Login
Home
Charts
Search
Watchlist
Products

Bombay Cycle & Motor Agency Ltd

BOMBCYC·BSE
1,575.100.00%Tue, 22 Sept '26

Bombay Cycle & Motor Agency Ltd

BOMBCYC
BSE
1,575.10
0.00%
|Tue, 22 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
63Cr
Close
Close Price
1,575.10
Industry
Industry
Hotels
PE
Price To Earnings
28.83
PS
Price To Sales
4.96
Revenue
Revenue
13Cr
Rev Gr TTM
Revenue Growth TTM
21.51%
PAT Gr TTM
PAT Growth TTM
234.36%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
232233333343
Growth YoY
Revenue Growth YoY%
-4.220.89.821.923.47.92.03.36.714.255.211.1
Expenses
ExpensesCr
222222223333
Operating Profit
Operating ProfitCr
110111000010
OPM
OPM%
24.422.116.223.722.917.715.17.54.810.031.211.0
Other Income
Other IncomeCr
110110-5101-11
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
111111-510102
Tax
TaxCr
000000000000
PAT
PATCr
111110-520001
Growth YoY
PAT Growth YoY%
20.86.334.82.858.6-77.4-877.447.3-107.3142.1109.8-16.1
NPM
NPM%
42.431.525.144.954.56.6-191.364.0-3.714.012.048.4
EPS
EPS
15.921.417.023.830.50.7-120.640.4-2.511.611.733.9
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
232233333343
Growth YoY
Revenue Growth YoY%
-4.220.89.821.923.47.92.03.36.714.255.211.1
Expenses
ExpensesCr
222222223333
Operating Profit
Operating ProfitCr
110111000010
OPM
OPM%
24.422.116.223.722.917.715.17.54.810.031.211.0
Other Income
Other IncomeCr
110110-5101-11
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
111111-510102
Tax
TaxCr
000000000000
PAT
PATCr
111110-520001
Growth YoY
PAT Growth YoY%
20.86.334.82.858.6-77.4-877.447.3-107.3142.1109.8-16.1
NPM
NPM%
42.431.525.144.954.56.6-191.364.0-3.714.012.048.4
EPS
EPS
15.921.417.023.830.50.7-120.640.4-2.511.611.733.9

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
699101213
Growth
Revenue Growth%
47.16.612.719.821.5
Expenses
ExpensesCr
47791111
Operating Profit
Operating ProfitCr
122222
OPM
OPM%
24.624.720.716.114.915.7
Other Income
Other IncomeCr
113-311
Interest Expense
Interest ExpenseCr
000000
Depreciation
DepreciationCr
000100
PBT
PBTCr
335-233
Tax
TaxCr
111101
PAT
PATCr
223-322
Growth
PAT Growth%
19.150.0-190.7179.1234.4
NPM
NPM%
32.526.337.0-29.819.717.2
EPS
EPS
46.544.778.1-77.261.154.6
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
699101213
Growth
Revenue Growth%
47.16.612.719.821.5
Expenses
ExpensesCr
47791111
Operating Profit
Operating ProfitCr
122222
OPM
OPM%
24.624.720.716.114.915.7
Other Income
Other IncomeCr
113-311
Interest Expense
Interest ExpenseCr
000000
Depreciation
DepreciationCr
000100
PBT
PBTCr
335-233
Tax
TaxCr
111101
PAT
PATCr
223-322
Growth
PAT Growth%
19.150.0-190.7179.1234.4
NPM
NPM%
32.526.337.0-29.819.717.2
EPS
EPS
46.544.778.1-77.261.154.6

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
00000
Reserves
ReservesCr
2224272629
Current Liabilities
Current LiabilitiesCr
56345
Non Current Liabilities
Non Current LiabilitiesCr
12232
Total Liabilities
Total LiabilitiesCr
2932333336
Current Assets
Current AssetsCr
1217161121
Non Current Assets
Non Current AssetsCr
1716172315
Total Assets
Total AssetsCr
2932333336
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
00000
Reserves
ReservesCr
2224272629
Current Liabilities
Current LiabilitiesCr
56345
Non Current Liabilities
Non Current LiabilitiesCr
12232
Total Liabilities
Total LiabilitiesCr
2932333336
Current Assets
Current AssetsCr
1217161121
Non Current Assets
Non Current AssetsCr
1716172315
Total Assets
Total AssetsCr
2932333336

Cash Flow

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
22522
Investing Cash Flow
Investing Cash FlowCr
-2-2-4-2-1
Financing Cash Flow
Financing Cash FlowCr
01000
Net Cash Flow
Net Cash FlowCr
00001
Free Cash Flow
Free Cash FlowCr
21512
CFO To PAT
CFO To PAT%
96.091.5134.9-74.468.2
CFO To EBITDA
CFO To EBITDA%
126.997.4241.4137.390.0
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
22522
Investing Cash Flow
Investing Cash FlowCr
-2-2-4-2-1
Financing Cash Flow
Financing Cash FlowCr
01000
Net Cash Flow
Net Cash FlowCr
00001
Free Cash Flow
Free Cash FlowCr
21512
CFO To PAT
CFO To PAT%
96.091.5134.9-74.468.2
CFO To EBITDA
CFO To EBITDA%
126.997.4241.4137.390.0

