Nifty

:

17359.75

Sensex

:

58991.52

279.05 (1.63%)
1031.43 (1.78%)

Login

Nifty
Sensex

:
:

17359.75
58991.52

279.05 (1.63%)
1031.43 (1.78%)

Bright Brothers Ltd.

Plastic Products

Rating :

51/99

BSE: 526731 | NSE: BRIGHTBROS

Watchlist

NSE BSE

142.35

31-Mar-2023

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

141.00
145.00
141.00
142.00

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

13
1.52
195.00
130.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

80.86
N/A
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

89.95
3.51%
1.09

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

4.58
1.43
1.86

EBITDA CAGR (%)

10 Years
5 Years
3 Years

1.57
-10.71
-16.23

PAT CAGR (%)

10 Years
5 Years
3 Years

-
92.79
109.82

P:E (Median)

8 Years
5 Years
3 Years

7.99
11.61
8.61

P:BV (Average)

8 Years
5 Years
3 Years

1.17
1.17
1.18

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.09
4.83
5.62

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 42.60 55.93 -23.83% 52.33 61.89 -15.45% 64.54 50.70 27.30% 61.73 77.71 -20.56%
Expenses 43.31 52.77 -17.93% 51.97 58.45 -11.09% 61.64 47.49 29.80% 58.48 70.30 -16.81%
EBITDA -0.71 3.16 - 0.35 3.45 -89.86% 2.90 3.22 -9.94% 3.25 7.41 -56.14%
EBIDTM -1.67% 5.64% 0.68% 5.57% 4.49% 6.34% 5.26% 9.54%
Other Income 0.34 0.27 25.93% 0.62 0.61 1.64% 0.13 0.09 44.44% 0.36 -0.19 -
Interest 0.93 1.03 -9.71% 0.85 1.05 -19.05% 1.27 1.51 -15.89% 1.12 1.47 -23.81%
Depreciation 1.39 1.52 -8.55% 1.41 1.53 -7.84% 1.44 1.47 -2.04% 1.69 1.43 18.18%
PBT -2.70 0.87 - -1.28 36.54 - 0.31 0.34 -8.82% 0.78 4.33 -81.99%
Tax -0.67 0.11 - -0.31 6.27 - -0.01 -0.04 - 0.23 0.93 -75.27%
PAT -2.03 0.76 - -0.97 30.27 - 0.32 0.38 -15.79% 0.55 3.40 -83.82%
PATM -4.76% 1.36% -1.86% 48.91% 0.49% 0.74% 0.90% 4.37%
EPS -3.56 1.34 - -1.71 53.11 - 0.56 0.66 -15.15% 0.97 5.96 -83.72%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 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 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 221.20 230.25 202.27 217.87 230.79 214.42 183.53 154.42 162.42 149.83 147.13 Net Sales Growth -10.17% 13.83% -7.16% -5.60% 7.63% 16.83% 18.85% -4.93% 8.40% 1.84% Cost Of Goods Sold 157.20 138.89 114.16 119.78 129.19 116.87 103.53 89.26 99.67 93.93 90.24 Gross Profit 64.00 91.35 88.11 98.09 101.60 97.55 80.01 65.16 62.75 55.89 56.89 GP Margin 28.93% 39.67% 43.56% 45.02% 44.02% 45.49% 43.60% 42.20% 38.63% 37.30% 38.67% Total Expenditure 215.40 223.79 184.56 202.21 217.11 203.04 175.82 152.67 157.08 142.29 141.60 Power & Fuel Cost - 8.69 8.24 9.34 9.09 8.56 8.65 7.66 7.72 6.43 6.19 % Of Sales - 3.77% 4.07% 4.29% 3.94% 3.99% 4.71% 4.96% 4.75% 4.29% 4.21% Employee Cost - 20.08 16.67 19.11 17.73 16.25 14.04 13.10 12.08 11.03 10.38 % Of Sales - 8.72% 8.24% 8.77% 7.68% 7.58% 7.65% 8.48% 7.44% 7.36% 7.05% Manufacturing Exp. - 39.05 37.04 43.05 49.96 49.91 40.08 30.34 29.11 22.10 27.01 % Of Sales - 16.96% 18.31% 19.76% 21.65% 23.28% 21.84% 19.65% 17.92% 14.75% 18.36% General & Admin Exp. - 6.36 5.19 6.37 5.95 6.23 5.50 4.98 4.61 4.42 4.54 % Of Sales - 2.76% 2.57% 2.92% 2.58% 2.91% 3.00% 3.22% 2.84% 2.95% 3.09% Selling & Distn. Exp. - 3.24 2.40 3.13 3.87 4.11 2.80 1.81 2.01 2.26 2.15 % Of Sales - 1.41% 1.19% 1.44% 1.68% 1.92% 1.53% 1.17% 1.24% 1.51% 1.46% Miscellaneous Exp. - 7.45 0.86 1.42 1.32 1.13 1.22 5.52 1.88 2.12 2.15 % Of Sales - 3.24% 0.43% 0.65% 0.57% 0.53% 0.66% 3.57% 1.16% 1.41% 0.74% EBITDA 5.79 6.46 17.71 15.66 13.68 11.38 7.71 1.75 5.34 7.54 5.53 EBITDA Margin 2.62% 2.81% 8.76% 7.19% 5.93% 5.31% 4.20% 1.13% 3.29% 5.03% 3.76% Other Income 1.45 7.92 0.79 0.27 0.41 1.03 1.63 1.42 2.33 1.75 3.34 Interest 4.17 4.71 4.33 5.42 6.22 5.81 4.48 4.06 4.41 4.61 4.71 Depreciation 5.93 6.21 5.77 5.90 5.77 5.46 4.86 4.98 4.64 4.57 4.48 PBT -2.89 3.46 8.40 4.61 2.10 1.13 0.01 -5.87 -1.38 0.10 -0.33 Tax -0.76 6.57 2.70 1.15 0.10 -0.07 0.27 0.02 -0.03 -2.53 0.44 Tax Rate 26.30% 17.05% 32.14% 24.95% 4.76% -6.19% 2700.00% -0.34% 2.17% -2530.00% -133.33% PAT -2.13 31.96 5.71 3.46 2.00 1.20 -0.26 -5.89 -1.36 2.63 -0.77 PAT before Minority Interest -2.13 31.96 5.71 3.46 2.00 1.20 -0.26 -5.89 -1.36 2.63 -0.77 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 -0.96% 13.88% 2.82% 1.59% 0.87% 0.56% -0.14% -3.81% -0.84% 1.76% -0.52% PAT Growth -106.12% 459.72% 65.03% 73.00% 66.67% - - - - - EPS -3.74 56.07 10.02 6.07 3.51 2.11 -0.46 -10.33 -2.39 4.61 -1.35

