BOAT Unlisted Shares

DRHP Status : Not Filed

Trending

About Company

Imagine Marketing (boAt) is an unlisted consumer electronics company whose share price is subject to market fluctuations, with recent indicative prices around ₹1,195 to ₹1,424 per share, but varying across different platforms. The company sells lifestyle-focused audio, wearables, and gaming products under various brands. As an unlisted entity, its share price is less transparent than a publicly traded company, with a minimum lot size typically of 25 shares.

Fundamentals About BOAT

Current Price 1000

Market Cap 15678 Cr

ISIN INE03AV01027

Face Value 1

P/E Ratio 256.7

EPS 4.66

P/B Ratio 33.3

Book Value 35.5

Debt to Equity Ratio 1.2

Key Financials of BOAT

P&L Statement	2022	2023	2024	2025
Revenue	2873	3377	3104	3073
Cost of Material Consumed	2591	2527	2263	2070
Change in Inventory	-245	84	32	105
Gross Margins	18.34	22.68	26.06	29.22
Employee Benefit Expenses	56	99	97	135
Other Expenses	341	748	715	663
EBITDA	130	-81	-3	100
OPM	4.52	-2.4	-0.1	3.25
Other Income	12	21	18	42
Finance Cost	34	78	63	28
D&A	9	25	22	40
EBIT	121	-106	-25	60
EBIT Margins	4.21	-3.14	-0.81	1.95
PBT	99	-163	-70	75
PBT Margins	3.45	-4.83	-2.26	2.44
Tax	30	-34	-17	14
PAT	69	-129	-53	61
NPM	2.4	-3.82	-1.71	1.99
EPS	7.19	-13.44	-5.52	6.35

Financial Ratios	2022	2023	2024	2025
Operating Profit Margin	4.52	-2.4	-0.1	3.25
Net Profit Margin	2.4	-3.82	-1.71	1.99
Earning Per Share (Diluted)	7.19	-13.44	-5.52	6.35

Assets	2022	2023	2024	2025
Fixed Assets	2.8	155	63	127
CWIP	14	8	0	2.2
Investments	32	30	325	115
Trade Receivables	323	276	150	255
Inventory	554	470	429	326
Other Assets	1060.2	1213	738	755.8
Total Assets	1986	2152	1705	1581

Liabilities	2022	2023	2024	2025
Share Capital	9.6	9.6	9.6	9.6
FV	1	1	1	1
Reserves	592	449	462	461
Borrowings	921	1236	860	565
Trade Payables	219	259	217	371
Other Liabilities	244.4	198.4	156.4	174.4
Total Liabilities	1986	2152	1705	1581