Nifty

:

13055.15

Sensex

:

44523.02

128.70 (1.00%)
445.87 (1.01%)

Login

Nifty
Sensex

:
:

13055.15
44523.02

128.70 (1.00%)
445.87 (1.01%)

Bright Brothers Ltd.

Plastic Products

Rating :

53/99

BSE: 526731 | NSE: BRIGHTBROS

Watchlist

NSE BSE

64.40

24-Nov-2020

Open
High
Low
Previous Close

69.00
69.00
64.40
63.75

Volume
Traded Value (lacs)
52 Week High
52 Week Low

29
2.70
97.00
44.20

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

36.58
234.49
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

46.18
3.11%
0.85

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.51
7.13
0.53

EBITDA CAGR (%)

10 Years
5 Years
3 Years

8.23
55.26
6.77

PAT CAGR (%)

10 Years
5 Years
3 Years

8.43
-
42.33

P:E (Median)

8 Years
5 Years
3 Years

8.28
8.58
27.25

P:BV (Average)

8 Years
5 Years
3 Years

0.78
0.78
0.78

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.16
4.56
3.72

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 20 Sep 19 Var% Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var%
Net Sales 49.60 59.72 -16.95% 16.64 61.42 -72.91% 45.78 53.67 -14.70% 50.96 55.13 -7.56%
Expenses 44.99 55.18 -18.47% 17.01 56.69 -69.99% 42.82 49.68 -13.81% 47.40 51.61 -8.16%
EBITDA 4.61 4.54 1.54% -0.37 4.73 - 2.96 3.99 -25.81% 3.56 3.52 1.14%
EBIDTM 9.29% 7.60% -2.24% 7.70% 6.46% 7.43% 6.98% 6.39%
Other Income 0.38 -0.04 - 0.42 0.12 250.00% -0.14 0.14 - 0.21 -0.02 -
Interest 1.04 1.42 -26.76% 0.66 1.48 -55.41% 1.16 1.51 -23.18% 1.37 1.46 -6.16%
Depreciation 1.33 1.38 -3.62% 1.49 1.53 -2.61% 1.50 1.47 2.04% 1.49 1.49 0.00%
PBT 2.61 1.70 53.53% -2.11 1.84 - 0.16 1.15 -86.09% 0.91 0.56 62.50%
Tax 0.64 0.02 3,100.00% -0.33 0.03 - 1.14 0.10 1,040.00% -0.03 0.00 -
PAT 1.97 1.69 16.57% -1.78 1.81 - -0.97 1.05 - 0.94 0.56 67.86%
PATM 3.98% 2.82% -10.69% 2.94% -2.13% 1.96% 1.83% 1.01%
EPS 3.46 2.96 16.89% -3.12 3.17 - -1.71 1.85 - 1.64 0.98 67.35%

