Birla Cotsyn (India) Ltd.

0-50%

2017-03-08

birlacotsyn.comBSE: -NSE: BIRLACOT
Market Cap₹ 452 Cr.
Current Price₹ 0
High / Low₹ 0 / 0
Stock P/E
Book Value₹ 10
Price to Book0.01
Dividend Yield0.00 %
ROCE-4.9 %
ROE0.0 %
Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2018 • Textile: 100.0%

PROS

  • Company is almost debt free
  • Promoters have been increasing their shareholding - up 76.5pp over 2 years
  • Operating margins have improved to 0.0% from -3.1%
  • Company generates healthy free cash flow

CONS

  • Company is loss-making at the operating / net level
  • Operating cash flow has been negative in recent years
  • Company has a low return on capital employed of -5.9%
  • Company has a low return on equity of 0.0% over last 3 years
  • Interest coverage is weak at 0.0x - earnings barely cover interest
  • Poor cash conversion - profits are not backed by operating cash flow (CFO/PAT 0.09x)

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.TRIDENT24.5931.7012530.952.03158.0912.951786.834.689.9516.79
2.SANATHAN446.7562.083770.750.0023.82-41.081334.7479.087.098.10
3.FILATEX83.2519.343696.790.3648.5219.331145.309.1415.906.85
4.NITINSPIN582.900.003277.060.5175.2783.62875.0310.3013.1917.78
5.PASHUPATI86.8287.561370.370.007.25276.04130.019.7111.319.49
6.GHCLTEXTIL126.350.001207.730.4739.35191.05408.9452.736.3016.90
7.NAHARSPING299.100.001078.710.3369.88337.83966.1017.923.8313.16
8.AMBIKCO1643.450.00940.882.25257.001514.322579.201243.4711.4715.28
9.SUMEETINDS12.7832.24887.890.001.14-85.69272.369.6165.123.11
10.PRECOT721.6016.93865.920.5526.61135.43245.7324.7811.1920.16
11.RAJPALAYAM818.456.10754.630.0617.55-78.38261.2838.561.8420.71
12.BIRLACOT17.110.00452.290.00-4.67-173.351.90-4.90-158.95
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2024
0
0
Operating Profit
OPM %
Other Income
0
Interest
0
Depreciation
2
-2
Tax %
-0.00%
Net Profit
0
-0
Equity Capital
269
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
269
Reserves
0
Promoter Pledge %
0.00%
Jun 2024
0
0
Operating Profit
OPM %
Other Income
0
Interest
0
Depreciation
1
-2
Tax %
-0.00%
Net Profit
0
-0
Equity Capital
269
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
269
Reserves
0
Promoter Pledge %
0.00%
Sep 2024
0
0
Operating Profit
OPM %
Other Income
0
Interest
0
Depreciation
1
-2
Tax %
-0.00%
Net Profit
0
-0
Equity Capital
269
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
269
Reserves
0
Promoter Pledge %
0.00%
Mar 2025
0
3
Operating Profit
OPM %
Other Income
0
Interest
0
Depreciation
1
-5
Tax %
-0.00%
Net Profit
-5
-3
Equity Capital
1
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
1
Reserves
0
Promoter Pledge %
0.00%
Jun 2025
0
2
Operating Profit
OPM %
Other Income
0
Interest
1
Depreciation
1
-4
Tax %
-0.00%
Net Profit
-4
-3
Equity Capital
1
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
1
Reserves
0
Promoter Pledge %
0.00%
Sep 2025
2
5
Operating Profit
OPM %
Other Income
0
Interest
1
Depreciation
1
-5
Tax %
-0.00%
Net Profit
-5
-3
Equity Capital
1
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
1
Reserves
0
Promoter Pledge %
0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011
595
541
Operating Profit
55
OPM %
9
Other Income
1
Interest
31
Depreciation
8
16
Tax %
21
Net Profit
13
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Mar 2012
1,003
944
Operating Profit
65
OPM %
6
Other Income
6
Interest
40
Depreciation
10
17
Tax %
48
Net Profit
9
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
0
Mar 2014
127
143
Operating Profit
-12
OPM %
-9
Other Income
4
Interest
36
Depreciation
8
-56
Tax %
0
Net Profit
-56
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Mar 2015
152
157
Operating Profit
0
OPM %
0
Other Income
5
Interest
54
Depreciation
14
-166
Tax %
-0
Net Profit
-166
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-1
Minority Interest
0
Share of Associates
0
Adjusted EPS
-1
Mar 2016
135
140
Operating Profit
-4
OPM %
-3
Other Income
1
Interest
63
Depreciation
14
-81
Tax %
0
Net Profit
-81
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Mar 2017
115
129
Operating Profit
-4
OPM %
-3
Other Income
10
Interest
73
Depreciation
14
-91
Tax %
0
Net Profit
-91
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Mar 2018
103
103
Operating Profit
11
OPM %
10
Other Income
11
Interest
86
Depreciation
14
-89
Tax %
0
Net Profit
-89
EPS
0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Mar 2024
0
1
Operating Profit
-1
OPM %
Other Income
0
Interest
0
Depreciation
6
-7
Tax %
0
Net Profit
-7
EPS
-0
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-0
Mar 2025
0
4
Operating Profit
-4
OPM %
Other Income
0
Interest
0
Depreciation
6
-15
Tax %
0
Net Profit
-15
EPS
-10
Dividend Payout %
0
Minority Interest
0
Share of Associates
0
Adjusted EPS
-10
Minority Interest
0
Share of Associates
0
Adjusted EPS
-10
TTM
2
11
Operating Profit
OPM %
Other Income
0
Interest
1
Depreciation
5
-15
Tax %
0
Net Profit
-15
EPS
Dividend Payout %
Minority Interest
0
Share of Associates
0
Adjusted EPS
Minority Interest
0
Share of Associates
0
Adjusted EPS

