RATING

RECOMMENDATION

Strong Buy

  • Bazar India (MAYASHEEL RETAIL INDIA LIMITED)
  • ₹75.00

  • PLACE ORDER
  • ROFR Required
  • Available in Depository:

  • NSDL

  • CDSL

  • Available for Investment:

  • Primary

  • Secondary

RATING

RECOMMENDATION

Strong Buy

Business Type

Traditional Business

RATING

RECOMMENDATION

Strong Buy

Business Type

Traditional Business

Bazar India Profit and Loss

  • Net income

    Over the last 5 years, net income has grown at a yearly rate of 32%, vs industry average of -6.87%

  • Revenue Growth

    Over the last 5 years, revenue has grown at a rate of 11%, v/s industry average of -1.47%

Financial Year

Total Revenue
COGS
Gross Profit
Raw Materials
Power & Fuel Cost
Employee Cost
Sales & Administrative Expenses
Operating & Other Expenses
EBITDA
Depreciation/ Amortization
PBIT
Interest & Income
Interest & Expense
Other Items
PBT
Taxes & Other Items
Net Income
Diluted EPS
Basic EPS
DPS
Payout Ratio
FY 2015

2.51

-

2.51

1.33

-

0.21

0.19

0.59

0.19

0.12

0.07

-

0.03

-

0.04

0.01

0.02

0.12

0.12

-

-

FY 2016

110.7

-

110.7

80.75

-

5.54

2.71

18.48

3.22

1.49

1.74

-

0.41

-

1.33

0.85

0.47

1.13

1.13

-

-

FY 2017

248.72

-

248.72

181.44

-

12.77

7.87

36.21

10.43

3.2

7.23

-

1.63

-

5.6

3.03

2.58

1.95

1.95

-

-

FY 2018

382.16

-

382.16

276.03

-

21.98

10.77

54.2

19.18

5.13

14.05

-

4.25

-

9.81

3.53

6.27

3.14

3.14

-

-

FY 2019

300.21

-

300.21

207.3

-

23.24

10

51.02

8.66

12.32

-3.66

-

3.42

-

-7.08

-1.77

-5.31

-2.13

-2.13

-

-

FY 2020

360.53

-

360.53

252.17

-

31.56

11.46

61.56

3.78

16.22

-12.43

-

3.42

-

-15.85

1.74

-17.59

-7.04

-7.04

-

-

FY 2021

187.45

-

187.45

122.36

-

16.2

8.79

29.26

10.83

6.87

3.96

-

2.69

-

1.27

-0.61

1.88

0.75

0.75

-

-

FY 2022*

103.84

-

103.84

67.84

-

7.71

4.27

18.35

5.67

3.06

2.61

-

1.24

-

1.37

0.52

0.85

0.34

0.34

-

-

EPS and DPS in ₹. Other numbers except Payout Ratio in ₹ Cr

* denotes current year's 9 Monthly data

  • Bazar India Annual Reports

2016

Financials

2017

Financials

2018

Financials

2019

Financials

2021

Annual Report