BOMDYEING
OVERVALUEDBombay Dyeing & Mfg Company Limited
Others · NSE
↓ 84.3% vs fair value
52W Low
₹92
+37.1% from low
52W High
₹197
-35.9% from high
Valuation Gauge
Current Price
₹126
Fair Value
₹68
Fair Value Analysis
₹68
Based on free cash flow projections and balance sheet strength analysis and earnings growth potential for Others sector companies | Sector-cheap: P/E at 1th percentile vs sector peers. | CAUTION: ROCE declining (latest 7.7%) — returns on capital are falling; verify this isn't a value trap. | COVID-resilient: PAT dropped from ₹1228Cr (FY2019) to ₹-469Cr (FY2021) during COVID but has fully recovered.
Cash Flow Analysis
33% weight
Balance Sheet Value
33% weight
Growth Valuation
33% weight
Price vs Market
Shareholding Pattern
Stock Health Score
Financially Healthy
Profitability
ROE of 151.6% is above the Others sector benchmark of 15% — strong returns
Debt & Leverage
D/E ratio of 0.0x is well within the Others sector norm of 0.8x — strong balance sheet
Valuation vs Peers
P/E of 0.7x trades at a 98% discount to Others sector median (40x) — attractively valued
Cash Flow
Negative FCF of ₹-73 Cr — company is consuming more cash than it generates
Earnings Growth
5yr EPS CAGR of 16.2% is in line with the Others sector average of 12.0%
Dividend
Dividend yield of 1.0% provides moderate shareholder returns
Company Health Timeline
10-year financial health at a glance
Sentiment Trend — Last 30 Days
Historical Returns
Key Ratios & Growth
FCF Yield
1.1%
Free cash flow / market cap
Revenue Growth (YoY)
-15.6%
Year-on-year revenue change
Profit Growth (YoY)
+329.2%
Year-on-year PAT change
Operating Cash Flow
₹-182 Cr
TTM cash from operations
Key Financials
EPS (TTM)
₹173.5
P/E Ratio
0.7x
P/B Ratio
1.1x
ROE
151.6%
ROCE
24.7%
Debt / Equity
0x
Beta
0.16
Div Yield
1%
FCF (Cr)
₹-73 Cr
Revenue (Cr)
₹1,581 Cr
EPS Growth 5Y
—
Mkt Cap (Cr)
₹2,537 Cr
52W High
₹196.8
52W Low
₹92
Book Value/Share
₹111
Financial History
| Period | Revenue | Op Profit | OPM% | PAT | EPS |
|---|---|---|---|---|---|
| 2026-03-31 | ₹1.5K Cr | ₹-56 Cr | -4.0% | ₹27 Cr | ₹1.30 |
| 2025-03-31 | ₹1.6K Cr | ₹-26 Cr | -2.0% | ₹490 Cr | ₹23.73 |
| 2024-03-31 | ₹1.7K Cr | ₹-49 Cr | -3.0% | ₹2.9K Cr | ₹142.77 |
| 2023-03-31 | ₹2.7K Cr | ₹-35 Cr | -1.0% | ₹-517 Cr | ₹-25.02 |
| 2022-03-31 | ₹2.0K Cr | ₹151 Cr | 8.0% | ₹-460 Cr | ₹-22.29 |
| 2021-03-31 | ₹1.2K Cr | ₹26 Cr | 2.0% | ₹-469 Cr | ₹-22.71 |
| 2020-03-31 | ₹1.9K Cr | ₹328 Cr | 17.0% | ₹328 Cr | ₹15.87 |
| 2019-03-31 | ₹4.4K Cr | ₹1.7K Cr | 39.0% | ₹1.2K Cr | ₹60.12 |
| 2018-03-31 | ₹2.7K Cr | ₹585 Cr | 22.0% | ₹35 Cr | ₹1.70 |
| 2017-03-31 | ₹1.9K Cr | ₹276 Cr | 14.0% | ₹-127 Cr | ₹-6.13 |
| 2016-03-31 | ₹1.8K Cr | ₹187 Cr | 10.0% | ₹-91 Cr | ₹-4.41 |
| 2015-03-31 | ₹2.4K Cr | ₹253 Cr | 11.0% | ₹20 Cr | ₹0.99 |
Compounded Growth Rates
Sales Growth
Profit Growth
EPS Growth
Peer Comparison
Others| Stock | Price | Fair Value | MoS% | P/E | ROE | Signal |
|---|---|---|---|---|---|---|
AVRO INDIA LIMITED | ₹10.3 | ₹75.8 | +86.5% | 38.2 | — | UNDERVALUED |
Magnum Ventures Limited | ₹19.8 | ₹119.4 | +83.4% | — | -1.6% | UNDERVALUED |
DCM Shriram Industries Limited | ₹41.7 | ₹196.1 | +78.7% | 3 | 12.6% | UNDERVALUED |
Star Paper Mills Limited | ₹141.5 | ₹657.4 | +78.5% | 5.6 | 44.2% | UNDERVALUED |
HB Stockholdings Limited | ₹60.5 | ₹281.1 | +78.5% | 3.8 | 13.1% | UNDERVALUED |
Balkrishna Paper Mills Limited | ₹18.7 | ₹80.6 | +76.8% | 3.1 | 26.1% | UNDERVALUED |
Heads UP Ventures Limited | ₹7.1 | ₹28.8 | +75.3% | 3.9 | — | UNDERVALUED |
Credo Brands Marketing Limited | ₹88.5 | ₹305.8 | +71.1% | 10.9 | 16.4% | UNDERVALUED |
Institutional Activity
Bulk deals, block deals, short selling & delivery volume — NSE data
Insider Trading
Community Pulse
Share this Stock
Download card · Share on WhatsApp
Share on WhatsApp, Twitter, or any group — each share brings new users to Veritas Quant