Bazar India Unlisted Shares

DRHP Status : Not Filed

Trending

About Company

Current Price 24

Market Cap 72 Cr

ISIN INE03NO01017

Face Value 10

P/E Ratio 74.8

EPS 0.32

P/B Ratio 2.4

Book Value 10

Debt to Equity Ratio 0.95

P&L Statement	2020	2021	2022	2023
Revenue	359	187	165	152.58
Cost of Material Consumed	237	107	107	90.29
Change in Inventory	15	16	-5	3.23
Gross Margins	33.98	42.78	35.15	40.82
Employee Benefit Expenses	31	16	14	20.92
Other Expenses	72	38	31	37.11
EBITDA	4	10	18	1.03
OPM	1.11	5.35	10.91	0.68
Other Income	0.7	0.8	9.7	5.35
Finance Cost	3	3	3	1.78
D&A	16	7	5	3.13
EBIT	-12	3	13	-2.1
EBIT Margins	-3.34	1.6	7.88	-1.38
PBT	-16	1.2	12	1.45
PBT Margins	-4.46	0.64	7.27	0.95
Tax	2	-0.6	2.6	0.49
PAT	-18	1.8	9.4	0.96
NPM	-5.01	0.96	5.7	0.63
EPS	-7.2	0.72	3.19	0.32

Financial Ratios	2020	2021	2022	2023
Operating Profit Margin	1.11	5.35	10.91	0.68
Net Profit Margin	-5.01	0.96	5.7	0.63
Earning Per Share (Diluted)	-7.2	0.72	3.19	0.32

Assets	2020	2021	2022	2023
Fixed Assets	34	26	24	20.93
CWIP	1.4	0	0	0
Investments	0	0	0	0.05
Trade Receivables	0	0.1	0.15	0.09
Inventory	120	104	109	106.35
Other Assets	18.6	27.9	21.25	20.54
Total Assets	174	158	154.4	147.96

Liabilities	2020	2021	2022	2023
Share Capital	25	25	29.5	30
FV	10	10	10	10
Reserves	-23	-14	-3	0.008
Borrowings	22	18	11	28.43
Trade Payables	142	125	102	81.59
Other Liabilities	8	4	14.9	7.93
Total Liabilities	174	158	154.4	147.96