Brandman Retail Ltd.
•₹ 160.451.1%
2026-08-21
PROS
- Latest quarter profit grew 1034.6% YoY, showing strong momentum
- Company comfortably covers its interest (10.6x coverage)
- Company maintains a comfortable, low leverage position
- Company converts assets efficiently - asset turnover of 2.2x
CONS
- Receivables are growing faster than sales - a possible quality concern
- Operating cash flow has been negative in recent years
- Working capital days have increased from -0 to 55 days
- Total debt has risen sharply - up 236.3% year on year
- Debtor days have increased from 15 to 57
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
EDIT COLUMNS| S.No. | Name | CMP Rs. | P/E | Mar Cap Rs.Cr. | Div Yld % | NP Qtr Rs.Cr. | Qtr Profit Var % | Sales Qtr Rs.Cr. | Qtr Sales Var % | ROCE % | OPM % |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | DMART | 3979.55 | 84.88 | 259564.55 | 0.00 | 860.44 | 11.34 | 18794.53 | 14.88 | 18.03 | 7.98 |
| 2. | TRENT | 2944.00 | 86.78 | 156983.37 | 0.14 | 518.07 | 21.98 | 5754.71 | 17.84 | 36.73 | 19.45 |
| 3. | VMM | 103.40 | 54.31 | 48440.92 | 0.00 | 258.77 | 25.57 | 3727.01 | 18.68 | 17.13 | 14.61 |
| 4. | METROBRAND | 924.05 | 61.97 | 25186.40 | 0.32 | 95.26 | -3.58 | 720.36 | 14.66 | 33.25 | 29.85 |
| 5. | ABLBL | 86.92 | 60.28 | 10608.77 | 0.58 | 29.02 | 20.62 | 2045.74 | 11.15 | 27.34 | 15.06 |
| 6. | PNGJL | 603.90 | 19.94 | 8889.56 | 0.00 | 105.33 | 51.91 | 2412.98 | 40.73 | 20.40 | 7.56 |
| 7. | V2RETAIL | 220.00 | 44.90 | 8022.03 | 0.00 | 41.85 | 69.70 | 997.20 | 57.73 | 38.43 | 13.99 |
| 8. | AVL | 605.70 | 0.00 | 7821.89 | 0.21 | 77.22 | 39.99 | 1192.68 | 26.85 | 20.82 | 10.44 |
| 9. | MEDPLUS | 649.85 | 37.09 | 7807.11 | 0.00 | 33.17 | -21.67 | 1879.60 | 21.84 | 22.22 | 7.09 |
| 10. | ETHOSLTD | 2904.30 | 74.81 | 7771.24 | 0.00 | 28.66 | 50.71 | 461.71 | 33.32 | 13.70 | 12.97 |
| 11. | EMIL | 191.15 | 35.67 | 7354.47 | 0.00 | 120.64 | 458.07 | 2418.95 | 39.07 | 14.49 | 9.88 |
| 12. | BRANDMAN | 169.90 | 12.40 | 313.59 | 0.00 | 47.64 | — | 451.94 | 1496.40 | 115.79 | 8.80 |
Detailed Comparison with:
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2025 | Jun 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|
| 28 | 12 | 671 | 452 | |
| 26 | 13 | 608 | 422 | |
| Operating Profit | — | — | — | — |
| OPM % | — | — | — | — |
| Other Income | 4 | 2 | 13 | 33 |
| Interest | 0 | 0 | 6 | 5 |
| Depreciation | 0 | 0 | 4 | 4 |
| 6 | 1 | 76 | 64 | |
| Tax % | 25.93% | 27.45% | 26.17% | 25.15% |
| Net Profit | 0 | 0 | 56 | 48 |
| 3 | 0 | 4 | 3 | |
| Equity Capital | 0 | 13 | 185 | 185 |
| Reserves | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% |
| Equity Capital | 0 | 13 | 185 | 185 |
| Reserves | 0 | 0 | 0 | 0 |
| Promoter Pledge % | 0.00% | 0.00% | 0.00% | 0.00% |
Mar 2025
- 28
- 26
- Operating Profit
- —
- OPM %
- —
- Other Income
- 4
- Interest
- 0
- Depreciation
- 0
- 6
- Tax %
- 25.93%
- Net Profit
- 0
- 3
- Equity Capital
- 0
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 0
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2025
- 12
- 13
- Operating Profit
- —
- OPM %
- —
- Other Income
- 2
- Interest
- 0
- Depreciation
- 0
- 1
- Tax %
- 27.45%
- Net Profit
- 0
- 0
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 13
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Mar 2026
- 671
- 608
- Operating Profit
- —
- OPM %
- —
- Other Income
- 13
- Interest
- 6
- Depreciation
- 4
- 76
- Tax %
- 26.17%
- Net Profit
- 56
- 4
- Equity Capital
- 185
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 185
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Jun 2026
- 452
- 422
- Operating Profit
- —
- OPM %
- —
- Other Income
- 33
- Interest
- 5
- Depreciation
- 4
- 64
- Tax %
- 25.15%
- Net Profit
- 48
- 3
- Equity Capital
- 185
- Reserves
- 0
- Promoter Pledge %
- 0.00%
- Equity Capital
- 185
- Reserves
- 0
- Promoter Pledge %
- 0.00%
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|
| 123 | 135 | 1,163 | |
| 111 | 104 | 1,069 | |
| Operating Profit | 12 | 32 | — |
| OPM % | 10 | 24 | — |
| Other Income | 0 | 1 | 52 |
| Interest | 0 | 3 | 12 |
| Depreciation | 1 | 1 | 8 |
| 11 | 28 | 146 | |
| Tax % | 26 | 26 | 26 |
| Net Profit | 8 | 21 | 108 |
| EPS | 331 | 16 | — |
| Dividend Payout % | 0 | 0 | — |
| Minority Interest | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 |
| Adjusted EPS | 6 | 16 | — |
| Minority Interest | 0 | 0 | 0 |
| Share of Associates | 0 | 0 | 0 |
| Adjusted EPS | 6 | 16 | — |
Mar 2024
- 123
- 111
- Operating Profit
- 12
- OPM %
- 10
- Other Income
- 0
- Interest
- 0
- Depreciation
- 1
- 11
- Tax %
- 26
- Net Profit
- 8
- EPS
- 331
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 6
Mar 2025
- 135
- 104
- Operating Profit
- 32
- OPM %
- 24
- Other Income
- 1
- Interest
- 3
- Depreciation
- 1
- 28
- Tax %
- 26
- Net Profit
- 21
- EPS
- 16
- Dividend Payout %
- 0
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 16
- Minority Interest
- 0
- Share of Associates
- 0
- Adjusted EPS
- 16
TTM
- 1,163
- 1,069
- Operating Profit
- —
- OPM %
- —
- Other Income
- 52
- Interest
- 12
- Depreciation
- 8
- 146
- Tax %
- 26
- Net Profit
- 108
- 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:
- —
- 1 Year:
- —
RETURN ON EQUITY
- 10 Years:
- —
- 5 Years:
- —
- 3 Years:
- —
- Last Year:
- 108%
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | |
|---|---|---|
| LIABILITIES | - | - |
| Equity Capital | 0 | 13 |
| 9 | 17 | |
| 3 | 5 | |
| Trade Payables | 24 | 33 |
| 5 | 16 | |
| Total Liabilities | 40 | 85 |
| ASSETS | - | - |
| 6 | 7 | |
| 24 | 24 | |
| 5 | 37 | |
| Cash & Bank | 0 | 4 |
| 5 | 11 | |
| Total Assets | 40 | 85 |
| Total Debt | 4 | 12 |
| Net Working Capital | -0 | 20 |
| Contingent Liabilities | 0 | 0 |
| Book Value per Share | 353.61 | 23.37 |
| Face Value | 10.00 | 10.00 |
| Total Debt | 4 | 12 |
| Net Working Capital | -0 | 20 |
| Contingent Liabilities | 0 | 0 |
| Book Value per Share | 353.61 | 23.37 |
| Face Value | 10.00 | 10.00 |
Mar 2024
- Equity Capital
- 0
- 9
- 3
- Trade Payables
- 24
- 5
- Total Liabilities
- 40
- 6
- 24
- 5
- Cash & Bank
- 0
- 5
- Total Assets
- 40
- Total Debt
- 4
- Net Working Capital
- -0
- Contingent Liabilities
- 0
- Book Value per Share
- 353.61
- Face Value
- 10.00
- Total Debt
- 4
- Net Working Capital
- -0
- Contingent Liabilities
- 0
- Book Value per Share
- 353.61
- Face Value
- 10.00
Mar 2025
- Equity Capital
- 13
- 17
- 5
- Trade Payables
- 33
- 16
- Total Liabilities
- 85
- 7
- 24
- 37
- Cash & Bank
- 4
- 11
- Total Assets
- 85
- Total Debt
- 12
- Net Working Capital
- 20
- Contingent Liabilities
- 0
- Book Value per Share
- 23.37
- Face Value
- 10.00
- Total Debt
- 12
- Net Working Capital
- 20
- Contingent Liabilities
- 0
- Book Value per Share
- 23.37
- Face Value
- 10.00
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | |
|---|---|---|
| 2 | -1 | |
| Cash from Investing | -3 | -3 |
| Cash from Financing | 2 | 7 |
| 0 | 4 | |
| Free Cash Flow | 2 | -3 |
| OCF / Net Profit | 0.20 | -0.03 |
| Cumulative 5-Year FCF | 0 | 0 |
| OCF / Net Profit | 0.20 | -0.03 |
| Cumulative 5-Year FCF | 0 | 0 |
Mar 2024
- 2
- Cash from Investing
- -3
- Cash from Financing
- 2
- 0
- Free Cash Flow
- 2
- OCF / Net Profit
- 0.20
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- 0.20
- Cumulative 5-Year FCF
- 0
Mar 2025
- -1
- Cash from Investing
- -3
- Cash from Financing
- 7
- 4
- Free Cash Flow
- -3
- OCF / Net Profit
- -0.03
- Cumulative 5-Year FCF
- 0
- OCF / Net Profit
- -0.03
- Cumulative 5-Year FCF
- 0
Ratios
Consolidated Figures in Rs. Crores / View Standalone
| Mar 2024 | Mar 2025 | |
|---|---|---|
| PER SHARE | - | - |
| EPS (₹) | 330.96 | 16.43 |
| Book Value (₹) | 353.61 | 23.37 |
| Dividend per Share (₹) | 0.00 | 0.00 |
| Cash EPS (₹) | 6.99 | 17.12 |
| PROFITABILITY | - | - |
| Operating Margin % | 9.74% | 23.02% |
| Net Margin % | 6.71% | 15.49% |
| ROE % | 93.60% | 108.47% |
| ROCE % | 93.22% | 115.79% |
| 20.44% | 33.47% | |
| EFFICIENCY | - | - |
| Debtor Days | 15 | 57 |
| Inventory Days | 72 | 66 |
| Payable Days | 118 | 183 |
| -31 | -60 | |
| FINANCIAL HEALTH | - | - |
| Debt to Equity (x) | 0.40x | 0.40x |
| Interest Coverage (x) | 30.42x | 10.60x |
| 1.00x | 1.40x | |
| GROWTH | - | - |
| Revenue Growth % | 0.00% | 9.70% |
| Operating Profit Growth % | 0.00% | 164.30% |
| Net Profit Growth % | 0.00% | 153.25% |
| 0.00% | -95.03% | |
| VALUATION | - | - |
| P/E (x) | 0.00x | 0.00x |
| P/B (x) | 0.00x | 0.00x |
| Dividend Yield % | 0.00% | 0.00% |
| 0.28x | 0.63x |
Mar 2024
- EPS (₹)
- 330.96
- Book Value (₹)
- 353.61
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 6.99
- Operating Margin %
- 9.74%
- Net Margin %
- 6.71%
- ROE %
- 93.60%
- ROCE %
- 93.22%
- 20.44%
- Debtor Days
- 15
- Inventory Days
- 72
- Payable Days
- 118
- -31
- Debt to Equity (x)
- 0.40x
- Interest Coverage (x)
- 30.42x
- 1.00x
- 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%
- 0.28x
Mar 2025
- EPS (₹)
- 16.43
- Book Value (₹)
- 23.37
- Dividend per Share (₹)
- 0.00
- Cash EPS (₹)
- 17.12
- Operating Margin %
- 23.02%
- Net Margin %
- 15.49%
- ROE %
- 108.47%
- ROCE %
- 115.79%
- 33.47%
- Debtor Days
- 57
- Inventory Days
- 66
- Payable Days
- 183
- -60
- Debt to Equity (x)
- 0.40x
- Interest Coverage (x)
- 10.60x
- 1.40x
- Revenue Growth %
- 9.70%
- Operating Profit Growth %
- 164.30%
- Net Profit Growth %
- 153.25%
- -95.03%
- P/E (x)
- 0.00x
- P/B (x)
- 0.00x
- Dividend Yield %
- 0.00%
- 0.63x
Documents
Announcements
Nothing filed yet.
Annual Reports
Nothing filed yet.
Credit Ratings
Nothing filed yet.
Concalls
May 2026