First Time Loading...

Brightcom Group Ltd
NSE:BCG

Watchlist Manager
Brightcom Group Ltd Logo
Brightcom Group Ltd
NSE:BCG
Watchlist
Price: 13.85 INR Market Closed
Updated: May 3, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

76.1B
+3%
Revenue
Growth Rates:
1 Year
+30%
3 Years
+176%
5 Years
+1 297%
7 Years
-
10 Years
+369%
19.6B
+3%
Operating Income
Growth Rates:
1 Year
+31%
3 Years
+214%
5 Years
+1 291%
7 Years
-
10 Years
+2 095%
14.2B
+3%
Net Income
Growth Rates:
1 Year
+31%
3 Years
+209%
5 Years
+1 451%
7 Years
-
10 Years
+2 563%

Earnings Waterfall
Brightcom Group Ltd

Revenue
76.1B INR
Cost of Revenue
-44.6B INR
Gross Profit
31.4B INR
Operating Expenses
-11.8B INR
Operating Income
19.6B INR
Other Expenses
-5.5B INR
Net Income
14.2B INR

Income Statement
Brightcom Group Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023
Revenue
Revenue
6 272
N/A
8 126
+30%
10 227
+26%
12 632
+24%
13 711
+9%
14 878
+9%
15 769
+6%
16 010
+2%
16 211
+1%
15 988
-1%
16 374
+2%
16 734
+2%
17 293
+3%
17 869
+3%
19 201
+7%
19 570
+2%
19 994
+2%
21 043
+5%
22 269
+6%
22 559
+1%
5 446
-76%
11 654
+114%
20 153
+73%
25 802
+28%
26 106
+1%
26 194
+0%
26 290
+0%
26 923
+2%
27 569
+2%
27 657
+0%
27 847
+1%
28 558
+3%
28 703
+1%
33 357
+16%
44 785
+34%
50 196
+12%
58 461
+16%
64 254
+10%
72 693
+13%
73 968
+2%
76 065
+3%
Gross Profit
Cost of Revenue
(736)
(1 541)
0
0
(3 185)
(4 840)
(7 058)
(10 620)
(10 856)
(10 821)
(11 440)
(9 970)
(10 100)
(10 302)
(11 003)
(11 066)
(11 229)
(11 751)
(12 535)
(12 596)
(3 053)
(6 477)
(11 523)
(14 543)
(14 637)
(14 700)
(14 738)
(15 113)
(15 582)
(15 651)
(15 641)
(16 068)
(16 097)
(18 771)
(25 857)
(29 141)
(33 911)
(37 568)
(42 890)
(43 448)
(44 646)
Gross Profit
3 216
N/A
4 265
+33%
0
N/A
0
N/A
3 700
N/A
3 213
-13%
5 233
+63%
5 390
+3%
5 356
-1%
5 167
-4%
4 933
-5%
6 763
+37%
7 193
+6%
7 567
+5%
8 199
+8%
8 504
+4%
8 765
+3%
9 291
+6%
9 733
+5%
9 963
+2%
2 393
-76%
5 178
+116%
8 630
+67%
11 259
+30%
11 470
+2%
11 494
+0%
11 552
+1%
11 811
+2%
11 987
+1%
12 005
+0%
12 206
+2%
12 490
+2%
12 606
+1%
14 587
+16%
18 928
+30%
21 055
+11%
24 550
+17%
26 686
+9%
29 803
+12%
30 520
+2%
31 419
+3%
Operating Income
Operating Expenses
(4 408)
(5 091)
(8 348)
(10 422)
(8 239)
(7 502)
(5 902)
(4 584)
(4 461)
(4 345)
(4 040)
(3 781)
(3 666)
(3 501)
(3 503)
(3 201)
(3 320)
(3 502)
(3 696)
(3 863)
(982)
(2 102)
(3 643)
(5 016)
(5 129)
(5 313)
(5 498)
(5 462)
(5 742)
(5 847)
(5 936)
(6 097)
(6 147)
(6 650)
(7 829)
(8 448)
(9 517)
(10 075)
(10 775)
(11 450)
(11 791)
Selling, General & Administrative
(4 328)
(4 984)
(8 578)
(10 608)
(9 944)
(9 187)
(5 666)
(4 324)
(4 202)
(4 062)
(3 731)
(3 092)
(2 957)
(2 780)
(2 775)
(2 787)
(2 552)
(2 272)
(1 828)
(1 366)
(349)
(742)
(1 261)
(3 504)
(1 594)
(1 601)
(1 608)
(3 504)
(1 650)
(1 657)
(1 650)
(3 659)
(1 656)
(1 903)
(2 517)
(5 764)
(3 137)
(3 377)
(3 505)
(4 001)
(4 140)
Depreciation & Amortization
(80)
(107)
(124)
(168)
(190)
(210)
(236)
(260)
(259)
(283)
(309)
(688)
(708)
(721)
(729)
(414)
(432)
(516)
(607)
(636)
(265)
(573)
(934)
(1 351)
(1 444)
(1 607)
(1 752)
(1 795)
(1 949)
(2 031)
(2 131)
(2 261)
(2 326)
(2 372)
(2 395)
(2 462)
(2 544)
(2 568)
(2 620)
(2 655)
(2 720)
Other Operating Expenses
0
0
354
354
1 895
1 895
0
0
0
0
0
0
0
0
0
0
(335)
(714)
(1 261)
(1 860)
(369)
(787)
(1 448)
(160)
(2 092)
(2 105)
(2 139)
(164)
(2 143)
(2 159)
(2 154)
(177)
(2 165)
(2 375)
(2 916)
(222)
(3 836)
(4 130)
(4 649)
(4 793)
(4 931)
Operating Income
1 127
N/A
1 493
+32%
1 878
+26%
2 210
+18%
2 287
+4%
2 537
+11%
2 809
+11%
806
-71%
894
+11%
822
-8%
894
+9%
2 983
+234%
3 527
+18%
4 066
+15%
4 695
+15%
5 303
+13%
5 445
+3%
5 789
+6%
6 038
+4%
6 100
+1%
1 411
-77%
3 076
+118%
4 988
+62%
6 243
+25%
6 341
+2%
6 181
-3%
6 054
-2%
6 348
+5%
6 245
-2%
6 158
-1%
6 269
+2%
6 393
+2%
6 460
+1%
7 936
+23%
11 099
+40%
12 606
+14%
15 033
+19%
16 611
+10%
19 028
+15%
19 070
+0%
19 629
+3%
Pre-Tax Income
Interest Income Expense
(171)
(90)
(308)
(216)
(108)
(327)
(161)
(267)
(310)
(175)
(173)
(316)
(370)
(376)
(349)
(99)
(105)
(99)
(76)
(155)
(37)
(75)
(112)
(174)
(123)
(101)
(67)
63
(51)
(52)
(65)
14
15
31
47
(22)
(4)
(4)
(4)
(4)
(4)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(255)
(255)
(255)
(255)
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(2)
(3)
280
283
291
283
0
59
52
60
60
61
64
64
64
15
59
90
107
(5)
(30)
(67)
(46)
17
7
20
114
15
139
177
67
193
199
186
181
(3)
(44)
(72)
(84)
(65)
(32)
Pre-Tax Income
954
N/A
1 400
+47%
1 849
+32%
2 277
+23%
2 471
+9%
2 492
+1%
2 648
+6%
598
-77%
637
+6%
707
+11%
782
+11%
2 729
+249%
3 221
+18%
3 754
+17%
4 410
+17%
5 220
+18%
5 399
+3%
5 780
+7%
6 069
+5%
5 941
-2%
1 345
-77%
2 934
+118%
4 829
+65%
6 086
+26%
5 970
-2%
5 845
-2%
5 846
+0%
6 171
+6%
6 332
+3%
6 283
-1%
6 271
0%
6 600
+5%
6 673
+1%
8 154
+22%
11 327
+39%
12 581
+11%
14 985
+19%
16 536
+10%
18 940
+15%
19 001
+0%
19 593
+3%
Net Income
Tax Provision
(119)
(179)
(252)
(359)
(392)
(432)
(496)
(88)
(105)
(100)
(115)
(519)
(794)
(1 079)
(1 410)
(1 798)
(1 905)
(2 059)
(2 086)
(1 946)
(432)
(953)
(1 465)
(1 646)
(1 611)
(1 500)
(1 446)
(1 770)
(1 749)
(1 724)
(1 765)
(1 770)
(1 802)
(2 191)
(3 035)
(3 459)
(4 146)
(4 611)
(5 291)
(5 291)
(5 441)
Income from Continuing Operations
835
1 221
1 598
1 918
2 078
2 060
2 152
510
531
607
666
2 210
2 427
2 675
3 000
3 422
3 494
3 721
3 984
3 995
912
1 982
3 365
4 440
4 359
4 344
4 400
4 401
4 583
4 559
4 506
4 830
4 872
5 963
8 292
9 122
10 839
11 924
13 649
13 710
14 152
Net Income (Common)
835
N/A
1 221
+46%
1 598
+31%
1 918
+20%
2 078
+8%
2 060
-1%
2 152
+4%
510
-76%
531
+4%
607
+14%
666
+10%
2 210
+232%
2 427
+10%
2 675
+10%
3 000
+12%
3 422
+14%
3 494
+2%
3 721
+6%
3 984
+7%
3 995
+0%
912
-77%
1 982
+117%
3 365
+70%
4 440
+32%
4 359
-2%
4 344
0%
4 400
+1%
4 401
+0%
4 583
+4%
4 559
-1%
4 506
-1%
4 830
+7%
4 872
+1%
5 963
+22%
8 292
+39%
9 122
+10%
10 839
+19%
11 924
+10%
13 649
+14%
13 710
+0%
14 152
+3%
EPS (Diluted)
2.06
N/A
48.02
+2 231%
1.15
-98%
4.03
+250%
4.36
+8%
4.28
-2%
4.53
+6%
1.08
-76%
1.13
+5%
1.28
+13%
1.4
+9%
4.64
+231%
5.09
+10%
5.61
+10%
6.3
+12%
7.19
+14%
7.33
+2%
7.81
+7%
8.36
+7%
8.39
+0%
1.92
-77%
4.16
+117%
7.06
+70%
9.32
+32%
9.17
-2%
9.12
-1%
9.24
+1%
9.24
N/A
9.04
-2%
8.98
-1%
8.87
-1%
4.57
-48%
3.87
-15%
3.42
-12%
4.75
+39%
4.52
-5%
5.35
+18%
5.91
+10%
6.76
+14%
6.79
+0%
7.01
+3%

See Also

Summary
BCG intrinsic value, competitors valuation, and company profile.
DCF Valuation
BCG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BCG stock valuation using valuation multiples.
Wall Street Estimates
BCG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BCG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,900+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.