Nifty
:
15952.25
Sensex
:
53258.22
-288.05 (-1.77%)
-950.31 (-1.75%)
Nifty
Sensex
:
:
15952.25
53258.22
-288.05 (-1.77%)
-950.31 (-1.75%)

Brightcom Group Ltd.

IT - Software

Rating :
71/99

BSE: 532368 | NSE: BCG

NSE BSE
62.15
18-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  63.85
  •  64.45
  •  62.00
  •  63.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1925282
  •  1215.40
  •  122.88
  •  3.89

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,541.38
  • 15.13
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,414.87
  • 0.04%
  • 2.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 18.47%
  • 12.75%
  • 45.09%
  • FII
  • DII
  • Others
  • 12.15%
  • 0.00%
  • 11.54%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.50
  • 3.10
  • 3.44

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.79
  • 3.49
  • 2.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.68
  • 2.42
  • 2.85

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.94
  • 0.64
  • 0.86

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 0.60
  • 0.91

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.18
  • 2.09
  • 3.21

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Net Sales
2,021.33
878.55
130.08%
1,103.78
638.34
72.91%
654.05
639.55
2.27%
699.37
628.25
11.32%
Expenses
1,452.42
628.28
131.17%
754.36
441.14
71.00%
449.14
447.84
0.29%
473.15
427.35
10.72%
EBITDA
568.91
250.26
127.33%
349.42
197.20
77.19%
204.91
191.71
6.89%
226.21
200.91
12.59%
EBIDTM
28.15%
28.49%
31.66%
30.89%
31.33%
29.98%
32.35%
31.98%
Other Income
-0.04
0.51
-
0.08
1.33
-93.98%
-0.93
-0.01
-
23.84
4.86
390.53%
Interest
0.10
1.65
-93.94%
0.06
1.69
-96.45%
0.04
1.62
-97.53%
0.00
1.57
-100.00%
Depreciation
63.05
60.69
3.89%
59.83
55.29
8.21%
57.66
51.14
12.75%
58.97
46.01
28.17%
PBT
505.71
188.44
168.37%
289.61
141.54
104.61%
146.27
138.94
5.28%
191.08
158.19
20.79%
Tax
134.27
49.84
169.40%
77.46
38.54
100.99%
40.72
37.56
8.41%
51.06
50.55
1.01%
PAT
371.45
138.60
168.00%
212.15
103.00
105.97%
105.55
101.38
4.11%
140.02
107.65
30.07%
PATM
18.38%
15.78%
19.22%
16.14%
16.14%
15.85%
20.02%
17.13%
EPS
2.14
1.31
63.36%
1.22
0.97
25.77%
1.00
0.96
4.17%
1.32
1.08
22.22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
4,478.53
2,855.80
2,692.32
2,580.24
2,420.74
2,451.32
2,255.90
1,957.00
1,673.37
1,601.05
1,263.18
Net Sales Growth
60.83%
6.07%
4.34%
6.59%
-1.25%
8.66%
15.27%
16.95%
4.52%
26.75%
 
Cost Of Goods Sold
2,585.71
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
58.06
Gross Profit
1,892.82
2,855.80
2,692.32
2,580.24
2,420.74
2,451.32
2,255.90
1,957.00
1,673.37
1,601.05
1,205.11
GP Margin
42.26%
100%
100%
100%
100%
100%
100%
100%
100%
100%
95.40%
Total Expenditure
3,129.07
1,990.76
1,903.49
1,828.32
1,708.23
1,722.61
1,582.30
1,385.28
1,308.10
1,494.39
1,025.43
Power & Fuel Cost
-
2.12
2.31
2.14
1.87
2.01
1.59
1.50
1.15
0.54
0.30
% Of Sales
-
0.07%
0.09%
0.08%
0.08%
0.08%
0.07%
0.08%
0.07%
0.03%
0.02%
Employee Cost
-
165.74
160.86
158.51
147.42
145.42
136.63
99.42
127.75
111.96
106.01
% Of Sales
-
5.80%
5.97%
6.14%
6.09%
5.93%
6.06%
5.08%
7.63%
6.99%
8.39%
Manufacturing Exp.
-
14.22
11.42
11.60
10.74
11.55
9.59
4.58
3.70
1.06
9.43
% Of Sales
-
0.50%
0.42%
0.45%
0.44%
0.47%
0.43%
0.23%
0.22%
0.07%
0.75%
General & Admin Exp.
-
84.13
94.17
92.96
86.12
85.19
78.58
78.93
76.51
79.09
35.29
% Of Sales
-
2.95%
3.50%
3.60%
3.56%
3.48%
3.48%
4.03%
4.57%
4.94%
2.79%
Selling & Distn. Exp.
-
107.59
87.29
92.95
84.52
88.61
87.09
86.48
81.43
80.18
53.99
% Of Sales
-
3.77%
3.24%
3.60%
3.49%
3.61%
3.86%
4.42%
4.87%
5.01%
4.27%
Miscellaneous Exp.
-
2.76
28.62
7.17
3.28
6.96
3.44
2.09
17.47
151.30
53.99
% Of Sales
-
0.10%
1.06%
0.28%
0.14%
0.28%
0.15%
0.11%
1.04%
9.45%
4.52%
EBITDA
1,349.45
865.04
788.83
751.92
712.51
728.71
673.60
571.72
365.27
106.66
237.75
EBITDA Margin
30.13%
30.29%
29.30%
29.14%
29.43%
29.73%
29.86%
29.21%
21.83%
6.66%
18.82%
Other Income
22.95
21.17
14.15
4.91
0.78
0.69
0.01
14.17
3.38
14.34
34.33
Interest
0.20
0.11
6.30
13.18
14.80
15.24
15.90
22.52
26.94
35.17
27.66
Depreciation
239.51
226.09
179.53
135.10
108.15
95.74
63.65
41.38
68.83
26.03
16.76
PBT
1,132.67
660.01
617.14
608.55
590.35
618.41
594.07
521.99
272.87
59.80
227.67
Tax
303.51
177.00
177.04
164.57
183.34
189.77
194.56
179.77
51.91
8.81
35.86
Tax Rate
26.80%
26.82%
28.69%
27.04%
31.06%
30.69%
32.75%
34.44%
19.02%
14.73%
15.75%
PAT
829.17
483.01
440.10
443.98
407.01
428.64
399.51
342.22
220.96
50.99
191.80
PAT before Minority Interest
829.17
483.01
440.10
443.98
407.01
428.64
399.51
342.22
220.96
50.99
191.80
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
18.51%
16.91%
16.35%
17.21%
16.81%
17.49%
17.71%
17.49%
13.20%
3.18%
15.18%
PAT Growth
84.00%
9.75%
-0.87%
9.08%
-5.05%
7.29%
16.74%
54.88%
333.34%
-73.42%
 
EPS
6.85
3.99
3.63
3.67
3.36
3.54
3.30
2.83
1.82
0.42
1.58

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
3,259.61
2,826.46
3,003.76
2,825.21
2,408.55
2,031.96
1,529.91
1,159.20
1,038.21
930.71
Share Capital
101.53
95.25
95.25
95.25
95.25
95.25
95.25
95.25
95.25
95.25
Total Reserves
3,158.08
2,731.21
2,908.51
2,729.96
2,313.30
1,936.71
1,434.66
1,063.95
942.96
799.88
Non-Current Liabilities
8.26
9.06
8.40
7.15
8.46
9.50
24.83
56.85
135.07
150.61
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
6.00
40.78
46.78
57.15
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.73
3.43
Long Term Provisions
9.74
9.98
8.98
8.53
8.87
9.10
4.73
7.41
3.87
3.70
Current Liabilities
418.71
430.65
448.64
425.94
431.98
399.88
530.20
586.85
431.92
617.75
Trade Payables
116.56
101.54
84.41
77.21
87.01
89.71
176.07
245.51
231.70
388.47
Other Current Liabilities
229.50
236.66
225.67
205.08
204.19
178.99
214.64
191.36
31.95
54.00
Short Term Borrowings
0.00
36.02
67.02
68.31
68.31
68.31
71.02
89.30
124.75
130.90
Short Term Provisions
72.65
56.43
71.54
75.34
72.47
62.86
68.47
60.69
43.52
44.39
Total Liabilities
3,686.58
3,266.17
3,460.80
3,258.30
2,848.99
2,441.34
2,084.94
1,802.90
1,605.20
1,699.07
Net Block
719.11
695.21
524.38
542.29
567.11
482.76
257.92
273.87
283.59
307.01
Gross Block
1,674.36
1,440.76
1,002.56
926.70
843.36
663.96
388.94
430.67
372.24
370.53
Accumulated Depreciation
955.25
745.55
478.18
384.40
276.25
181.20
131.02
156.80
88.66
63.51
Non Current Assets
1,540.91
1,362.13
1,243.78
1,147.17
941.43
963.86
718.34
507.61
475.63
483.30
Capital Work in Progress
321.88
267.68
284.62
301.30
71.44
172.20
269.74
41.70
41.70
41.70
Non Current Investment
355.63
251.15
225.46
106.49
106.74
108.52
6.06
8.74
7.84
7.84
Long Term Loans & Adv.
112.58
117.36
179.50
168.95
168.08
171.68
142.01
141.92
100.50
97.79
Other Non Current Assets
31.69
30.74
29.83
28.15
28.06
28.70
42.62
41.38
41.99
28.95
Current Assets
2,145.68
1,904.04
2,217.02
2,111.13
1,907.57
1,477.48
1,366.60
1,295.29
1,126.94
1,199.88
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
1,119.13
974.71
889.78
875.13
776.77
719.71
845.29
786.10
638.01
722.80
Cash & Bank
126.52
119.00
102.63
89.41
80.54
59.52
56.11
43.05
94.24
170.68
Other Current Assets
900.03
157.40
540.58
550.48
1,050.26
698.25
465.21
466.14
394.69
306.40
Short Term Loans & Adv.
729.53
652.93
684.03
596.12
572.36
357.62
303.76
294.73
284.82
295.20
Net Current Assets
1,726.96
1,473.39
1,768.38
1,685.19
1,475.59
1,077.60
836.40
708.44
695.03
582.13
Total Assets
3,686.59
3,266.17
3,460.80
3,258.30
2,849.00
2,441.34
2,084.94
1,802.90
1,605.19
1,699.07

