Brandhouse Retails Ltd - Stock Valuation and Financial Performance

Name: Brandhouse Retails
Brand: Brandhouse Retails

BSE: 533059 | NSE: BRANDHOUSE | Retailing | Small Cap

Place order

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Brandhouse Retails

Based on:

Data

M-Cap below 100cr DeciZen not available

Brandhouse Retails stock performance -

PE Chart Key Ratios

P/E Ratio (SA):

0.00

Market Cap:

3.5 Cr.

52-wk low:

0.7

52-wk high:

0.7

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Brandhouse Retails:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis ^P

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'04	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	TTM
ROCE % ⓘ	0%	0%	46.2%	2.6%	25%	17.2%	19.3%	15.9%	14%	-10%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	0	0	3.5	55.5	314	552	657	737	783	815	453
Sales YoY Gr.	-	NA	NA	1,494.5%	465.5%	76%	19%	12.2%	6.2%	4%	-
Adj EPS ⓘ	0	0	1.6	1	20.8	2.6	2.7	3.7	1.7	-10.3	-5.5
YoY Gr.	-	NA	NA	-36%	1915.5%	-87.7%	7.1%	36.3%	-54.8%	-714.3%	-
BVPS (₹) ⓘ	0	9.5	11.4	12.5	89.9	20.9	23.3	26.7	28.3	17.9	11.2
Adj Net Profit ⓘ	0	0	0.2	0.1	13.1	13.7	14.6	20	9	-55.3	-29
Cash Flow from Ops. ⓘ	0	0	0	10.9	-89.5	-18.9	-67.7	49.6	39.5	-26.6	-
Debt/CF from Ops. ⓘ	0	0	0	0	-0.7	-5.4	-2.8	3.5	4.5	-5.9	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	NA	21%	7.4%	4%
Adj EPS ⓘ	NA	-187%	-255.8%	-714.3%
BVPSⓘ	NA	-27.6%	-8.4%	-36.6%
Share Price	-	-	-	-

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13	TTM
Return on Equity % ⓘ	27.4	0.5	17.8	12.7	12.4	14.9	6.1	-44.7	-37.5
Op. Profit Mgn % ⓘ	7.6	1.5	9.7	7.5	8.7	8.1	7.1	2.4	1.1
Net Profit Mgn % ⓘ	4.6	0.2	4.2	2.5	2.2	2.7	1.2	-6.8	-6.5
Debt to Equity ⓘ	0	0.1	1.2	0.9	1.5	1.2	1.2	1.6	-
Working Cap Days ⓘ	159	116	129	198	258	251	233	261	190
Cash Conv. Cycle ⓘ	60	7	49	74	106	120	113	145	22

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Brandhouse Retails Ltd.

	Standalone	Consolidated
TTM EPS (₹)	-5.5	-1.7
TTM Sales (₹ Cr.)	453	800
BVPS (₹.) ⓘ	11.2	23
Reserves (₹ Cr.) ⓘ	6	70
P/BV ⓘ	0.06	0.03
PE ⓘ	0.00	0.00

From the Market
52 Week Low / High (₹)	0.66 / 0.66
All Time Low / High (₹)	0.57 / 99.00
Market Cap (₹ Cr.)	3.5
Equity (₹ Cr.)	53.6
Face Value (₹)	10
Industry PE ⓘ	97.3

Management X-Ray of Brandhouse Retails:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

99.78

91.97

88.76

86.66

* Pledged shares as % of Promoter's holding (%)

Valuation of Brandhouse Retails

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of Brandhouse Retails

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Sales	0	3.48	55.49	313.79	552.35	657.47	737.45	783.48	814.86
Operating Expenses ⓘ	0	3.22	54.67	283.38	511.23	600.57	677.81	728.51	795.91
Manufacturing Costs	0	0.05	0.32	1.41	2.72	2.61	2.21	1.94	1.91
Material Costs	0	1.78	43.27	244.11	446.68	545.80	632.65	689.18	740.94
Employee Cost	0	0.32	1.96	7.28	15.24	15.33	11.97	11.09	7.45
Other Costs ⓘ	0	1.07	9.11	30.57	46.58	36.83	30.97	26.30	45.61
Operating Profit ⓘ	0	0.27	0.82	30.41	41.12	56.90	59.64	54.98	18.95
Operating Profit Margin (%)	-	7.6%	1.5%	9.7%	7.4%	8.7%	8.1%	7.0%	2.3%
Other Income ⓘ	0	0.01	0.02	0.80	0.06	2.34	0.28	0.09	0.19
Interest ⓘ	0	0	0.10	3.88	8.78	19.65	28.31	29.92	39.62
Depreciation ⓘ	0	0	0.27	4.71	8.28	8.56	9.88	9.74	6.70
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	-41.48
Profit Before Tax ⓘ	0	0.27	0.47	22.63	24.12	31.03	21.74	15.41	-68.67
Tax ⓘ	0	0.11	0.38	9.51	10.74	14.82	1.61	6.90	-13.17
Profit After Tax	0	0.16	0.09	13.11	13.39	16.21	20.13	8.50	-55.50
PAT Margin (%)	-	4.6%	0.2%	4.2%	2.4%	2.5%	2.7%	1.1%	-6.8%
Adjusted EPS (₹)	0.0	1.6	0.9	20.8	2.5	3.0	3.8	1.6	-10.4
Dividend Payout Ratio (%)	0%	0%	0%	0%	0%	0%	0%	0%	0%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Equity and Liabilities
Shareholders Fund	0.01	1.16	1.25	56.66	112.02	124.84	143.35	151.56	96.06
Share Capital ⓘ	0.01	1	1	6.30	53.60	53.60	53.60	53.60	53.60
Reserves ⓘ	0	0.16	0.25	50.36	58.42	71.24	89.75	97.95	42.45
Minority Interest	0	0	0	0	0	0	0	0	0
Debt	0	0.05	0.14	65.71	101.55	187.58	109.16	113.42	157.47
Long Term Debt	0	0.05	0.14	65.71	101.55	187.58	0	0	0
Short Term Debt	0	0	0	0	0	0	109.16	113.42	157.47
Trade Payables	0.79	0.94	25.10	55.33	220.72	201.45	201.91	189.32	301.60
Others Liabilities ⓘ	0.07	0.19	42.69	66.35	33.63	50.68	92.20	103.93	114.35
Total Liabilities ⓘ	0.88	2.35	69.18	244.06	467.93	564.55	546.62	558.23	669.48
Fixed Assets
Gross Block	0	0.09	34.75	59	64.88	67.03	67.61	67.28	54.32
Accumulated Depreciation	0	0	0.28	4.98	13.21	21.72	31.60	40.94	47.37
Net Fixed Assetsⓘ	0	0.08	34.47	54.02	51.67	45.30	36	26.34	6.94
CWIP ⓘ	0	0	1.39	1.22	0.90	0.28	0	0	0
Investmentsⓘ	0	0	0	0	0	0.05	12.81	28.98	0
Inventories	0.83	2.05	14.23	63.10	139.58	195.22	213.55	197.66	282.35
Trade Receivables	0.01	0.02	10.20	77.54	218.81	268.35	246.04	269.59	371.83
Cash Equivalents	0.03	0.05	0.31	0.42	3.07	0.54	0.08	0.10	0.21
Others Assetsⓘ	0	0.15	8.59	47.75	53.90	54.80	38.15	35.56	8.15
Total Assets ⓘ	0.88	2.35	69.18	244.06	467.93	564.55	546.62	558.23	669.48

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Cash Flow From Operating Activity ⓘ	10.85	-89.45	-18.87	-67.74	49.55	39.50	-26.59
PBT ⓘ	0.47	22.63	24.12	31.03	21.74	15.41	-68.67
Adjustment ⓘ	0.29	7.57	17.41	27.69	38.04	40.38	112.23
Changes in Working Capital ⓘ	9.92	-120	-69.66	-126.46	10.4	-16.27	-70.09
Tax Paid ⓘ	0.17	0.35	9.26	0	-20.64	-0.01	-0.06
Cash Flow From Investing Activity ⓘ	-10.68	-17.39	-5.54	-1.65	-13.41	-16.75	0.05
Capex	-10.70	-18.19	-5.60	-1.62	-0.58	-0.57	0.05
Net Investments	0	0	0	-0.05	0	-16.17	0
Others ⓘ	0.02	0.80	0.06	0.02	-12.84	0	0
Cash Flow From Financing Activityⓘ	0.08	106.95	27.07	66.86	-36.59	-22.73	26.65
Net Proceeds from Shares ⓘ	0	45.05	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	0	0	0	0	0	0
Interest Paid ⓘ	-0.01	-3.67	-8.78	-11.35	-28.16	-27.40	-17.07
Dividend Paid ⓘ	0	0	0	0	0	0	0
Others ⓘ	0.09	65.57	35.85	78.21	-8.43	4.67	43.72
Net Cash Flow ⓘ	0.26	0.12	2.65	-2.53	-0.45	0.02	0.11

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'05	Mar'06	Mar'07	Mar'08	Mar'09	Mar'10	Mar'11	Mar'12	Mar'13
Ratios
ROE (%)	0	28.08	7.54	45.29	15.87	13.69	15.01	5.77	-44.83
ROCE (%)	0	46.16	2.58	24.95	17.17	19.27	15.88	13.98	-9.95
Asset Turnover Ratio	0	2.16	1.55	2	1.55	1.27	1.33	1.42	1.33
PAT to CFO Conversion(x)	N/A	-559.06	-209.67	-5.17	3.7	2.44	-1.32	0	N/A
Working Capital Days
Receivable Days	0	2	34	51	98	135	127	120	144
Inventory Days	0	151	54	45	67	93	101	96	108
Payable Days	0	178	110	60	113	141	116	104	121

Brandhouse Retails Ltd Stock News

Brandhouse Retails Ltd FAQs

What is the share price of Brandhouse Retails?

Company share prices are keep on changing according to the market conditions. The closing price of Brandhouse Retails on 01-Jan-1970 05:30 is ₹0.00.

What is the market cap of Brandhouse Retails?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 01-Jan-1970 05:30 the market cap of Brandhouse Retails stood at ₹3.54.

What is the P/E ratio of Brandhouse Retails?

The latest P/E ratio of Brandhouse Retails as of 01-Jan-1970 05:30 is 0.00.

What is the P/B ratio of Brandhouse Retails?

The latest P/B ratio of Brandhouse Retails as of 01-Jan-1970 05:30 is 0.06.

What is the 52-week high and low of Brandhouse Retails?

The 52-week high of Brandhouse Retails is ₹0.66 and the 52-week low is ₹0.66.

What is the TTM revenue of Brandhouse Retails?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Brandhouse Retails is ₹452.9 ( Cr.) .

About Brandhouse Retails Ltd

Brandhouse Retails, a wholly owned subsidiary of S.Kumars Nationwide Ltd, was established as a pure play customer-centric retail organization in 2004. Brandhouse Retails Ltd, (BHRL) received the permission for listing of its shares from BSE and NSE and the shares commence trading from March 27, 2009. As a company, it caters to the entire spectrum of the socio-economic segment in the Indian market, BHRLâ€™s range of retailing expertise extends from catering to the middle class to the affluent.

BHRL sets up and manages exclusive brand outlets for the following brands; Reid & Taylor, Belmonte, Stephens Brothers, Carmichael House and leading international luxury brands like Escada and Alfred Dunhill.

In 2008, S Kumars Nationwide had demerged its retail business into Brandhouse Retails Ltd (BHRL). The company listed 5,19,94,195 shares on the bourse.

BHRL is part of the SKNL Group, led by Nitin S Kasliwal (Chairman - BHRL and Vice Chairman & MDâ€“ SKNL) which includes; S. Kumars Nationwide Limited (SKNL) and Reid & Taylor (India) Limited. SKNL is a leading textile conglomerate with interests in fabrics, apparel and home furnishings across all socio-economic segments. Reid & Taylor (India) Ltd. is a leading player in luxury suitings and men's apparel in the premium segment.

BHRL today is one of the leading retailers in fashion and lifestyle. It has inked a joint venture with Italyâ€™s Number One fashion retailer â€˜Oviesseâ€™ to launch the brand in India.

The companyâ€™s retail network is spread across all major metros, mini-metros and state capitals. It also has retail presence across Tier II & III cities, making it the only retail company in the country to cater to all socio-economic segments of the Indian markets. The company operates in high streets, malls, luxury shopping arcades & 5 star hotel properties with store sizes ranging approximately from 500 sq.ft. to 2700 sq.ft.

Products of the company come under different brands as:

Reid & Taylor
Belmonte
Stephens Brothers
Carmichael House and leading international luxury brands like Escada and Alfred Dunhill

Future plans

The company is planning to enter multi-brand, large-format, discount outlets and expand its total network of stores to 400 by the end of this year and another threefold by fiscal 2010.

Recent developments

Brandhouse Retails on February 17, 2009 entered into a joint venture with Italian apparel brand, Oviesse. Both the firms will invest Rs 161 crore in the new entity which will market the products of Oviesse in India. Under the new joint venture, about 190 stores will be set up in various cities of the country. According to a statement of Brandhouse, the proposed stores will come up at Tier I and Tier II cities in the next five years.