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 79.25 49.72 43.89 43.63 43.07 43.12 49.81 57.07 60.11 58.80 Share Capital 5.68 5.68 5.68 5.68 5.68 5.68 5.68 5.68 5.68 5.68 Total Reserves 73.57 44.04 38.21 37.95 37.39 37.45 44.13 51.39 54.44 53.13 Non-Current Liabilities 9.45 14.28 7.31 6.23 3.80 7.13 3.36 4.98 3.92 6.24 Secured Loans 5.82 10.73 4.81 3.71 0.95 2.30 0.08 0.05 1.19 2.39 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 1.73 1.90 1.15 1.71 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.47 0.00 0.00 Current Liabilities 86.18 107.99 66.10 38.47 41.70 36.48 26.23 24.34 26.87 20.67 Trade Payables 26.39 38.39 18.23 24.42 27.57 25.51 16.13 14.31 12.65 7.76 Other Current Liabilities 49.98 60.79 39.91 6.77 9.25 9.03 6.38 7.04 9.14 8.43 Short Term Borrowings 1.53 6.50 6.08 6.30 4.39 1.40 1.98 1.23 1.78 1.22 Short Term Provisions 8.28 2.31 1.89 0.97 0.50 0.55 1.75 1.77 3.30 3.26 Total Liabilities 174.88 171.99 117.30 88.33 88.57 86.73 79.40 86.39 90.90 85.71 Net Block 41.57 51.05 43.74 45.13 40.86 37.81 33.10 35.04 34.96 38.65 Gross Block 120.85 124.15 111.38 106.93 96.91 89.75 80.28 77.23 72.38 71.90 Accumulated Depreciation 79.29 73.10 67.64 61.81 56.05 51.94 47.18 42.20 37.42 33.26 Non Current Assets 51.16 55.21 47.99 49.57 45.03 41.40 43.86 50.10 49.50 52.94 Capital Work in Progress 0.00 0.00 0.00 0.21 0.24 0.00 2.13 0.97 0.10 0.12 Non Current Investment 0.35 0.35 0.60 0.60 0.60 0.72 1.77 1.71 1.87 0.05 Long Term Loans & Adv. 9.25 3.81 3.65 3.64 3.33 2.78 6.86 12.39 12.56 14.13 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.09 0.00 0.00 0.00 0.00 Current Assets 123.72 116.78 69.31 38.75 43.54 45.34 35.55 36.29 41.41 32.77 Current Investments 37.19 4.70 6.72 3.68 6.76 10.49 8.48 10.98 12.57 9.95 Inventories 18.14 20.33 12.25 15.11 14.76 12.88 11.38 9.69 10.88 10.29 Sundry Debtors 63.60 83.76 45.98 16.71 19.21 15.61 12.40 12.33 12.12 7.94 Cash & Bank 3.20 6.51 3.37 2.55 1.88 4.32 1.79 1.71 1.64 2.33 Other Current Assets 1.58 0.57 0.41 0.30 0.93 2.03 1.50 1.59 4.20 2.27 Short Term Loans & Adv. 1.01 0.91 0.58 0.41 0.73 1.84 1.32 1.37 4.11 1.99 Net Current Assets 37.54 8.79 3.21 0.29 1.84 8.85 9.32 11.95 14.53 12.10 Total Assets 174.88 171.99 117.30 88.32 88.57 86.74 79.41 86.39 90.91 85.71