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
459.96
89.06
509.82
314.80
151.43
242.25
275.59
210.97
-105.31
-146.48
PBT
660.01
617.14
608.55
590.35
619.02
594.07
521.99
272.87
59.80
227.67
Adjustment
225.75
192.99
132.05
108.97
101.21
68.43
48.89
75.47
29.20
22.21
Changes in Working Capital
-257.13
-530.78
-62.26
-203.08
-392.78
-238.42
-179.42
-137.37
-194.31
-396.36
Cash after chg. in Working capital
628.62
279.36
678.34
496.24
327.45
424.08
391.46
210.97
-105.31
-146.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-168.66
-190.30
-168.52
-181.44
-176.02
-181.83
-115.87
0.00
0.00
0.00
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
-430.80
-271.84
-387.33
-313.02
-79.56
-293.42
-271.31
-60.01
-2.60
-304.39
Net Fixed Assets
-0.02
0.00
-0.02
-0.40
0.06
0.21
67.46
-0.13
-3.13
-65.82
Net Investments
0.00
0.00
0.14
0.17
1.77
-0.09
0.00
0.00
-1.56
-435.11
Others
-430.78
-271.84
-387.45
-312.79
-81.39
-293.54
-338.77
-59.88
2.09
196.54
Cash from Financing Activity
-21.64
199.15
-109.25
7.09
-50.86
53.75
8.78
-202.16
31.47
619.42
Net Cash Inflow / Outflow
7.52
16.36
13.23
8.86
21.02
2.58
13.06
-51.20
-76.44
168.56
Opening Cash & Equivalents
119.00
102.63
89.41
80.54
59.52
56.94
43.05
94.24
170.68
2.13
Closing Cash & Equivalent
126.52
119.00
102.63
89.41
80.54
59.52
56.11
43.05
94.24
170.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
30.82
47.48
63.07
59.32
50.57
42.67
32.12
24.34
21.74
18.46
ROA
13.89%
13.08%
13.22%
13.33%
16.20%
17.65%
17.60%
12.97%
3.09%
17.72%
ROE
15.87%
15.10%
15.23%
15.55%
19.31%
22.43%
25.45%
20.14%
5.33%
36.49%
ROCE
21.56%
21.02%
20.82%
22.46%
27.54%
32.64%
37.02%
23.61%
8.10%
36.33%
Fixed Asset Turnover
1.83
2.20
2.67
2.74
3.25
4.29
4.78
4.17
4.31
5.49
Receivable days
133.81
126.39
124.83
124.54
111.41
126.61
152.14
155.32
155.12
141.16
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
73.01
84.15
92.99
160.16
323.07
301.81
500.30
383.57
Cash Conversion Cycle
133.81
126.39
51.82
40.39
18.42
-33.55
-170.94
-146.49
-345.19
-242.42
Total Debt/Equity
0.00
0.01
0.02
0.03
0.03
0.04
0.06
0.14
0.18
0.23
Interest Cover
6223.02
98.99
47.18
40.90
41.57
38.37
24.18
11.13
2.70
9.23

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Brightcom Group opens office in Berlin
    29th Apr 2022, 10:20 AM

    With this, the company now has 25 offices worldwide

    Read More
  • Brightcom Group inks pact with Intent IQ
    13th Apr 2022, 10:29 AM

    The company is looking for significant increases in targeted revenues in such environments by up to 30%

    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.