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
3 Years:

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
3 Years:

STOCK PRICE CAGR

10 Years:
5 Years:
3 Years:
-21%
1 Year:
0%

RETURN ON EQUITY

10 Years:
5 Years:
0%
3 Years:
0%
Last Year:
0%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

No bonus data found

Mar 2024
Equity Capital
269
-637
35
Trade Payables
21
683
Total Liabilities
370
66
2
230
Cash & Bank
0
71
Total Assets
370
Total Debt
692
Net Working Capital
180
Contingent Liabilities
57
Book Value per Share
-1.40
Face Value
1.00
Total Debt
692
Net Working Capital
180
Contingent Liabilities
57
Book Value per Share
-1.40
Face Value
1.00
Mar 2025
Equity Capital
1
235
1
Trade Payables
10
57
Total Liabilities
305
60
0
236
Cash & Bank
7
2
Total Assets
305
Total Debt
22
Net Working Capital
222
Contingent Liabilities
0
Book Value per Share
163.00
Face Value
1.00
Total Debt
22
Net Working Capital
222
Contingent Liabilities
0
Book Value per Share
163.00
Face Value
1.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011
-34
Cash from Investing
-6
Cash from Financing
22
-18
Free Cash Flow
-34
OCF / Net Profit
-2.69
Cumulative 5-Year FCF
0
OCF / Net Profit
-2.69
Cumulative 5-Year FCF
0
Mar 2012
-43
Cash from Investing
-20
Cash from Financing
-35
-98
Free Cash Flow
-43
OCF / Net Profit
-4.89
Cumulative 5-Year FCF
0
OCF / Net Profit
-4.89
Cumulative 5-Year FCF
0
Mar 2014
-19
Cash from Investing
-3
Cash from Financing
18
-4
Free Cash Flow
-19
OCF / Net Profit
0.34
Cumulative 5-Year FCF
0
OCF / Net Profit
0.34
Cumulative 5-Year FCF
0
Mar 2015
-5
Cash from Investing
5
Cash from Financing
-0
-0
Free Cash Flow
-5
OCF / Net Profit
0.03
Cumulative 5-Year FCF
0
OCF / Net Profit
0.03
Cumulative 5-Year FCF
0
Mar 2016
-9
Cash from Investing
6
Cash from Financing
7
3
Free Cash Flow
-9
OCF / Net Profit
0.12
Cumulative 5-Year FCF
0
OCF / Net Profit
0.12
Cumulative 5-Year FCF
0
Mar 2017
1
Cash from Investing
-0
Cash from Financing
-4
-3
Free Cash Flow
1
OCF / Net Profit
-0.01
Cumulative 5-Year FCF
0
OCF / Net Profit
-0.01
Cumulative 5-Year FCF
0
Mar 2018
5
Cash from Investing
-1
Cash from Financing
-2
1
Free Cash Flow
5
OCF / Net Profit
-0.05
Cumulative 5-Year FCF
0
OCF / Net Profit
-0.05
Cumulative 5-Year FCF
0
Mar 2024
-4
Cash from Investing
0
Cash from Financing
3
-1
Free Cash Flow
-4
OCF / Net Profit
0.59
Cumulative 5-Year FCF
