48 53.17 21.33 22.2

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +614% -7% -28% -12%
Operating Profit CAGR — — 0% 0%
PAT CAGR — — — 0%
Share Price CAGR 0% -43% -22% -36%
ROE Average -1160% -427% -268% -123%
ROCE Average -27% -24% -19% -6%

Bombay Rayon Fashion Shareholding Pattern

Latest · Sep 2023
100% held
Promoters 25.54 %
FII 0.22 %
DII (MF + Insurance) 53.81 %
Public (retail) 20.43 %
# Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023
Promoter 28.3726.826.826.825.5425.5425.5425.5425.5425.54
FII 0.030.030.030.220.220.220.220.220.220.22
DII 56.256.254.8853.8151.8853.8153.8153.8153.8153.81
Public 15.3916.9718.2819.1722.3620.4320.4320.4320.4320.43
Others 0000000000
Total 100100100100100100100100100100

Bombay Rayon Fashion Peer Comparison

Bombay Rayon Fashion Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Bombay Rayon Fashion Pros & Cons

Pros

  • Stock is trading at -0.1 times its book value
  • Debtor days have improved from 1420.86 to 433.82days.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 25.54%.
  • Company has a low return on equity of -427% over the last 3 years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp