RATING

RECOMMENDATION

Sell

  • ROFR Required
  • Available in Depository:

  • NSDL

  • CDSL

  • Available for Investment:

  • Primary

  • Secondary

RATING

RECOMMENDATION

Sell

Business Type

Traditional Business

RATING

RECOMMENDATION

Sell

Business Type

Traditional Business

The Bombay Store Profit and Loss

  • Total Revenue

    Over the last 5 years, revenue has grown at a yearly rate of -14%, vs industry avg of 9.2%

  • Total Operating expenses

    Over the last 5 years, operating expenses  has grown at a yearly rate of 15.2%, where procurement of goods represents the major chunk of cost

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 2012

26.68

11.89

14.79

-

-

4.65

-

10.24

-0.1

0.82

-0.93

-

0.93

-

-1.85

0.01

-1.86

-3.77

-3.77

-

-

FY 2013

25.17

11.92

13.26

-

-

3.92

-

9.49

-0.16

0.75

-0.91

-

1.41

-

-2.32

0.05

-2.37

-4.79

-4.79

-

-

FY 2014

24.67

11.93

12.74

-

-

3.6

-

7.46

1.68

0.65

1.03

-

1.77

-

-0.74

0.07

-0.81

-1.63

-1.63

-

-

FY 2015

25.85

13.58

12.27

-

-

3.7

-

7.98

0.59

0.72

-0.12

-

1.74

-

-1.87

0.01

-1.88

-3.83

-3.83

-

-

FY 2016

37.89

30.27

7.62

-

-

3.08

-

7.91

-3.37

0.6

-3.97

-

1.18

0.79

-5.95

0.03

-5.97

-12.03

-12.03

-

-

FY 2017

28.85

17.47

11.37

-

-

3.08

-

9.23

-0.93

0.31

-1.25

-

0.45

-

-1.7

-

-1.7

-3.4

-3.4

-

-

FY 2018

30.97

16.31

14.65

-

-

3.7

-

6.66

4.3

0.34

3.96

-

0.41

-

3.54

0.49

3.05

6.18

6.18

-

-

FY 2019

39.94

19.12

20.82

-

-

4.83

-

10.13

5.86

0.72

5.13

-

0.51

-

4.62

1.52

3.1

6.27

6.27

-

-

FY 2020

55.02

26.04

28.98

-

-

8.34

-

17.72

2.92

1.72

1.2

-

0.69

-

0.51

0.43

0.08

0.16

0.16

-

-

FY 2021

17.76

9.44

8.32

-

-

8.96

-

13.38

-14.02

2.39

-16.41

-

0.19

-

-16.59

-3.92

-12.67

-25.64

-25.64

-

-

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

* denotes current year's data

  • The Bombay Store Annual Reports

2013

Bombay Store Annual result - 2013

2014

Bombay Store Annual result - 2014

2015

Bombay Store Annual result - 2015

2016

Bombay Store Annual result - 2016

2017

Bombay Store Annual result - 2017

2018

Bombay Store Annual result - 2018

2019

Bombay Store Annual result - 2019

2020

Bombay Store Annual result - 2020

2021