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Cash From Operating Activity 6.67 11.71 15.38 10.53 7.86 11.46 5.32 8.54 9.33 7.88 PBT 38.53 8.40 4.61 2.10 1.13 0.01 -5.87 -1.38 0.10 -0.33 Adjustment -25.16 9.36 11.28 11.73 10.35 7.86 11.96 7.86 8.67 6.26 Changes in Working Capital -2.00 -5.39 0.03 -3.40 -3.71 3.73 -0.63 2.06 -1.44 1.48 Cash after chg. in Working capital 11.37 12.38 15.92 10.43 7.78 11.60 5.46 8.53 7.33 7.41 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.70 -0.67 -0.54 0.10 0.08 -0.15 -0.14 0.01 2.00 0.47 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 5.89 -10.08 -7.30 -6.67 -3.98 -6.79 -0.45 -1.56 -3.12 -4.85 Net Fixed Assets 3.30 -12.77 -4.24 -9.99 -7.40 -7.34 -4.21 -5.72 -0.46 -7.00 Net Investments -32.49 2.27 -3.04 3.08 3.85 -0.96 2.44 1.75 -4.44 -8.35 Others 35.08 0.42 -0.02 0.24 -0.43 1.51 1.32 2.41 1.78 10.50 Cash from Financing Activity -15.90 1.60 -6.86 -3.24 -6.12 -2.49 -4.81 -6.67 -7.14 -4.08 Net Cash Inflow / Outflow -3.34 3.22 1.22 0.63 -2.23 2.18 0.06 0.32 -0.93 -1.05 Opening Cash & Equivalents 6.29 3.07 1.85 1.23 3.46 1.28 1.22 0.90 1.83 2.89 Closing Cash & Equivalent 2.95 6.29 3.07 1.85 1.23 3.46 1.28 1.22 0.90 1.83

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 139.62 86.10 75.83 75.37 74.39 74.48 86.26 99.05 104.41 102.11 ROA 18.43% 3.94% 3.36% 2.26% 1.37% -0.32% -7.11% -1.53% 2.98% -0.89% ROE 49.89% 12.41% 8.05% 4.71% 2.85% -0.57% -11.20% -2.35% 4.49% -1.30% ROCE 53.90% 20.38% 18.04% 15.94% 14.59% 9.09% -3.20% 4.84% 7.30% 6.85% Fixed Asset Turnover 1.88 1.72 2.00 2.26 2.37 2.39 2.16 2.38 2.29 2.45 Receivable days 116.80 117.06 52.51 28.41 28.79 25.19 26.47 25.06 22.11 19.58 Inventory Days 30.49 29.40 22.92 23.62 22.84 21.81 22.55 21.08 23.33 26.26 Payable days 85.11 90.51 39.02 43.79 48.24 43.53 37.48 31.38 26.54 25.68 Cash Conversion Cycle 62.18 55.95 36.41 8.24 3.39 3.47 11.54 14.76 18.91 20.15 Total Debt/Equity 0.16 0.41 0.30 0.29 0.17 0.09 0.08 0.08 0.09 0.11 Interest Cover 9.17 2.94 1.85 1.34 1.19 1.00 -0.45 0.69 1.02 0.93

Top Investors:

arch finance limited

patton international ltd

investor education and protection fund (iepf)

pravin mithalal gandhi

Annual Reports:

News Update:

Bright Brothers - Quarterly Results
13th Feb 2023, 14:03 PM

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