0
OCF / Net Profit
0.59
Cumulative 5-Year FCF
0
Mar 2025
-11
Cash from Investing
43
Cash from Financing
-26
7
Free Cash Flow
-11
OCF / Net Profit
0.72
Cumulative 5-Year FCF
0
OCF / Net Profit
0.72
Cumulative 5-Year FCF
0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2011
EPS (₹)
0.05
Book Value (₹)
1.06
Dividend per Share (₹)
0.00
Cash EPS (₹)
0.08
Operating Margin %
9.21%
Net Margin %
2.11%
ROE %
4.53%
ROCE %
8.39%
1.88%
Debtor Days
104
Inventory Days
40
Payable Days
59
86
Debt to Equity (x)
1.00x
Interest Coverage (x)
1.51x
1.32x
Revenue Growth %
0.00%
Operating Profit Growth %
0.00%
Net Profit Growth %
0.00%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2012
EPS (₹)
0.03
Book Value (₹)
1.16
Dividend per Share (₹)
0.00
Cash EPS (₹)
0.07
Operating Margin %
6.48%
Net Margin %
0.88%
ROE %
3.01%
ROCE %
10.05%
1.16%
Debtor Days
117
Inventory Days
19
Payable Days
66
70
Debt to Equity (x)
0.84x
Interest Coverage (x)
1.42x
1.20x
Revenue Growth %
68.73%
Operating Profit Growth %
18.71%
Net Profit Growth %
-29.60%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2014
EPS (₹)
-0.21
Book Value (₹)
0.56
Dividend per Share (₹)
0.00
Cash EPS (₹)
-0.18
Operating Margin %
-9.37%
Net Margin %
-43.93%
ROE %
-33.27%
ROCE %
-4.50%
-10.37%
Debtor Days
493
Inventory Days
39
Payable Days
115
416
Debt to Equity (x)
1.82x
Interest Coverage (x)
-0.53x
0.62x
Revenue Growth %
-77.89%
Operating Profit Growth %
83.72%
Net Profit Growth %
56.30%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2015
EPS (₹)
-0.62
Book Value (₹)
-0.04
Dividend per Share (₹)
0.00
Cash EPS (₹)
-0.57
Operating Margin %
0.19%
Net Margin %
-109.19%
ROE %
-243.86%
ROCE %
-33.42%
-34.83%
Debtor Days
420
Inventory Days
24
Payable Days
79
365
Debt to Equity (x)
-22.41x
Interest Coverage (x)
-2.10x
0.47x
Revenue Growth %
19.46%
Operating Profit Growth %
102.37%
Net Profit Growth %
-196.95%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2016
EPS (₹)
-0.30
Book Value (₹)
-0.31
Dividend per Share (₹)
0.00
Cash EPS (₹)
-0.25
Operating Margin %
-3.12%
Net Margin %
-59.78%
ROE %
0.00%
ROCE %
-8.31%
-19.34%
Debtor Days
493
Inventory Days
25
Payable Days
82
436
Debt to Equity (x)
-3.18x
Interest Coverage (x)
-0.29x
0.44x
Revenue Growth %
-11.41%
Operating Profit Growth %
-1584.48%
Net Profit Growth %
51.50%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2017
EPS (₹)
-0.34
Book Value (₹)
-0.66
Dividend per Share (₹)
0.00
Cash EPS (₹)
-0.29
Operating Margin %
-3.13%
Net Margin %
-78.78%
ROE %
0.00%
ROCE %
-13.24%
-22.56%
Debtor Days
581
Inventory Days
28
Payable Days
96
513
Debt to Equity (x)
-1.47x
Interest Coverage (x)
-0.24x
0.37x
Revenue Growth %
-14.59%
Operating Profit Growth %
14.35%
Net Profit Growth %
-12.55%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2018
EPS (₹)
-0.33
Book Value (₹)
-0.98
Dividend per Share (₹)
0.00
Cash EPS (₹)
-0.28
Operating Margin %
10.46%
Net Margin %
-86.72%
ROE %
0.00%
ROCE %
-8.05%
-23.19%
Debtor Days
637
Inventory Days
27
Payable Days
112
553
Debt to Equity (x)
-0.96x
Interest Coverage (x)
-0.03x
0.32x
Revenue Growth %
-10.61%
Operating Profit Growth %
398.67%
Net Profit Growth %
1.60%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
0.00x
Mar 2024
EPS (₹)
-0.03
Book Value (₹)
-1.40
Dividend per Share (₹)
0.00
Cash EPS (₹)
-0.00
Operating Margin %
0.00%
Net Margin %
0.00%
ROE %
0.00%
ROCE %
-4.64%
-1.88%
Debtor Days
0
Inventory Days
0
Payable Days
0
0
Debt to Equity (x)
-1.84x
Interest Coverage (x)
0.00x
3.25x
Revenue Growth %
-100.00%
Operating Profit Growth %
-105.20%
Net Profit Growth %
92.12%
92.12%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
-1716.48x
Mar 2025
EPS (₹)
-10.19
Book Value (₹)
163.00
Dividend per Share (₹)
0.00
Cash EPS (₹)
-6.27
Operating Margin %
0.00%
Net Margin %
0.00%
ROE %
0.00%
ROCE %
-4.90%
-4.33%
Debtor Days
0
Inventory Days
0
Payable Days
0
0
Debt to Equity (x)
0.10x
Interest Coverage (x)
0.00x
10.78x
Revenue Growth %
0.00%
Operating Profit Growth %
-587.38%
Net Profit Growth %
-107.68%
0.00%
P/E (x)
0.00x
P/B (x)
0.00x
Dividend Yield %
0.00%
-4.23x

Shareholding Pattern

Numbers in percentages

TRADES
Sep 2018
18.09
0.00
DIIs
0.00
Government
0.00
80.85
Dec 2018
18.09
0.00
DIIs
0.00
Government
0.00
80.85
Mar 2019
18.09
0.00
DIIs
0.00
Government
0.00
80.85
Sep 2024
18.09
1.06
DIIs
0.00
Government
0.00
80.85
Jun 2025
18.09
1.06
DIIs
0.00
Government
0.00
80.85
Sep 2025
18.09
1.06
DIIs
0.00
Government
0.00
80.85
Dec 2025
18.09
1.06
DIIs
0.00
Government
0.00
80.85
Mar 2026
94.58
0.00
DIIs
0.00
Government
0.00
5.42
Jun 2026
94.58
0.07
DIIs
0.00
Government
0.00
5.35

Documents

Announcements

Nothing filed yet.

Annual Reports

Nothing filed yet.

Credit Ratings

Nothing filed yet.

Concalls

Nothing filed yet.