Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Bombay Dyeing and Mfg Co Ltd
NSE:BOMDYEING

Watchlist Manager
Bombay Dyeing and Mfg Co Ltd Logo
Bombay Dyeing and Mfg Co Ltd
NSE:BOMDYEING
Watchlist
Price: 124.69 INR -1.47% Market Closed
Market Cap: ₹25.8B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-39%
5Y
+52%
10Y
-
Operating Income
+
3Y
-
5Y
+54%
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Bombay Dyeing and Mfg Co Ltd

Income Statement
Bombay Dyeing and Mfg Co Ltd

Rotate your device to view
Income Statement
Currency: INR
Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 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-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 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
0
160
0
0
0
126
0
0
0
167
0
0
0
318
0
0
0
734
0
0
0
1 850
0
0
0
2 007
0
0
0
1 601
0
0
0
1 410
0
0
0
1 338
0
0
0
1 364
0
0
0
1 714
0
0
0
4 403
0
0
0
5 272
0
0
0
5 570
0
0
0
4 739
0
0
0
3 903
0
0
0
2 522
0
0
0
0
0
0
Revenue
9 114
N/A
9 055
-1%
10 050
+11%
10 263
+2%
10 401
+1%
10 256
-1%
10 916
+6%
10 937
+0%
11 060
+1%
10 130
-8%
8 863
-13%
7 484
-16%
5 937
-21%
4 986
-16%
5 402
+8%
5 837
+8%
7 726
+32%
9 651
+25%
12 352
+28%
13 004
+5%
13 168
+1%
13 163
0%
13 191
+0%
14 526
+10%
15 373
+6%
16 428
+7%
17 330
+5%
17 614
+2%
17 602
0%
18 592
+6%
18 738
+1%
19 715
+5%
19 987
+1%
22 308
+12%
23 148
+4%
23 193
+0%
23 649
+2%
23 308
-1%
23 714
+2%
23 735
+0%
23 762
+0%
26 562
+12%
26 842
+1%
27 283
+2%
27 605
+1%
23 864
-14%
3 975
-83%
12 301
+209%
16 434
+34%
44 298
+170%
46 809
+6%
44 036
-6%
43 680
-1%
18 946
-57%
13 373
-29%
9 991
-25%
10 076
+1%
11 934
+18%
14 832
+24%
17 617
+19%
19 020
+8%
20 009
+5%
22 265
+11%
24 761
+11%
26 016
+5%
26 737
+3%
25 654
-4%
22 608
-12%
19 780
-13%
16 885
-15%
16 414
-3%
15 815
-4%
16 271
+3%
16 054
-1%
15 323
-5%
15 143
-1%
Gross Profit
Cost of Revenue
(5 189)
(5 737)
(6 118)
(6 406)
(6 702)
(7 500)
(7 649)
(7 866)
(7 813)
(6 843)
(5 772)
(4 472)
(3 282)
(3 025)
(3 358)
(3 947)
(5 746)
(6 657)
(9 155)
(10 109)
(9 953)
(10 206)
(10 004)
(10 062)
(10 428)
(11 230)
(11 966)
(12 731)
(12 182)
(5 391)
(3 786)
(4 625)
(5 767)
(17 592)
(7 434)
(7 192)
(7 223)
(17 592)
(15 120)
(15 247)
(15 860)
(20 934)
(19 095)
(19 458)
(19 450)
(18 368)
(1 731)
(4 667)
(7 520)
(23 771)
(20 552)
(19 572)
(19 632)
(12 879)
(7 567)
(7 350)
(7 273)
(9 733)
(10 496)
(12 255)
(12 907)
(15 364)
(15 179)
(17 144)
(18 314)
(22 749)
(19 995)
(17 778)
(16 147)
(14 904)
(12 610)
(12 265)
(12 215)
(13 848)
(11 440)
(11 269)
Gross Profit
3 925
N/A
3 318
-15%
3 934
+19%
3 859
-2%
3 702
-4%
2 756
-26%
3 268
+19%
3 072
-6%
3 247
+6%
3 287
+1%
3 091
-6%
3 012
-3%
2 655
-12%
1 961
-26%
2 044
+4%
1 891
-7%
1 981
+5%
2 994
+51%
3 197
+7%
2 894
-9%
3 214
+11%
2 956
-8%
3 187
+8%
4 465
+40%
4 946
+11%
5 198
+5%
5 366
+3%
4 884
-9%
5 421
+11%
13 202
+144%
14 952
+13%
15 090
+1%
14 219
-6%
4 716
-67%
15 712
+233%
15 999
+2%
16 426
+3%
5 716
-65%
8 595
+50%
8 488
-1%
7 901
-7%
5 629
-29%
7 746
+38%
7 826
+1%
8 156
+4%
5 496
-33%
2 243
-59%
7 633
+240%
8 913
+17%
20 527
+130%
26 256
+28%
24 463
-7%
24 047
-2%
6 067
-75%
5 806
-4%
2 641
-55%
2 803
+6%
2 202
-21%
4 335
+97%
5 361
+24%
6 112
+14%
4 645
-24%
7 085
+53%
7 616
+7%
7 701
+1%
3 988
-48%
5 659
+42%
4 830
-15%
3 633
-25%
1 981
-45%
3 805
+92%
3 550
-7%
4 056
+14%
2 207
-46%
3 883
+76%
3 874
0%
Operating Income
Operating Expenses
(3 436)
(3 124)
(3 049)
(2 961)
(2 908)
(2 546)
(2 772)
(2 657)
(2 641)
(2 758)
(2 508)
(2 418)
(2 126)
(1 457)
(1 128)
(817)
(1 238)
(2 698)
(2 829)
(3 560)
(3 937)
(3 179)
(3 385)
(3 602)
(3 452)
(3 177)
(3 637)
(3 442)
(4 177)
(11 625)
(13 098)
(13 302)
(12 983)
(2 671)
(13 530)
(13 787)
(13 864)
(3 427)
(6 314)
(6 537)
(6 494)
(3 221)
(6 053)
(5 747)
(5 732)
(3 033)
(2 247)
(4 140)
(5 876)
(3 732)
(8 174)
(7 679)
(6 917)
(3 041)
(4 399)
(3 793)
(3 643)
(2 204)
(4 165)
(4 646)
(5 176)
(3 291)
(8 140)
(6 524)
(6 714)
(3 858)
(6 433)
(6 181)
(4 969)
(2 388)
(4 783)
(4 451)
(4 561)
(2 770)
(4 733)
(4 403)
Selling, General & Administrative
(740)
(2 779)
(627)
(584)
(559)
(2 352)
(539)
(531)
(516)
(2 590)
(519)
(490)
(438)
(1 283)
(352)
(303)
(347)
(2 344)
(389)
(463)
(457)
(2 622)
(518)
(514)
(533)
(2 582)
(517)
(536)
(608)
(1 451)
(707)
(772)
(793)
(2 057)
(879)
(927)
(947)
(2 807)
(1 012)
(991)
(977)
(2 621)
(921)
(891)
(872)
(2 556)
(233)
(454)
(673)
(3 004)
(938)
(968)
(959)
(2 071)
(788)
(686)
(648)
(1 435)
(643)
(647)
(660)
(2 448)
(640)
(680)
(670)
(2 472)
(718)
(683)
(665)
(1 735)
(250)
(248)
(241)
(2 120)
(593)
(584)
Depreciation & Amortization
(354)
(344)
(320)
(279)
(243)
(194)
(180)
(172)
(164)
(169)
(170)
(170)
(168)
(175)
(177)
(175)
(262)
(354)
(442)
(533)
(547)
(557)
(573)
(587)
(595)
(595)
(597)
(614)
(617)
(621)
(623)
(610)
(609)
(614)
(615)
(616)
(616)
(620)
(624)
(622)
(619)
(600)
(568)
(540)
(502)
(473)
(74)
(149)
(223)
(297)
(305)
(312)
(321)
(331)
(334)
(335)
(335)
(337)
(337)
(337)
(337)
(327)
(324)
(321)
(318)
(317)
(333)
(332)
(330)
(313)
(316)
(319)
(324)
(328)
(326)
(329)
Other Operating Expenses
(2 341)
0
(2 102)
(2 097)
(2 107)
0
(2 054)
(1 956)
(1 963)
0
(1 820)
(1 760)
(1 520)
0
(599)
(338)
(629)
0
(1 999)
(2 565)
(2 934)
0
(2 295)
(2 503)
(2 326)
0
(2 524)
(2 292)
(2 952)
(9 554)
(11 768)
(11 921)
(11 582)
0
(12 038)
(12 244)
(12 301)
0
(4 678)
(4 925)
(4 900)
0
(4 565)
(4 318)
(4 359)
(4)
(1 941)
(3 538)
(4 982)
(431)
(6 932)
(6 400)
(5 637)
(640)
(3 278)
(2 773)
(2 661)
(433)
(3 185)
(3 663)
(4 179)
(515)
(7 176)
(5 522)
(5 726)
(1 069)
(5 382)
(5 167)
(3 974)
(341)
(4 217)
(3 884)
(3 995)
(322)
(3 814)
(3 490)
Operating Income
488
N/A
195
-60%
885
+354%
898
+1%
794
-12%
210
-74%
495
+136%
415
-16%
606
+46%
529
-13%
584
+10%
594
+2%
530
-11%
504
-5%
917
+82%
1 075
+17%
743
-31%
296
-60%
368
+24%
(666)
N/A
(723)
-9%
(222)
+69%
(197)
+11%
863
N/A
1 494
+73%
2 021
+35%
1 728
-14%
1 442
-17%
1 244
-14%
1 577
+27%
1 855
+18%
1 788
-4%
1 237
-31%
2 045
+65%
2 182
+7%
2 213
+1%
2 561
+16%
2 289
-11%
2 279
0%
1 950
-14%
1 407
-28%
2 408
+71%
1 694
-30%
2 078
+23%
2 423
+17%
2 463
+2%
(4)
N/A
3 494
N/A
3 038
-13%
16 795
+453%
18 083
+8%
16 784
-7%
17 130
+2%
3 026
-82%
1 407
-54%
(1 153)
N/A
(841)
+27%
(2)
+100%
169
N/A
715
+323%
936
+31%
1 354
+45%
(1 054)
N/A
1 094
N/A
989
-10%
131
-87%
(772)
N/A
(1 352)
-75%
(1 336)
+1%
(408)
+70%
(978)
-140%
(902)
+8%
(505)
+44%
(563)
-12%
(850)
-51%
(529)
+38%
Pre-Tax Income
Interest Income Expense
(103)
(104)
(119)
(117)
(93)
(144)
(79)
(82)
(101)
(176)
(127)
(150)
(186)
(317)
(327)
(356)
(550)
(677)
(994)
(1 238)
(1 404)
(2 154)
(2 009)
(2 130)
(2 157)
(2 097)
(2 033)
(1 970)
(2 119)
(1 577)
(1 799)
(1 898)
(1 699)
(1 475)
(1 841)
(1 845)
(1 864)
(1 439)
(1 725)
(1 675)
(1 799)
(2 242)
(2 022)
(2 153)
(2 196)
(2 211)
(975)
(2 198)
(3 509)
(4 201)
(5 298)
(5 458)
(5 537)
(5 148)
(5 578)
(5 694)
(5 757)
(5 426)
(5 801)
(5 704)
(5 652)
(4 555)
(5 103)
(4 987)
(4 972)
(3 773)
(5 167)
(5 362)
(4 559)
(2 054)
(2 082)
(677)
(126)
1 032
(170)
(129)
Non-Reccuring Items
0
0
0
0
0
0
(1)
161
158
(14)
148
(18)
(70)
(119)
(14)
(223)
(225)
88
(20)
189
243
(21)
(15)
(14)
(15)
(14)
(11)
(8)
(4)
0
0
(8)
(8)
0
(8)
0
0
0
0
0
0
0
0
0
0
(133)
(106)
(189)
(135)
0
144
227
173
0
0
0
0
0
0
0
(2 326)
(2 330)
0
(2 331)
(5)
0
0
653
0
0
653
(119)
(121)
(122)
(127)
(42)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
224
0
0
0
(15)
0
0
0
(2)
0
0
0
(7)
0
0
0
(8)
0
0
0
1
0
0
0
0
0
0
0
162
0
0
0
93
0
0
0
(5)
0
578
578
571
578
0
0
(13)
0
0
0
29
0
653
39 459
39 457
39 457
43 942
5 646
5 645
0
0
Total Other Income
0
635
0
0
0
271
0
0
0
253
0
0
0
336
13
0
0
249
(2)
26
32
476
569
554
548
314
431
456
783
271
115
256
80
186
538
565
488
127
423
358
363
165
400
423
395
31
129
236
356
(328)
505
478
477
46
290
297
277
(206)
419
475
1 039
201
1 308
1 521
921
(1 271)
688
497
606
(494)
784
914
1 130
17
7 062
1 924
Pre-Tax Income
385
N/A
726
+89%
765
+5%
780
+2%
700
-10%
337
-52%
415
+23%
494
+19%
664
+34%
592
-11%
607
+3%
428
-29%
275
-36%
404
+47%
589
+46%
496
-16%
(31)
N/A
180
N/A
(647)
N/A
(1 689)
-161%
(1 854)
-10%
(1 936)
-4%
(1 654)
+15%
(728)
+56%
(129)
+82%
222
N/A
115
-48%
(80)
N/A
(97)
-21%
264
N/A
170
-36%
137
-19%
(391)
N/A
749
N/A
872
+16%
934
+7%
1 186
+27%
978
-18%
977
0%
632
-35%
(31)
N/A
331
N/A
71
-79%
349
+392%
622
+78%
312
-50%
(956)
N/A
1 342
N/A
(251)
N/A
12 359
N/A
13 434
+9%
12 032
-10%
12 244
+2%
(2 081)
N/A
(3 881)
-86%
(5 972)
-54%
(5 743)
+4%
(5 063)
+12%
(4 635)
+8%
(4 514)
+3%
(6 003)
-33%
(5 343)
+11%
(4 849)
+9%
(4 703)
+3%
(3 067)
+35%
(4 884)
-59%
(5 252)
-8%
(4 910)
+7%
34 169
N/A
36 501
+7%
37 834
+4%
43 159
+14%
6 024
-86%
6 009
0%
5 915
-2%
1 224
-79%
Net Income
Tax Provision
(110)
(191)
(201)
(210)
(152)
(71)
(69)
5
(11)
21
(4)
12
(26)
(45)
(55)
(66)
19
(13)
7
10
(34)
(10)
(7)
(4)
0
(38)
(40)
(40)
(40)
(50)
(48)
(48)
(48)
(155)
(155)
(155)
(155)
(221)
(221)
(221)
(221)
(88)
(88)
(88)
(88)
(107)
19
19
19
(58)
82
82
3 093
5 369
5 602
5 890
3 207
374
157
10
150
739
557
414
(54)
(281)
(342)
(274)
(7 808)
(7 015)
(6 994)
(7 869)
(574)
(1 107)
(1 031)
(251)
Income from Continuing Operations
275
535
564
570
548
266
347
500
654
613
603
440
249
359
534
431
(11)
167
(638)
(1 678)
(1 886)
(1 946)
(1 660)
(731)
(129)
184
75
(120)
(137)
214
123
90
(438)
594
717
779
1 031
757
756
411
(252)
243
(17)
261
534
205
(937)
1 361
(232)
12 301
13 515
12 113
15 336
3 289
1 721
(82)
(2 536)
(4 689)
(4 477)
(4 504)
(5 853)
(4 603)
(4 293)
(4 289)
(3 121)
(5 165)
(5 594)
(5 184)
26 361
29 486
30 840
35 290
5 451
4 901
4 884
973
Income to Minority Interest
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
0
0
0
0
0
0
0
50
135
135
135
85
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Equity Earnings Affiliates
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
0
0
0
0
(2)
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
Net Income (Common)
275
N/A
535
+95%
564
+5%
570
+1%
548
-4%
266
-51%
347
+30%
500
+44%
654
+31%
613
-6%
603
-2%
440
-27%
249
-43%
359
+44%
534
+49%
431
-19%
(11)
N/A
167
N/A
(638)
N/A
(1 678)
-163%
(1 886)
-12%
(1 946)
-3%
(1 660)
+15%
(731)
+56%
(129)
+82%
184
N/A
75
-59%
(120)
N/A
(137)
-14%
214
N/A
123
-43%
90
-27%
(438)
N/A
594
N/A
717
+21%
779
+9%
1 031
+32%
757
-27%
756
0%
411
-46%
(252)
N/A
243
N/A
(17)
N/A
261
N/A
534
+105%
204
-62%
(937)
N/A
2 308
N/A
407
-82%
12 417
+2 951%
13 631
+10%
11 278
-17%
14 803
+31%
3 278
-78%
1 709
-48%
(90)
N/A
(2 539)
-2 721%
(4 691)
-85%
(4 478)
+5%
(4 505)
-1%
(5 853)
-30%
(4 603)
+21%
(4 292)
+7%
(4 288)
+0%
(3 123)
+27%
(5 167)
-65%
(5 597)
-8%
(5 187)
+7%
26 361
N/A
29 486
+12%
30 840
+5%
35 290
+14%
5 451
-85%
4 902
-10%
4 884
0%
973
-80%
EPS (Diluted)
1.43
N/A
2.77
+94%
2.93
+6%
2.96
+1%
2.79
-6%
1.38
-51%
1.79
+30%
2.58
+44%
3.35
+30%
3.18
-5%
3.13
-2%
2.28
-27%
1.28
-44%
1.86
+45%
2.76
+48%
2.18
-21%
-0.07
N/A
0.86
N/A
-3.3
N/A
-8.6
-161%
-9.77
-14%
-10.08
-3%
-8.59
+15%
-3.78
+56%
-0.67
+82%
0.95
N/A
0.38
-60%
-0.64
N/A
-0.79
-23%
1.11
N/A
0.6
-46%
0.44
-27%
-2.16
N/A
2.92
N/A
3.46
+18%
3.8
+10%
4.99
+31%
3.67
-26%
3.66
0%
2
-45%
-1.21
N/A
1.18
N/A
-0.09
N/A
1.25
N/A
2.57
+106%
0.99
-61%
-4.54
N/A
11.14
N/A
2.02
-82%
59.98
+2 869%
66.16
+10%
54.74
-17%
71.51
+31%
15.83
-78%
8.29
-48%
-0.43
N/A
-12.28
-2 756%
-22.66
-85%
-21.63
+5%
-21.76
-1%
-28.27
-30%
-22.23
+21%
-20.73
+7%
-20.71
+0%
-15.16
+27%
-25.01
-65%
-27.09
-8%
-25.14
+7%
127.63
N/A
142.77
+12%
148.84
+4%
170.87
+15%
26.39
-85%
23.73
-10%
23.69
0%
4.58
-81%

See Also

Summary
BOMDYEING intrinsic value, competitors valuation, and company profile.
DCF Valuation
BOMDYEING stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BOMDYEING stock valuation using valuation multiples.
Wall Street Estimates
BOMDYEING 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
BOMDYEING 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
Follow us
Join more than 316,400+ value investors using Alpha Spread
Create 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 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.