| P&L Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 2873 | 3377 | 3104 | 3073 |
| Cost of Material Consumed | 2591 | 2527 | 2263 | 2070 |
| Change in Inventory | -245 | 84 | 32 | 105 |
| Gross Margins | 18.34 | 22.68 | 26.06 | 29.22 |
| Employee Benefit Expenses | 56 | 99 | 97 | 135 |
| Other Expenses | 341 | 748 | 715 | 663 |
| EBITDA | 130 | -81 | -3 | 100 |
| OPM | 4.52 | -2.4 | -0.1 | 3.25 |
| Other Income | 12 | 21 | 18 | 42 |
| Finance Cost | 34 | 78 | 63 | 28 |
| D&A | 9 | 25 | 22 | 40 |
| EBIT | 121 | -106 | -25 | 60 |
| EBIT Margins | 4.21 | -3.14 | -0.81 | 1.95 |
| PBT | 99 | -163 | -70 | 75 |
| PBT Margins | 3.45 | -4.83 | -2.26 | 2.44 |
| Tax | 30 | -34 | -17 | 14 |
| PAT | 69 | -129 | -53 | 61 |
| NPM | 2.4 | -3.82 | -1.71 | 1.99 |
| EPS | 7.19 | -13.44 | -5.52 | 6.35 |
| Financial Ratios | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Operating Profit Margin | 4.52 | -2.4 | -0.1 | 3.25 |
| Net Profit Margin | 2.4 | -3.82 | -1.71 | 1.99 |
| Earning Per Share (Diluted) | 7.19 | -13.44 | -5.52 | 6.35 |
| Assets | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Fixed Assets | 2.8 | 155 | 63 | 127 |
| CWIP | 14 | 8 | 0 | 2.2 |
| Investments | 32 | 30 | 325 | 115 |
| Trade Receivables | 323 | 276 | 150 | 255 |
| Inventory | 554 | 470 | 429 | 326 |
| Other Assets | 1060.2 | 1213 | 738 | 755.8 |
| Total Assets | 1986 | 2152 | 1705 | 1581 |
| Liabilities | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Share Capital | 9.6 | 9.6 | 9.6 | 9.6 |
| FV | 1 | 1 | 1 | 1 |
| Reserves | 592 | 449 | 462 | 461 |
| Borrowings | 921 | 1236 | 860 | 565 |
| Trade Payables | 219 | 259 | 217 | 371 |
| Other Liabilities | 244.4 | 198.4 | 156.4 | 174.4 |
| Total Liabilities | 1986 | 2152 | 1705 | 1581 |
| Cash-Flow Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| PBT | 99 | -164 | -71 | 75 |
| OPBWC | 265 | -5 | 92 | 93 |
| Change in Receivables | -242 | 22 | 126 | -106 |
| Change in Inventories | -251 | 51 | -44 | 164 |
| Change in Payables | 68 | 39 | -39 | 134 |
| Other Changes | -160 | -161 | 269 | 147 |
| Working Capital Change | -585 | -49 | 312 | 339 |
| Cash Generated From Operations | -320 | -54 | 404 | 432 |
| Tax | -49 | -10 | -4 | 9 |
| Cash Flow From Operations | -369 | -64 | 400 | 441 |
| Purchase of PPE | -14 | -23 | -35 | -5 |
| Sale of PPE | 0 | 0 | 8 | 0 |
| Cash Flow From Investment | -632 | -75 | -40 | -94 |
| Borrowing | 879 | 188 | -377 | -296 |
| Dividend | 0 | 0 | 0 | 0 |
| Equity | 2.9 | 0.3 | 0.7 | 0 |
| Others From Financing | 13 | 37.7 | -69.7 | -27 |
| Cash Flow from Financing | 894.9 | 226 | -446 | -323 |
| Net Cash Generated | -106.1 | 87 | -86 | 24 |
| Cash at the Start | 165 | 60 | 139 | 60 |
| Cash at the End | 58.9 | 147 | 53 | 84 |
Boat, a leading brand in the consumer electronics and lifestyle segment, has gained immense popularity for its innovative products like portable speakers, earphones, and grooming accessories. As an unlisted share of Imagine Marketing, the parent company of Boat, investment opportunities are emerging for those keen on tapping into India’s rapidly expanding consumer electronics market. The brand’s success can be attributed to its focus on quality, affordability, and trendy designs that resonate with young, tech-savvy consumers. Investing in Boat’s unlisted shares offers potential high returns as the company continues to expand its product portfolio, enhance its distribution channels, and strengthen its brand presence both domestically and internationally. The company's strategic marketing efforts and social media engagements have contributed to its strong brand equity, making it a favorite among millennials and Generation Z. However, investing in unlisted shares involves inherent risks, such as limited liquidity, valuation challenges, and market competition, which investors need to carefully evaluate. Due diligence on the company’s financial performance, growth strategy, and market position is essential before committing funds, especially since unlisted shares typically lack the transparency and regulatory oversight of publicly traded stocks. Despite these risks, the consumer electronics segment offers substantial growth opportunities, driven by increasing disposable incomes and technological adoption across India. Boat’s innovative product line and aggressive marketing strategies position it well for sustained growth, making its unlisted shares an attractive proposition for investors seeking high-growth opportunities in the consumer tech space. Nevertheless, such investments are better suited for those with a high risk appetite and a long-term perspective, aiming to benefit from the brand’s expanding footprint and evolving market dynamics. Overall, Boat’s unlisted shares present a promising yet cautious investment avenue in India’s vibrant consumer electronics market.
Q1. What are boAt unlisted shares?
boAt unlisted shares are equity shares of Imagine Marketing Ltd (boAt) that are traded privately before the company is listed on the stock exchange through an IPO.
Q2. What is the current price of boAt unlisted shares?
The price of boAt unlisted shares varies based on market demand, company performance, and liquidity in the unlisted market. It is typically updated by unlisted share brokers and private marketplaces.
Q3. How can I buy boAt unlisted shares in India?
You can buy boAt unlisted shares through:
The process includes price confirmation, payment, and share transfer.
Q4. Is it legal to buy and sell boAt unlisted shares?
Yes. Trading unlisted shares in India is legal through off-market transactions as per SEBI guidelines, provided transfers are done via Demat accounts.
Q5. Can I sell boAt unlisted shares before IPO?
Yes, boAt unlisted shares can be sold anytime in the unlisted market, subject to liquidity and buyer availability.
Q6. Is investing in boAt pre-IPO shares risky?
Yes. Risks include:
However, early investors may benefit if the company lists at a higher valuation.
Q7. When is boAt expected to launch its IPO?
boAt has announced IPO plans in the past, but the exact timeline depends on market conditions, regulatory approvals, and company strategy.
Q8. Why do investors buy boAt unlisted shares?
Investors buy boAt pre-IPO shares to:
Q9. Do boAt unlisted shares get credited to Demat account?
Yes. After purchase, shares are transferred directly to your Demat account through off-market transfer.
Q10. What documents are required to buy unlisted shares?
Typically required: