Login
Home
Charts
Search
Watchlist
Products

Bombay Rayon Fashions Ltd

BRFL·NSE
2.000.00%Mon, 12 Dec '22

Bombay Rayon Fashions Ltd

BRFL
NSE
2.00
0.00%
|Mon, 12 Dec '22
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
64Cr
Close
Close Price
2.00
Industry
Industry
Textiles - Others
PE
Price To Earnings
PS
Price To Sales
0.08
Revenue
Revenue
761Cr
Rev Gr TTM
Revenue Growth TTM
768.82%
PAT Gr TTM
PAT Growth TTM
-677.50%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterDec 2019Mar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022
Revenue
RevenueCr
1309010202030162219721147
Growth YoY
Revenue Growth YoY%
-30.9-53.3-93.7-81.6-84.7-67.061.49.0-5.82,331.7-13.0-66.7
Expenses
ExpensesCr
570537721451451398291859264724
Operating Profit
Operating ProfitCr
-440-447-62-125-125-109-66-69-66-205-33-17
OPM
OPM%
-337.1-497.8-623.5-624.1-624.1-367.3-406.9-316.1-351.6-28.5-234.7-232.9
Other Income
Other IncomeCr
-141140-135-13555900-217-552-10-4
Interest Expense
Interest ExpenseCr
111126117-69-69352222238641
Depreciation
DepreciationCr
362731323213171717661615
PBT
PBTCr
-728-587-210-223-223403-104-108-323-909-63-37
Tax
TaxCr
-125-329-58-60-60-172-2-90-11700
PAT
PATCr
-603-258-152-162-162575-103-99-323-792-63-37
Growth YoY
PAT Growth YoY%
-4.455.270.064.973.0323.032.538.9-98.7-237.838.763.1
NPM
NPM%
-461.8-286.7-1,519.0-812.4-812.41,938.5-635.5-455.6-1,713.6-109.8-448.1-504.7
EPS
EPS
-19.0-8.1-4.8-5.1-5.118.1-3.2-3.1-10.3-24.9-2.0-1.2
QuarterDec 2019Mar 2020Jun 2020Sep 2020Dec 2020Mar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022
Revenue
RevenueCr
1309010202030162219721147
Growth YoY
Revenue Growth YoY%
-30.9-53.3-93.7-81.6-84.7-67.061.49.0-5.82,331.7-13.0-66.7
Expenses
ExpensesCr
570537721451451398291859264724
Operating Profit
Operating ProfitCr
-440-447-62-125-125-109-66-69-66-205-33-17
OPM
OPM%
-337.1-497.8-623.5-624.1-624.1-367.3-406.9-316.1-351.6-28.5-234.7-232.9
Other Income
Other IncomeCr
-141140-135-13555900-217-552-10-4
Interest Expense
Interest ExpenseCr
111126117-69-69352222238641
Depreciation
DepreciationCr
362731323213171717661615
PBT
PBTCr
-728-587-210-223-223403-104-108-323-909-63-37
Tax
TaxCr
-125-329-58-60-60-172-2-90-11700
PAT
PATCr
-603-258-152-162-162575-103-99-323-792-63-37
Growth YoY
PAT Growth YoY%
-4.455.270.064.973.0323.032.538.9-98.7-237.838.763.1
NPM
NPM%
-461.8-286.7-1,519.0-812.4-812.41,938.5-635.5-455.6-1,713.6-109.8-448.1-504.7
EPS
EPS
-19.0-8.1-4.8-5.1-5.118.1-3.2-3.1-10.3-24.9-2.0-1.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022TTM
Revenue
RevenueCr
3,3022,9953,5814,2103,8953,099974488109778761
Growth
Revenue Growth%
-9.319.617.5-7.5-20.4-68.6-49.8-77.7614.9768.8
Expenses
ExpensesCr
2,5152,6113,0603,4663,2952,9012,8432,4194831,0571,082
Operating Profit
Operating ProfitCr
787384521744600198-1,870-1,931-375-280-321
OPM
OPM%
23.812.814.617.715.46.4-192.0-395.3-344.3-36.0-42.2
Other Income
Other IncomeCr
201440103222248-310145-894-783
Interest Expense
Interest ExpenseCr
279451558597673423445442146154113
Depreciation
DepreciationCr
291316177181167160160138104117114
PBT
PBTCr
238-718-17469-225-362-2,426-2,821-479-1,444-1,332
Tax
TaxCr
109-234-4141-63-77-735-992-374-124-118
PAT
PATCr
129-484-13328-162-286-1,691-1,829-105-1,320-1,214
Growth
PAT Growth%
-476.472.6121.4-671.0-76.0-491.9-8.294.2-1,153.0-677.5
NPM
NPM%
3.9-16.2-3.70.7-4.2-9.2-173.7-374.5-96.9-169.8-159.6
EPS
EPS
9.6-35.9-9.82.1-8.3-9.8-53.3-57.6-3.3-41.6-38.4
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022TTM
Revenue
RevenueCr
3,3022,9953,5814,2103,8953,099974488109778761
Growth
Revenue Growth%
-9.319.617.5-7.5-20.4-68.6-49.8-77.7614.9768.8
Expenses
ExpensesCr
2,5152,6113,0603,4663,2952,9012,8432,4194831,0571,082
Operating Profit
Operating ProfitCr
787384521744600198-1,870-1,931-375-280-321
OPM
OPM%
23.812.814.617.715.46.4-192.0-395.3-344.3-36.0-42.2
Other Income
Other IncomeCr
201440103222248-310145-894-783
Interest Expense
Interest ExpenseCr
279451558597673423445442146154113
Depreciation
DepreciationCr
291316177181167160160138104117114
PBT
PBTCr
238-718-17469-225-362-2,426-2,821-479-1,444-1,332
Tax
TaxCr
109-234-4141-63-77-735-992-374-124-118
PAT
PATCr
129-484-13328-162-286-1,691-1,829-105-1,320-1,214
Growth
PAT Growth%
-476.472.6121.4-671.0-76.0-491.9-8.294.2-1,153.0-677.5
NPM
NPM%
3.9-16.2-3.70.7-4.2-9.2-173.7-374.5-96.9-169.8-159.6
EPS
EPS
9.6-35.9-9.82.1-8.3-9.8-53.3-57.6-3.3-41.6-38.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Sep 2022
Equity Capital
Equity CapitalCr
135135135135186317317317317317317
Reserves
ReservesCr
2,7162,2702,1721,8942,4823,9832,292464366-951-810
Current Liabilities
Current LiabilitiesCr
3,4072,9363,4644,0224,8153,6754,1674,7454,6124,4214,374
Non Current Liabilities
Non Current LiabilitiesCr
1,7412,7972,7512,8501,8191,3131,1231,0537911,3701,341
Total Liabilities
Total LiabilitiesCr
8,0528,1908,5728,9029,3529,3397,9506,6316,1374,9484,772
Current Assets
Current AssetsCr
3,6264,0104,6694,9945,6205,8134,0112,3381,944834817
Non Current Assets
Non Current AssetsCr
4,4264,1803,9043,9093,7323,5263,9404,2934,1944,1143,906
Total Assets
Total AssetsCr
8,0528,1908,5728,9029,3529,3397,9506,6316,1374,9484,772
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Sep 2022
Equity Capital
Equity CapitalCr
135135135135186317317317317317317
Reserves
ReservesCr
2,7162,2702,1721,8942,4823,9832,292464366-951-810
Current Liabilities
Current LiabilitiesCr
3,4072,9363,4644,0224,8153,6754,1674,7454,6124,4214,374
Non Current Liabilities
Non Current LiabilitiesCr
1,7412,7972,7512,8501,8191,3131,1231,0537911,3701,341
Total Liabilities
Total LiabilitiesCr
8,0528,1908,5728,9029,3529,3397,9506,6316,1374,9484,772
Current Assets
Current AssetsCr
3,6264,0104,6694,9945,6205,8134,0112,3381,944834817
Non Current Assets
Non Current AssetsCr
4,4264,1803,9043,9093,7323,5263,9404,2934,1944,1143,906
Total Assets
Total AssetsCr
8,0528,1908,5728,9029,3529,3397,9506,6316,1374,9484,772

Cash Flow

Consolidated
Standalone
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022
Operating Cash Flow
Operating Cash FlowCr
396-839523334-278-9929-5366-1,583
Investing Cash Flow
Investing Cash FlowCr
-336-16991-6-337147-343-120
Financing Cash Flow
Financing Cash FlowCr
-94846-607-41025654-63-137-31239
Net Cash Flow
Net Cash FlowCr
-346-1415-28-4935-9-1,463
Free Cash Flow
Free Cash FlowCr
42-883515360-293-11068141635-1,685
CFO To PAT
CFO To PAT%
307.7173.3-393.91,175.0171.434.7-1.70.3-347.0119.9
CFO To EBITDA
CFO To EBITDA%
50.3-218.7100.444.9-46.4-50.0-1.60.2-97.6565.9
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022
Operating Cash Flow
Operating Cash FlowCr
396-839523334-278-9929-5366-1,583
Investing Cash Flow
Investing Cash FlowCr
-336-16991-6-337147-343-120
Financing Cash Flow
Financing Cash FlowCr
-94846-607-41025654-63-137-31239
Net Cash Flow
Net Cash FlowCr
-346-1415-28-4935-9-1,463
Free Cash Flow
Free Cash FlowCr
42-883515360-293-11068141635-1,685
CFO To PAT
CFO To PAT%
307.7173.3-393.91,175.0171.434.7-1.70.3-347.0119.9
CFO To EBITDA
CFO To EBITDA%
50.3-218.7100.444.9-46.4-50.0-1.60.2-97.6565.9

Ratios

Consolidated
Standalone
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3,3392,9192,0021,9642,3451,3732859221520164
Price To Earnings
Price To Earnings
25.868.8
Price To Sales
Price To Sales
1.01.00.60.50.60.40.30.22.00.30.1
Price To Book
Price To Book
1.21.20.91.00.90.30.10.10.3-0.3-0.1
EV To EBITDA
EV To EBITDA
8.719.113.59.712.626.3-2.3-2.2-12.8-16.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
39.029.926.827.926.121.0-138.6-306.1-87.35.75.7
OPM
OPM%
23.812.814.617.715.46.4-192.0-395.3-344.3-36.0-42.2
NPM
NPM%
3.9-16.2-3.70.7-4.2-9.2-173.7-374.5-96.9-169.8-159.6
ROCE
ROCE%
8.0-3.95.29.05.60.7-30.1-47.1-6.3-33.6-31.2
ROE
ROE%
4.5-20.1-5.81.4-6.1-6.6-64.8-234.0-15.4208.5246.3
ROA
ROA%
1.6-5.9-1.60.3-1.7-3.1-21.3-27.6-1.7-26.7-25.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3,3392,9192,0021,9642,3451,3732859221520164
Price To Earnings
Price To Earnings
25.868.8
Price To Sales
Price To Sales
1.01.00.60.50.60.40.30.22.00.30.1
Price To Book
Price To Book
1.21.20.91.00.90.30.10.10.3-0.3-0.1
EV To EBITDA
EV To EBITDA
8.719.113.59.712.626.3-2.3-2.2-12.8-16.7
Profitability Ratios
Profitability Ratios
GPM
GPM%
39.029.926.827.926.121.0-138.6-306.1-87.35.75.7
OPM
OPM%
23.812.814.617.715.46.4-192.0-395.3-344.3-36.0-42.2
NPM
NPM%
3.9-16.2-3.70.7-4.2-9.2-173.7-374.5-96.9-169.8-159.6
ROCE
ROCE%
8.0-3.95.29.05.60.7-30.1-47.1-6.3-33.6-31.2
ROE
ROE%
4.5-20.1-5.81.4-6.1-6.6-64.8-234.0-15.4208.5246.3
ROA
ROA%
1.6-5.9-1.60.3-1.7-3.1-21.3-27.6-1.7-26.7-25.4
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Bombay Rayon Fashions Ltd is a textile maker that once dressed global brands - roughly 60% of its revenue came from exporting garments to names like US Polo, GAP, and Marks & Spencer - but a cascade of debt and lender action has shrunk it to a shadow of its former self. Incorporated in 1992, the company built a vertically integrated operation spanning yarn, fabric, and finished garments, only to see its main factory seized by lenders in 2019, its fabric business sold off in 2020, and the remaining shell admitted to insolvency in 2022 and ordered into liquidation in 2023. The recurring pattern is one of assets being carved out or taken away by creditors, leaving behind a company whose going-concern remains were put up for auction in August 2024. # Business segments A single textile manufacturing engine, stripped of its fabric business and operating at a fraction of its former scale, now in liquidation and sold as a going concern. ## 1. Garment and fabric manufacturing: a hollowed-out textile maker **What remains is a weaving and accessories operation at a single Bangalore factory, after lenders seized one unit and the company sold off its main fabric business.** - **From yarn to garment, once** - the company was vertically integrated, making everything from yarn and fabric to finished garments, with modern facilities built through heavy investment. It supplied global brands and owned its own labels, "Linen Vogue" for linen and "GURU" for ready-made garments (held through an Italian subsidiary). - **Lenders shut the yarn supply** - BRFL ran the factory of its 75% subsidiary STI India on a job-work basis to make yarn and knitted fabric for captive use and open-market sale. That unit was forced to close in September 2019 after JMFARC, the company's main lender, took possession of all its assets under the SARFAESI Act. - **The fabric business was demerged** - in December 2020, the company transferred its Tarapur manufacturing facilities to a new subsidiary, BRFL Textiles Private Limited, via a slump sale for Rs. 630 crores, effectively demerging the major business of finished-fabric manufacturing. The buyer entity then received fresh equity from private investors and was expected to focus on high-margin branded business. - **One factory left, then idled** - post-transfer, the company's manufacturing unit at Dodaballapur, Bangalore, on leasehold land of about 61,000 square metres suspended operations for months during the second COVID wave and was non-operational or only partially operational into mid-2021. - **Now weaving and accessories only** - as of its last annual filing, the company was doing the business of weaving fabrics and manufacturing garment accessories, with the finished-fabric business gone. Employee strength collapsed from over 2,000 in March 2021 to 591 a year later. # Group structure and partners **A web of subsidiaries across four countries, most of them dormant or suspended, with the main lender holding security over nearly everything.** - **The holding chain for brands** - Bombay Rayon Holdings Limited, a wholly owned subsidiary, holds the Italian entities that own and license the "GURU" brand; retail operations there are closed and the companies are in re-arrangement or suspended. - **The carved-out fabric unit** - BRFL Textiles Private Limited, originally a 70% subsidiary, received the Tarapur factory; after a lender invoked a pledge on 33.99% of BRFL's shares in it, BRFL's holding fell to 36.01%. JMFARC continues to hold the balance shares as security against BRFL's loan. - **Subsidiaries with no activity** - STI India (75% owned) is not operational at present and its operations are temporarily suspended; DPJ Clothing in the UK has no major activities; and the Bangladesh subsidiary never commenced operations. - **The lender's grip** - roughly 85% of the company's borrowings were with JMFARC, which holds security over a sprawling portfolio: the Bangalore factory, a wind farm, plots across Tarapur, Kolhapur and Nanded, plus residential and office units and pledged promoter shares. Axis Bank holds a first pari-passu charge on current and fixed assets.

Documents — Bombay Rayon Fashions Ltd

  • Q3 FY2022 Quarterly Result (Dec 2021, PDF): https://www.stockscans.in/document/eskslsp0mbj0ymsh1esrd83t.pdf
  • Q2 FY2022 Quarterly Result (Sep 2021, PDF): https://www.stockscans.in/document/ojs5trylulg6uhurca3j6mib.pdf
  • Q3 FY2021 Quarterly Result (Dec 2020, PDF): https://www.stockscans.in/document/6loocha56lib97a3zcuoe0cu.pdf
  • Q2 FY2021 Quarterly Result (Sep 2020, PDF): https://www.stockscans.in/document/xrzgl0gk3knefuqm2bxqd859.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/yagl06rdy5s6uj54uwiu4iv4.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/fnpiv5wz14isjyuyaahgrs2z.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/zkxwsmgqa00lljzfjvw23kn0.pdf