Ratios

Consolidated
Standalone
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
242856646763
Price To Earnings
Price To Earnings
12.915.518.027.428.8
Price To Sales
Price To Sales
4.13.26.16.15.45.0
Price To Book
Price To Book
1.11.12.12.42.32.2
EV To EBITDA
EV To EBITDA
16.313.029.437.635.531.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
74.166.770.168.870.470.4
OPM
OPM%
24.624.720.716.114.915.7
NPM
NPM%
32.526.337.0-29.819.717.2
ROCE
ROCE%
11.412.016.4-7.09.19.1
ROE
ROE%
8.39.312.5-11.68.48.4
ROA
ROA%
6.67.010.3-9.36.86.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
242856646763
Price To Earnings
Price To Earnings
12.915.518.027.428.8
Price To Sales
Price To Sales
4.13.26.16.15.45.0
Price To Book
Price To Book
1.11.12.12.42.32.2
EV To EBITDA
EV To EBITDA
16.313.029.437.635.531.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
74.166.770.168.870.470.4
OPM
OPM%
24.624.720.716.114.915.7
NPM
NPM%
32.526.337.0-29.819.717.2
ROCE
ROCE%
11.412.016.4-7.09.19.1
ROE
ROE%
8.39.312.5-11.68.48.4
ROA
ROA%
6.67.010.3-9.36.86.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Bombay Cycle & Motor Agency began in 1919 as a car-servicing business in Mumbai, and more than a century later it still repairs vehicles from the same Churchgate premises - but it has since layered on a restaurant-and-banquets operation at Opera House and, most recently, a wholly owned subsidiary that makes missile and space-launch-vehicle parts from composite materials. The recurring approach is to own a small set of luxury-facing, Mumbai-anchored service businesses that throw off cash, and then to redirect that cash into manufacturing ventures inside the Walchand Group orbit - first by acquiring a stake, then by buying the rest. # Business segments Three engines, each serving a different customer - a century-old car workshop that depends on a single client, a banquet-and-restaurant business that feeds Mumbai’s event calendar, and a defence-supply subsidiary still in its build-out phase - held together by a parent that acts as both operator and group-level investing arm. ## 1. The auto workshop: a single-client service bay in Churchgate **The company does not sell cars; it services them, and virtually all of that servicing revenue comes from one customer.** - **Repair, not retail** - the division earns its income from repair and maintenance of motor cars, recognising the fee only once the work is done, and it carries an inventory of spare parts valued at the lower of cost or what they can realistically be sold for. - **Profits punch above their revenue weight** - although the Hospitality Division brings in more top-line revenue, the Auto Division consistently delivers higher profits, making it the steadier earnings contributor of the two legacy segments. - **Luxury sensitivity with a staffing headache** - demand rises and falls with customers’ disposable income, and the workshop wrestles with high employee turnover and rising utility bills, which makes staff retention and customer satisfaction persistent worries. ## 2. The hospitality venue: events and dining at Opera House **A restaurant and banquet operation run from the company’s own Opera House premises, where revenue is driven by weddings, corporate meetings, and food-delivery platforms.** - **Two revenue streams under one roof** - the division sells food and beverages and rents out banquet space, recognising the money only after the meal is served or the event contract is fulfilled, with discounts and rebates factored in cautiously so that revenue is not overstated. - **Events are the engine** - demand comes from pre-wedding functions, birthday parties, and corporate gatherings, which means the top line is tied to Mumbai’s social and business calendar. - **Platforms became a permanent channel** - during the COVID-19 period, food-ordering apps gained traction as a revenue source, and the division remains partly dependent on those technology platforms to bring in orders. - **Same cost pressures, different raw materials** - like the workshop, the venue faces high staff churn and rising utility costs, while its food inputs are valued on a weighted-average-cost basis and written down if they cannot be sold for what they cost. ## 3. The composites subsidiary: a defence-supply bet built through staged acquisition **A wholly owned Hyderabad-based unit that manufactures critical sub-assemblies for missiles and space launch vehicles using composite materials - bought in two steps, first half then the rest.** - **Bought, not built from scratch** - the company acquired a 50% stake on 31 March 2022 for ₹4.5 Crores, and then purchased the remaining 50% from Sun Aerospace Systems Limited on 10 March 2025 for ₹1 Crore, turning an associate into a fully controlled subsidiary. - **Making parts that go into missiles and rockets** - the subsidiary supplies composite-based critical sub-assemblies for missile and space-launch-vehicle programmes, with a PAN-India market presence and a growing order book that took turnover from nil in FY22 to ₹11,814,970 in FY24. - **Revenue is still nascent and group-linked** - in FY26, a material related-party transaction saw the subsidiary supply composite products worth ₹2.736 Crores to Walchandnagar Industries Ltd., showing that early sales are flowing through the group network. # Group structure and partners **The company sits inside the Walchand Group, operating its own divisions while acting as a service provider, lender, and royalty payer to sister concerns - and it has just taken a tiny stake in a sourdough-pizza chain.** - **Parent with one subsidiary** - Bombay Cycle & Motor Agency directly runs the Auto and Hospitality divisions, and it wholly owns Walchand Advanced Composites Pvt. Ltd., the composites manufacturer. - **Royalty outflows** - it pays royalty charges to two Walchand entities, Walchand Great Achievers Pvt. Ltd. and Walchand Kamdhenu Commercials Pvt. Ltd., a recurring related-party cost. - **A small bite of a pizza brand** - on 30 May 2025, the board approved an investment of up to ₹4 Crores in Aydi Restaurants India Private Limited, which runs 12 outlets under the ‘Si Nonna’s - The Original Sourdough Pizza’ brand, for a post-completion stake of roughly 0.70%.

Documents — Bombay Cycle & Motor Agency Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/bawg9znk0iqcudpmfejsn7a7.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/2o06w3xhr17eo9f8ixvniy6h.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/8wzpkjpf8tajv8taw8i3c2he.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/hxz12lbvrerc0ocztebs8oce.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/4hcu5gcjm785dkb83rvacns0.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/0a7shu30mhpqdg9ak3mm9hr2.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/lit5kzb66sb7t70m8lzcx7hn.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/w8qczlnpxq42lboygkwv810k.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/z1cv3flmrk8ln980eza76jo5.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/ig7mvwqeoebyzkzp09r69yev.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/c96imjg11u8gzgidyuxn5pre.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/yy3kd9espddgetnjzplyhs2v.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/semx3os4povrsdbzxqkt1yxn.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/b3jkub2t2y3cf73s8wrzif1y.pdf