Description Jun 20 Jun 19 Var% Mar 20 Mar 19 Var% Dec 19 Dec 18 Var% Sep 19 Sep 18 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Net Sales 162.98 217.87 230.79 214.42 183.53 154.42 162.42 149.83 147.13 120.44 127.39 Net Sales Growth -29.12% -5.60% 7.63% 16.83% 18.85% -4.93% 8.40% 1.84% 22.16% -5.46% Cost Of Goods Sold 107.74 119.78 129.19 116.87 103.53 89.26 99.67 93.93 90.24 73.36 76.32 Gross Profit 55.24 98.09 101.60 97.55 80.01 65.16 62.75 55.89 56.89 47.07 51.08 GP Margin 33.89% 45.02% 44.02% 45.49% 43.60% 42.20% 38.63% 37.30% 38.67% 39.08% 40.10% Total Expenditure 152.22 202.08 217.11 203.04 175.82 152.67 157.08 142.29 141.60 114.66 120.23 Power & Fuel Cost - 9.34 9.09 8.56 8.65 7.66 7.72 6.43 6.19 4.74 5.40 % Of Sales - 4.29% 3.94% 3.99% 4.71% 4.96% 4.75% 4.29% 4.21% 3.94% 4.24% Employee Cost - 19.11 17.73 16.25 14.04 13.10 12.08 11.03 10.38 9.08 7.22 % Of Sales - 8.77% 7.68% 7.58% 7.65% 8.48% 7.44% 7.36% 7.05% 7.54% 5.67% Manufacturing Exp. - 43.05 49.96 49.91 40.08 30.34 29.11 22.10 27.01 21.05 24.64 % Of Sales - 19.76% 21.65% 23.28% 21.84% 19.65% 17.92% 14.75% 18.36% 17.48% 19.34% General & Admin Exp. - 6.37 5.95 6.23 5.50 4.98 4.61 4.42 4.54 3.50 2.00 % Of Sales - 2.92% 2.58% 2.91% 3.00% 3.22% 2.84% 2.95% 3.09% 2.91% 1.57% Selling & Distn. Exp. - 3.13 3.87 4.11 2.80 1.81 2.01 2.26 2.15 2.09 1.62 % Of Sales - 1.44% 1.68% 1.92% 1.53% 1.17% 1.24% 1.51% 1.46% 1.74% 1.27% Miscellaneous Exp. - 1.30 1.32 1.13 1.22 5.52 1.88 2.12 1.09 0.84 1.62 % Of Sales - 0.60% 0.57% 0.53% 0.66% 3.57% 1.16% 1.41% 0.74% 0.70% 2.39% EBITDA 10.76 15.79 13.68 11.38 7.71 1.75 5.34 7.54 5.53 5.78 7.16 EBITDA Margin 6.60% 7.25% 5.93% 5.31% 4.20% 1.13% 3.29% 5.03% 3.76% 4.80% 5.62% Other Income 0.87 0.15 0.41 1.03 1.63 1.42 2.33 1.75 3.34 3.58 3.88 Interest 4.23 5.42 6.22 5.81 4.48 4.06 4.41 4.61 4.71 3.13 3.27 Depreciation 5.81 5.90 5.77 5.46 4.86 4.98 4.64 4.57 4.48 3.27 2.78 PBT 1.57 4.61 2.10 1.13 0.01 -5.87 -1.38 0.10 -0.33 2.96 5.00 Tax 1.42 1.15 0.10 -0.07 0.27 0.02 -0.03 -2.53 0.44 0.67 3.46 Tax Rate 90.45% 24.95% 4.76% -6.19% 2700.00% -0.34% 2.17% -2530.00% -133.33% 22.64% 69.20% PAT 0.16 3.46 2.00 1.20 -0.26 -5.89 -1.36 2.63 -0.77 2.29 1.54 PAT before Minority Interest 0.16 3.46 2.00 1.20 -0.26 -5.89 -1.36 2.63 -0.77 2.29 1.54 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 0.10% 1.59% 0.87% 0.56% -0.14% -3.81% -0.84% 1.76% -0.52% 1.90% 1.21% PAT Growth -96.87% 73.00% 66.67% - - - - - - 48.70% EPS 0.28 6.07 3.51 2.11 -0.46 -10.33 -2.39 4.61 -1.35 4.02 2.70

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Shareholder's Funds 43.89 43.63 43.07 43.12 49.81 57.07 60.11 58.80 60.89 59.92 Share Capital 5.68 5.68 5.68 5.68 5.68 5.68 5.68 5.68 5.68 5.68 Total Reserves 38.21 37.95 37.39 37.45 44.13 51.39 54.44 53.13 55.22 54.25 Non-Current Liabilities 7.31 6.23 3.80 7.13 3.36 4.98 3.92 6.24 2.49 3.32 Secured Loans 4.81 3.71 0.95 2.30 0.08 0.05 1.19 2.39 0.07 0.07 Unsecured Loans 0.00 0.00 0.00 0.00 1.73 1.90 1.15 1.71 1.19 1.94 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 1.47 0.00 0.00 0.00 0.38 Current Liabilities 66.10 38.47 41.70 36.48 26.23 24.34 26.87 20.67 23.69 21.09 Trade Payables 18.23 24.42 27.57 25.51 16.13 14.31 12.65 7.76 11.93 10.61 Other Current Liabilities 39.91 6.77 9.25 9.03 6.38 7.04 9.14 8.43 6.52 3.94 Short Term Borrowings 6.08 6.30 4.39 1.40 1.98 1.23 1.78 1.22 2.11 1.77 Short Term Provisions 1.89 0.97 0.50 0.55 1.75 1.77 3.30 3.26 3.13 4.78 Total Liabilities 117.30 88.33 88.57 86.73 79.40 86.39 90.90 85.71 87.07 84.33 Net Block 43.74 45.13 40.86 37.81 33.10 35.04 34.96 38.65 31.79 26.42 Gross Block 111.38 106.93 96.91 89.75 80.28 77.23 72.38 71.90 60.80 52.99 Accumulated Depreciation 67.64 61.81 56.05 51.94 47.18 42.20 37.42 33.26 29.01 26.56 Non Current Assets 47.99 49.57 45.03 41.40 43.86 50.10 49.50 52.94 41.72 31.65 Capital Work in Progress 0.00 0.21 0.24 0.00 2.13 0.97 0.10 0.12 4.22 2.82 Non Current Investment 0.60 0.60 0.60 0.72 1.77 1.71 1.87 0.05 1.65 0.59 Long Term Loans & Adv. 3.65 3.64 3.33 2.78 6.86 12.39 12.56 14.13 4.07 1.58 Other Non Current Assets 0.00 0.00 0.00 0.09 0.00 0.00 0.00 0.00 0.00 0.22 Current Assets 69.31 38.75 43.54 45.34 35.55 36.29 41.41 32.77 45.35 52.68 Current Investments 6.72 3.68 6.76 10.49 8.48 10.98 12.57 9.95 0.00 3.89 Inventories 12.25 15.11 14.76 12.88 11.38 9.69 10.88 10.29 13.11 13.07 Sundry Debtors 45.98 16.71 19.21 15.61 12.40 12.33 12.12 7.94 9.51 5.97 Cash & Bank 3.37 2.55 1.88 4.32 1.79 1.71 1.64 2.33 3.30 2.28 Other Current Assets 0.99 0.30 0.20 0.19 1.50 1.59 4.20 2.27 19.43 27.47 Short Term Loans & Adv. 0.58 0.41 0.73 1.84 1.32 1.37 4.11 1.99 19.17 27.07 Net Current Assets 3.21 0.29 1.84 8.85 9.32 11.95 14.53 12.10 21.66 31.59 Total Assets 117.30 88.32 88.57 86.74 79.41 86.39 90.91 85.71 87.07 84.33

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 15.38 10.53 7.86 11.46 5.32 8.54 9.33 7.88 2.51 0.94 PBT 4.61 2.10 1.13 0.01 -5.87 -1.38 0.10 -0.33 2.98 5.00 Adjustment 11.28 11.73 10.35 7.86 11.96 7.86 8.67 6.26 2.72 2.47 Changes in Working Capital 0.03 -3.40 -3.71 3.73 -0.63 2.06 -1.44 1.48 -2.23 -3.56 Cash after chg. in Working capital 15.92 10.43 7.78 11.60 5.46 8.53 7.33 7.41 3.47 3.92 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.54 0.10 0.08 -0.15 -0.14 0.01 2.00 0.47 -0.95 -2.98 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -7.30 -6.67 -3.98 -6.79 -0.45 -1.56 -3.12 -4.85 3.43 2.72 Net Fixed Assets -4.24 -9.99 -7.40 -7.34 -4.21 -5.72 -0.46 -7.00 -9.21 14.52 Net Investments -3.04 3.08 3.85 -0.96 2.44 1.75 -4.44 -8.35 2.83 4.48 Others -0.02 0.24 -0.43 1.51 1.32 2.41 1.78 10.50 9.81 -16.28 Cash from Financing Activity -6.86 -3.24 -6.12 -2.49 -4.81 -6.67 -7.14 -4.08 -4.93 -5.00 Net Cash Inflow / Outflow 1.22 0.63 -2.23 2.18 0.06 0.32 -0.93 -1.05 1.01 -1.34 Opening Cash & Equivalents 1.85 1.23 3.46 1.28 1.22 0.90 1.83 2.89 2.28 3.63 Closing Cash & Equivalent 3.07 1.85 1.23 3.46 1.28 1.22 0.90 1.83 3.30 2.28

Financial Ratios

Standalone

Right to Left

Description Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12 Mar 11
Book Value (Rs.) 75.83 75.37 74.39 74.48 86.26 99.05 104.41 102.11 105.79 104.08 ROA 3.36% 2.26% 1.37% -0.32% -7.11% -1.53% 2.98% -0.89% 2.67% 1.84% ROE 8.05% 4.71% 2.85% -0.57% -11.20% -2.35% 4.49% -1.30% 3.85% 2.60% ROCE 18.04% 15.94% 14.59% 9.09% -3.20% 4.84% 7.30% 6.85% 9.65% 13.13% Fixed Asset Turnover 2.00 2.26 2.37 2.39 2.16 2.38 2.29 2.45 2.29 2.27 Receivable days 52.51 28.41 28.79 25.19 26.47 25.06 22.11 19.58 21.68 16.35 Inventory Days 22.92 23.62 22.84 21.81 22.55 21.08 23.33 26.26 36.65 31.53 Payable days 39.02 43.79 48.24 43.53 37.48 31.38 26.54 25.68 36.05 34.67 Cash Conversion Cycle 36.41 8.24 3.39 3.47 11.54 14.76 18.91 20.15 22.28 13.22 Total Debt/Equity 0.30 0.29 0.17 0.09 0.08 0.08 0.09 0.11 0.06 0.06 Interest Cover 1.85 1.34 1.19 1.00 -0.45 0.69 1.02 0.93 1.95 2.53

Top Investors:

patton international ltd

arch finance limited

beeline impex private limited

vikram pratapbhai kotak

dipak kanayalal shah

pravin mithalal gandhi

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback