Nifty
:
14938.10
Sensex
:
50405.32
-142.65 (-0.95%)
-440.76 (-0.87%)
Nifty
Sensex
:
:
14938.10
50405.32
-142.65 (-0.95%)
-440.76 (-0.87%)

Brightcom Group Ltd.

IT - Software

Rating :
72/99

BSE: 532368 | NSE: BCG

NSE BSE
10.35
05-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  9.75
  •  10.45
  •  9.75
  •  9.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20606614
  •  2129.16
  •  12.50
  •  2.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 523.39
  • 1.16
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 440.41
  • N/A
  • 0.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.76%
  • 2.84%
  • 43.74%
  • FII
  • DII
  • Others
  • 0.72%
  • 0.00%
  • 15.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.14
  • 3.60
  • 3.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 26.47
  • 3.21
  • 2.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 24.25
  • 1.95
  • 2.64

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.95
  • 0.64
  • 0.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.41
  • 0.14
  • 0.08

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.64
  • 0.44
  • 0.28

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
878.55
859.52
2.21%
638.34
629.57
1.39%
639.55
574.98
11.23%
628.25
564.94
11.21%
Expenses
628.28
630.43
-0.34%
441.14
431.88
2.14%
447.84
388.34
15.32%
427.35
397.72
7.45%
EBITDA
250.26
229.08
9.25%
197.20
197.69
-0.25%
191.71
186.64
2.72%
200.91
167.22
20.15%
EBIDTM
28.49%
26.65%
30.89%
31.40%
29.98%
32.46%
31.98%
29.60%
Other Income
0.51
11.50
-95.57%
1.33
-2.49
-
-0.01
0.27
-
4.86
2.09
132.54%
Interest
1.65
0.33
400.00%
1.69
1.57
7.64%
1.62
2.83
-42.76%
1.57
1.95
-19.49%
Depreciation
60.69
50.64
19.85%
55.29
47.14
17.29%
51.14
35.73
43.13%
46.01
41.72
10.28%
PBT
188.44
189.62
-0.62%
141.54
146.48
-3.37%
138.94
122.85
13.10%
158.19
125.65
25.90%
Tax
49.84
45.78
8.87%
38.54
41.01
-6.02%
37.56
39.70
-5.39%
50.55
18.12
178.97%
PAT
138.60
143.84
-3.64%
103.00
105.47
-2.34%
101.38
83.16
21.91%
107.65
107.53
0.11%
PATM
15.78%
16.73%
16.14%
16.75%
15.85%
14.46%
17.13%
19.03%
EPS
2.73
3.02
-9.60%
2.03
2.21
-8.14%
2.00
1.75
14.29%
2.26
2.26
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,784.69
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
467.40
Net Sales Growth
5.92%
4.34%
6.59%
-1.25%
8.66%
15.27%
16.95%
4.52%
26.75%
170.26%
 
