Nifty

:

15752.05

Sensex

:

52907.93

-28.20 (-0.18%)
-111.01 (-0.21%)

Login

Nifty
Sensex

:
:

15752.05
52907.93

-28.20 (-0.18%)
-111.01 (-0.21%)

Bright Brothers Ltd.

Plastic Products

Rating :

59/99

BSE: 526731 | NSE: BRIGHTBROS

Watchlist

NSE BSE

148.45

01-Jul-2022

Day's Open
Day's High
Day's Low
Previous Close

145.00
154.00
142.50
151.20

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

32
0.85
225.90
130.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

84.32
2.64
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

97.86
3.37%
1.08

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.32
1.96
-4.30

EBITDA CAGR (%)

10 Years
5 Years
3 Years

11.85
18.10
5.30

PAT CAGR (%)

10 Years
5 Years
3 Years

9.57
-
41.86

P:E (Median)

8 Years
5 Years
3 Years

8.37
15.62
8.73

P:BV (Average)

8 Years
5 Years
3 Years

1.16
1.16
1.16

EV:EBITDA (Average)

8 Years
5 Years
3 Years

4.55
4.32
4.12

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 Var%
Net Sales 61.73 77.71 -20.56% 55.93 58.32 -4.10% 61.89 49.60 24.78% 50.70 16.64 204.69%
Expenses 58.48 70.30 -16.81% 52.77 52.26 0.98% 58.45 44.99 29.92% 47.49 17.01 179.19%
EBITDA 3.25 7.41 -56.14% 3.16 6.06 -47.85% 3.45 4.61 -25.16% 3.22 -0.37 -
EBIDTM 5.26% 9.54% 5.64% 10.39% 5.57% 9.29% 6.34% -2.24%
Other Income 0.36 -0.19 - 0.27 0.18 50.00% 0.61 0.38 60.53% 0.09 0.42 -78.57%
Interest 1.12 1.47 -23.81% 1.03 1.16 -11.21% 1.05 1.04 0.96% 1.51 0.66 128.79%
Depreciation 1.69 1.43 18.18% 1.52 1.52 0.00% 1.53 1.33 15.04% 1.47 1.49 -1.34%
PBT 0.78 4.33 -81.99% 0.87 3.57 -75.63% 36.54 2.61 1,300.00% 0.34 -2.11 -
Tax 0.23 0.93 -75.27% 0.11 1.46 -92.47% 6.27 0.64 879.69% -0.04 -0.33 -
PAT 0.55 3.40 -83.82% 0.76 2.11 -63.98% 30.27 1.97 1,436.55% 0.38 -1.78 -
PATM 0.90% 4.37% 1.36% 3.62% 48.91% 3.98% 0.74% -10.69%
EPS 0.97 5.96 -83.72% 1.34 3.71 -63.88% 53.11 3.46 1,434.97% 0.66 -3.12 -

Description Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var% Jun 21 Jun 20 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 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Net Sales 230.25 202.27 217.87 230.79 214.42 183.53 154.42 162.42 149.83 147.13 120.44 Net Sales Growth 13.83% -7.16% -5.60% 7.63% 16.83% 18.85% -4.93% 8.40% 1.84% 22.16% Cost Of Goods Sold 161.73 114.16 119.78 129.19 116.87 103.53 89.26 99.67 93.93 90.24 73.36 Gross Profit 68.52 88.11 98.09 101.60 97.55 80.01 65.16 62.75 55.89 56.89 47.07 GP Margin 29.76% 43.56% 45.02% 44.02% 45.49% 43.60% 42.20% 38.63% 37.30% 38.67% 39.08% Total Expenditure 217.19 184.56 202.21 217.11 203.04 175.82 152.67 157.08 142.29 141.60 114.66 Power & Fuel Cost - 8.24 9.34 9.09 8.56 8.65 7.66 7.72 6.43 6.19 4.74 % Of Sales - 4.07% 4.29% 3.94% 3.99% 4.71% 4.96% 4.75% 4.29% 4.21% 3.94% Employee Cost - 16.67 19.11 17.73 16.25 14.04 13.10 12.08 11.03 10.38 9.08 % Of Sales - 8.24% 8.77% 7.68% 7.58% 7.65% 8.48% 7.44% 7.36% 7.05% 7.54% Manufacturing Exp. - 37.04 43.05 49.96 49.91 40.08 30.34 29.11 22.10 27.01 21.05 % Of Sales - 18.31% 19.76% 21.65% 23.28% 21.84% 19.65% 17.92% 14.75% 18.36% 17.48% General & Admin Exp. - 5.19 6.37 5.95 6.23 5.50 4.98 4.61 4.42 4.54 3.50 % Of Sales - 2.57% 2.92% 2.58% 2.91% 3.00% 3.22% 2.84% 2.95% 3.09% 2.91% Selling & Distn. Exp. - 2.40 3.13 3.87 4.11 2.80 1.81 2.01 2.26 2.15 2.09 % Of Sales - 1.19% 1.44% 1.68% 1.92% 1.53% 1.17% 1.24% 1.51% 1.46% 1.74% Miscellaneous Exp. - 0.86 1.42 1.32 1.13 1.22 5.52 1.88 2.12 1.09 2.09 % Of Sales - 0.43% 0.65% 0.57% 0.53% 0.66% 3.57% 1.16% 1.41% 0.74% 0.70% EBITDA 13.08 17.71 15.66 13.68 11.38 7.71 1.75 5.34 7.54 5.53 5.78 EBITDA Margin 5.68% 8.76% 7.19% 5.93% 5.31% 4.20% 1.13% 3.29% 5.03% 3.76% 4.80% Other Income 1.33 0.79 0.27 0.41 1.03 1.63 1.42 2.33 1.75 3.34 3.58 Interest 4.71 4.33 5.42 6.22 5.81 4.48 4.06 4.41 4.61 4.71 3.13 Depreciation 6.21 5.77 5.90 5.77 5.46 4.86 4.98 4.64 4.57 4.48 3.27 PBT 38.53 8.40 4.61 2.10 1.13 0.01 -5.87 -1.38 0.10 -0.33 2.96 Tax 6.57 2.70 1.15 0.10 -0.07 0.27 0.02 -0.03 -2.53 0.44 0.67 Tax Rate 17.05% 32.14% 24.95% 4.76% -6.19% 2700.00% -0.34% 2.17% -2530.00% -133.33% 22.64% PAT 31.96 5.71 3.46 2.00 1.20 -0.26 -5.89 -1.36 2.63 -0.77 2.29 PAT before Minority Interest 31.96 5.71 3.46 2.00 1.20 -0.26 -5.89 -1.36 2.63 -0.77 2.29 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 13.88% 2.82% 1.59% 0.87% 0.56% -0.14% -3.81% -0.84% 1.76% -0.52% 1.90% PAT Growth 460.70% 65.03% 73.00% 66.67% - - - - - - EPS 56.07 10.02 6.07 3.51 2.11 -0.46 -10.33 -2.39 4.61 -1.35 4.02

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Shareholder's Funds 49.72 43.89 43.63 43.07 43.12 49.81 57.07 60.11 58.80 60.89 Share Capital 5.68 5.68 5.68 5.68 5.68 5.68 5.68 5.68 5.68 5.68 Total Reserves 44.04 38.21 37.95 37.39 37.45 44.13 51.39 54.44 53.13 55.22 Non-Current Liabilities 14.28 7.31 6.23 3.80 7.13 3.36 4.98 3.92 6.24 2.49 Secured Loans 10.73 4.81 3.71 0.95 2.30 0.08 0.05 1.19 2.39 0.07 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 1.73 1.90 1.15 1.71 1.19 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 1.47 0.00 0.00 0.00 Current Liabilities 107.99 66.10 38.47 41.70 36.48 26.23 24.34 26.87 20.67 23.69 Trade Payables 38.39 18.23 24.42 27.57 25.51 16.13 14.31 12.65 7.76 11.93 Other Current Liabilities 60.79 39.91 6.77 9.25 9.03 6.38 7.04 9.14 8.43 6.52 Short Term Borrowings 6.50 6.08 6.30 4.39 1.40 1.98 1.23 1.78 1.22 2.11 Short Term Provisions 2.31 1.89 0.97 0.50 0.55 1.75 1.77 3.30 3.26 3.13 Total Liabilities 171.99 117.30 88.33 88.57 86.73 79.40 86.39 90.90 85.71 87.07 Net Block 51.05 43.74 45.13 40.86 37.81 33.10 35.04 34.96 38.65 31.79 Gross Block 124.15 111.38 106.93 96.91 89.75 80.28 77.23 72.38 71.90 60.80 Accumulated Depreciation 73.10 67.64 61.81 56.05 51.94 47.18 42.20 37.42 33.26 29.01 Non Current Assets 55.21 47.99 49.57 45.03 41.40 43.86 50.10 49.50 52.94 41.72 Capital Work in Progress 0.00 0.00 0.21 0.24 0.00 2.13 0.97 0.10 0.12 4.22 Non Current Investment 0.35 0.60 0.60 0.60 0.72 1.77 1.71 1.87 0.05 1.65 Long Term Loans & Adv. 3.81 3.65 3.64 3.33 2.78 6.86 12.39 12.56 14.13 4.07 Other Non Current Assets 0.00 0.00 0.00 0.00 0.09 0.00 0.00 0.00 0.00 0.00 Current Assets 116.78 69.31 38.75 43.54 45.34 35.55 36.29 41.41 32.77 45.35 Current Investments 4.70 6.72 3.68 6.76 10.49 8.48 10.98 12.57 9.95 0.00 Inventories 20.33 12.25 15.11 14.76 12.88 11.38 9.69 10.88 10.29 13.11 Sundry Debtors 83.76 45.98 16.71 19.21 15.61 12.40 12.33 12.12 7.94 9.51 Cash & Bank 6.51 3.37 2.55 1.88 4.32 1.79 1.71 1.64 2.33 3.30 Other Current Assets 1.48 0.41 0.30 0.20 2.03 1.50 1.59 4.20 2.27 19.43 Short Term Loans & Adv. 0.91 0.58 0.41 0.73 1.84 1.32 1.37 4.11 1.99 19.17 Net Current Assets 8.79 3.21 0.29 1.84 8.85 9.32 11.95 14.53 12.10 21.66 Total Assets 171.99 117.30 88.32 88.57 86.74 79.41 86.39 90.91 85.71 87.07

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Cash From Operating Activity 11.71 15.38 10.53 7.86 11.46 5.32 8.54 9.33 7.88 2.51 PBT 8.40 4.61 2.10 1.13 0.01 -5.87 -1.38 0.10 -0.33 2.98 Adjustment 9.36 11.28 11.73 10.35 7.86 11.96 7.86 8.67 6.26 2.72 Changes in Working Capital -5.39 0.03 -3.40 -3.71 3.73 -0.63 2.06 -1.44 1.48 -2.23 Cash after chg. in Working capital 12.38 15.92 10.43 7.78 11.60 5.46 8.53 7.33 7.41 3.47 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -0.67 -0.54 0.10 0.08 -0.15 -0.14 0.01 2.00 0.47 -0.95 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 -10.08 -7.30 -6.67 -3.98 -6.79 -0.45 -1.56 -3.12 -4.85 3.43 Net Fixed Assets -12.77 -4.24 -9.99 -7.40 -7.34 -4.21 -5.72 -0.46 -7.00 -9.21 Net Investments 2.27 -3.04 3.08 3.85 -0.96 2.44 1.75 -4.44 -8.35 2.83 Others 0.42 -0.02 0.24 -0.43 1.51 1.32 2.41 1.78 10.50 9.81 Cash from Financing Activity 1.60 -6.86 -3.24 -6.12 -2.49 -4.81 -6.67 -7.14 -4.08 -4.93 Net Cash Inflow / Outflow 3.22 1.22 0.63 -2.23 2.18 0.06 0.32 -0.93 -1.05 1.01 Opening Cash & Equivalents 3.07 1.85 1.23 3.46 1.28 1.22 0.90 1.83 2.89 2.28 Closing Cash & Equivalent 6.29 3.07 1.85 1.23 3.46 1.28 1.22 0.90 1.83 3.30

Financial Ratios

Standalone

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13 Mar 12
Book Value (Rs.) 86.10 75.83 75.37 74.39 74.48 86.26 99.05 104.41 102.11 105.79 ROA 3.94% 3.36% 2.26% 1.37% -0.32% -7.11% -1.53% 2.98% -0.89% 2.67% ROE 12.41% 8.05% 4.71% 2.85% -0.57% -11.20% -2.35% 4.49% -1.30% 3.85% ROCE 20.38% 18.04% 15.94% 14.59% 9.09% -3.20% 4.84% 7.30% 6.85% 9.65% Fixed Asset Turnover 1.72 2.00 2.26 2.37 2.39 2.16 2.38 2.29 2.45 2.29 Receivable days 117.06 52.51 28.41 28.79 25.19 26.47 25.06 22.11 19.58 21.68 Inventory Days 29.40 22.92 23.62 22.84 21.81 22.55 21.08 23.33 26.26 36.65 Payable days 90.51 39.02 43.79 48.24 43.53 37.48 31.38 26.54 25.68 36.05 Cash Conversion Cycle 55.95 36.41 8.24 3.39 3.47 11.54 14.76 18.91 20.15 22.28 Total Debt/Equity 0.41 0.30 0.29 0.17 0.09 0.08 0.08 0.09 0.11 0.06 Interest Cover 2.94 1.85 1.34 1.19 1.00 -0.45 0.69 1.02 0.93 1.95

Top Investors:

arch finance limited

patton international ltd

pravin mithalal gandhi

Annual Reports:

News Update:

Bright Brothers planning to set up two manufacturing units
3rd Jun 2022, 16:55 PM

These manufacturing units would also have capacity to enhance its production to cater to its new customers
Read More

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