Cost Of Goods Sold
1,564.14
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
58.06
60.05
Gross Profit
1,220.55
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
407.34
GP Margin
43.83%
100%
100%
100%
100%
100%
100%
100%
100%
95.40%
87.15%
Total Expenditure
1,944.61
1,903.34
1,828.32
1,708.23
1,722.61
1,582.30
1,385.28
1,308.10
1,494.39
1,025.43
392.03
Power & Fuel Cost
-
2.31
2.14
1.87
2.01
1.59
1.50
1.15
0.54
0.30
0.33
% Of Sales
-
0.09%
0.08%
0.08%
0.08%
0.07%
0.08%
0.07%
0.03%
0.02%
0.07%
Employee Cost
-
160.86
158.51
147.42
145.42
136.63
99.42
127.75
111.96
106.01
158.71
% Of Sales
-
5.97%
6.14%
6.09%
5.93%
6.06%
5.08%
7.63%
6.99%
8.39%
33.96%
Manufacturing Exp.
-
11.42
11.60
10.74
11.55
9.59
4.58
3.70
1.06
9.43
1.13
% Of Sales
-
0.42%
0.45%
0.44%
0.47%
0.43%
0.23%
0.22%
0.07%
0.75%
0.24%
General & Admin Exp.
-
94.17
92.96
86.12
85.19
78.58
78.93
76.51
79.09
35.29
8.10
% Of Sales
-
3.50%
3.60%
3.56%
3.48%
3.48%
4.03%
4.57%
4.94%
2.79%
1.73%
Selling & Distn. Exp.
-
87.29
92.95
84.52
88.61
87.09
86.48
81.43
80.18
53.99
1.93
% Of Sales
-
3.24%
3.60%
3.49%
3.61%
3.86%
4.42%
4.87%
5.01%
4.27%
0.41%
Miscellaneous Exp.
-
28.47
7.17
3.28
6.96
3.44
2.09
17.47
151.30
57.06
1.93
% Of Sales
-
1.06%
0.28%
0.14%
0.28%
0.15%
0.11%
1.04%
9.45%
4.52%
0.70%
EBITDA
840.08
788.98
751.92
712.51
728.71
673.60
571.72
365.27
106.66
237.75
75.37
EBITDA Margin
30.17%
29.30%
29.14%
29.43%
29.73%
29.86%
29.21%
21.83%
6.66%
18.82%
16.13%
Other Income
6.69
13.99
4.91
0.78
0.69
0.01
14.17
3.38
14.34
34.33
0.23
Interest
6.53
6.30
13.18
14.80
15.24
15.90
22.52
26.94
35.17
27.66
12.33
Depreciation
213.13
179.53
135.10
108.15
95.74
63.65
41.38
68.83
26.03
16.76
5.85
PBT
627.11
617.14
608.55
590.35
618.41
594.07
521.99
272.87
59.80
227.67
57.42
Tax
176.49
177.04
164.57
183.34
189.77
194.56
179.77
51.91
8.81
35.86
7.23
Tax Rate
28.14%
28.69%
27.04%
31.06%
30.69%
32.75%
34.44%
19.02%
14.73%
15.75%
12.59%
PAT
450.63
440.10
443.98
407.01
428.64
399.51
342.22
220.96
50.99
191.80
50.18
PAT before Minority Interest
450.63
440.10
443.98
407.01
428.64
399.51
342.22
220.96
50.99
191.80
50.18
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
16.18%
16.35%
17.21%
16.81%
17.49%
17.71%
17.49%
13.20%
3.18%
15.18%
10.74%
PAT Growth
2.42%
-0.87%
9.08%
-5.05%
7.29%
16.74%
54.88%
333.34%
-73.42%
282.22%
 
EPS
8.88
8.67
8.74
8.02
8.44
7.87
6.74
4.35
1.00
3.78
0.99

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
171.98
Share Capital
95.25
95.25
95.25
95.25
95.25
95.25
95.25
95.25
95.25
25.42
Total Reserves
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
146.56
Non-Current Liabilities
9.06
8.40
7.15
8.46
9.50
24.83
56.85
135.07
150.61
44.45
Secured Loans
0.00
0.00
0.00
0.00
0.00
6.00
40.78
46.78
57.15
9.97
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
4.73
3.43
7.05
Long Term Provisions
9.98
8.98
8.53
8.87
9.10
4.73
7.41
3.87
3.70
11.81
Current Liabilities
430.65
448.64
425.94
431.98
399.88
530.20
586.85
431.92
617.75
249.87
Trade Payables
101.54
84.41
77.21
87.01
89.71
176.07
245.51
231.70
388.47
136.23
Other Current Liabilities
236.66
225.67
205.08
204.19
178.99
214.64
191.36
31.95
54.00
5.43
Short Term Borrowings
36.02
67.02
68.31
68.31
68.31
71.02
89.30
124.75
130.90
93.00
Short Term Provisions
56.43
71.54
75.34
72.47
62.86
68.47
60.69
43.52
44.39
15.21
Total Liabilities
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
466.30
Net Block
695.21
524.38
542.07
567.11
482.54
257.92
273.87
283.59
307.01
66.93
Gross Block
1,440.76
1,002.56
926.48
843.36
663.74
388.94
430.67
372.24
370.53
89.38
Accumulated Depreciation
745.55
478.18
384.40
276.25
181.20
131.02
156.80
88.66
63.51
22.44
Non Current Assets
1,362.13
1,243.78
1,147.17
941.43
963.86
718.34
507.61
475.63
483.30
155.37
Capital Work in Progress
267.68
284.62
301.30
71.44
172.20
269.74
41.70
41.70
41.70
0.00
Non Current Investment
251.15
225.46
106.71
106.74
108.74
6.06
8.74
7.84
7.84
2.00
Long Term Loans & Adv.
117.36
179.50
168.95
168.08
171.68
142.01
141.92
100.50
97.79
83.93
Other Non Current Assets
30.74
29.83
28.15
28.06
28.70
42.62
41.38
41.99
28.95
2.51
Current Assets
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
310.90
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
974.71
889.78
875.13
776.77
719.71
845.29
786.10
638.01
722.80
254.22
Cash & Bank
119.00
102.63
89.41
80.54
59.52
56.11
43.05
94.24
170.68
2.13
Other Current Assets
810.33
540.58
550.48
477.90
698.25
465.21
466.14
394.69
306.40
54.55
Short Term Loans & Adv.
652.93
684.03
596.12
572.36
357.62
303.76
294.73
284.82
295.20
54.55
Net Current Assets
1,473.39
1,768.38
1,685.19
1,475.59
1,077.60
836.40
708.44
695.03
582.13
61.03
Total Assets
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
466.31

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
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
89.06
509.82
314.80
151.43
242.25
275.59
210.97
-105.31
-146.48
18.36
PBT
617.14
608.55
590.35
619.02
594.07
521.99
272.87
59.80
227.67
58.60
Adjustment
192.99
132.05
108.97
101.21
68.43
48.89
75.47
29.20
22.21
18.18
Changes in Working Capital
-530.78
-62.26
-203.08
-392.78
-238.42
-179.42
-137.37
-194.31
-396.36
-58.42
Cash after chg. in Working capital
279.36
678.34
496.24
327.45
424.08
391.46
210.97
-105.31
-146.48
18.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-190.30
-168.52
-181.44
-176.02
-181.83
-115.87
0.00
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
-271.84
-387.33
-313.02
-79.56
-293.42
-271.31
-60.01
-2.60
-304.39
-14.86
Net Fixed Assets
0.00
-0.24
-0.18
-0.16
0.43
67.46
-0.13
-3.13
-65.82
-8.05
Net Investments
0.00
0.36
-0.05
1.99
-0.31
0.00
0.00
-1.56
-435.11
-1.62
Others
-271.84
-387.45
-312.79
-81.39
-293.54
-338.77
-59.88
2.09
196.54
-5.19
Cash from Financing Activity
199.15
-109.25
7.09
-50.86
53.75
8.78
-202.16
31.47
619.42
-8.98
Net Cash Inflow / Outflow
16.36
13.23
8.86
21.02
2.58
13.06
-51.20
-76.44
168.56
-5.48
Opening Cash & Equivalents
102.63
89.41
80.54
59.52
56.94
43.05
94.24
170.68
2.13
7.61
Closing Cash & Equivalent
119.00
102.63
89.41
80.54
59.52
56.11
43.05
94.24
170.68
2.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
59.35
63.07
59.32
50.57
42.67
32.12
24.34
21.74
18.46
67.63
ROA
13.08%
13.22%
13.33%
16.20%
17.65%
17.60%
12.97%
3.09%
17.72%
12.43%
ROE
15.10%
15.23%
15.55%
19.31%
22.43%
25.45%
20.14%
5.33%
36.49%
34.00%
ROCE
21.02%
20.82%
22.46%
27.54%
32.64%
37.02%
23.61%
8.10%
36.33%
25.94%
Fixed Asset Turnover
2.20
2.67
2.74
3.25
4.29
4.78
4.17
4.31
5.49
5.70
Receivable days
126.39
124.83
124.54
111.41
126.61
152.14
155.32
155.12
141.16
166.75
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
76.21
73.01
84.15
92.99
160.16
323.07
301.81
500.30
383.57
162.99
Cash Conversion Cycle
50.17
51.82
40.39
18.42
-33.55
-170.94
-146.49
-345.19
-242.42
3.76
Total Debt/Equity
0.01
0.02
0.03
0.03
0.04
0.06
0.14
0.18
0.23
0.66
Interest Cover
98.99
47.18
40.90
41.57
38.37
24.18
11.13
2.70
9.23
5.66

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Brightcom Group listed amongst Fortune INDIA 500
    5th Dec 2020, 09:00 AM

    The Fortune INDIA 500 is a ranking of the top 500 corporations in India compiled on the basis of latest sales and gross revenue figures

    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.