| P&L Statement | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 1764 | 2624 | 7014 | 8310 |
| Cost of Material Consumed | 418 | 1063 | 3733 | 4418 |
| Change in Inventory | 525 | 245 | -404 | -443 |
| Gross Margins | 76.3 | 59.49 | 46.78 | 46.84 |
| Employee Benefit Expenses | 896 | 666 | 762 | 858 |
| Other Expenses | 1338 | 1226 | 1659 | 2068 |
| EBITDA | -1413 | -576 | 1264 | 1409 |
| OPM | -80.1 | -21.95 | 18.02 | 16.96 |
| Other Income | 12 | 25 | 27 | 13 |
| Finance Cost | 18 | 26 | 79 | 10 |
| D&A | 239 | 96 | 74 | 71 |
| EBIT | -1652 | -672 | 1189 | 1338 |
| EBIT Margins | -93.65 | -25.61 | 16.95 | 16.1 |
| PBT | -1659 | -672 | 1137 | 1350 |
| PBT Margins | -94.05 | -25.72 | 16.21 | 16.25 |
| Tax | -392 | -163 | 258 | 358 |
| PAT | -1267 | -512 | 879 | 992 |
| NPM | -71.83 | -19.51 | 12.53 | 11.94 |
| EPS | -25.65 | -10.36 | 17.79 | 20.08 |
| Financial Ratios | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Operating Profit Margin | -80.1 | -21.95 | 18.02 | 16.96 |
| Net Profit Margin | -71.83 | -19.51 | 12.53 | 11.94 |
| Earning Per Share (Diluted) | -25.65 | -10.36 | 17.79 | 20.08 |
| Assets | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Fixed Assets | 409 | 254 | 197 | 254 |
| CWIP | 0 | 0 | 0 | 0 |
| Investments | 0 | 1 | 300 | 5 |
| Trade Receivables | 4 | 12 | 30 | 32 |
| Inventory | 1090 | 816 | 1220 | 1663 |
| Other Assets | 2061 | 2007 | 1511 | 1333 |
| Total Assets | 3564 | 3090 | 3258 | 3287 |
| Liabilities | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Share Capital | 98.8 | 98.8 | 98.8 | 98.8 |
| FV | 2 | 2 | 2 | 2 |
| Reserves | -1120 | -1632 | 571 | 1563 |
| Borrowings | 3925 | 4050 | 2082 | 1100 |
| Trade Payables | 186 | 30 | 197 | 120 |
| Other Liabilities | 474.2 | 543.2 | 309.2 | 405.2 |
| Total Liabilities | 3564 | 3090 | 3258 | 3287 |
| Cash-Flow Statement | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| PBT | -1958 | -675 | 1137 | 1350 |
| OPBWC | -1438 | -578 | 1207 | 1422 |
| Change in Receivables | -3.5 | 66 | -18 | -2 |
| Change in Inventories | 526 | 274 | -404 | -443 |
| Change in Payables | -186 | -7 | 106 | -77 |
| Other Changes | 64.3 | 87 | 87 | -73 |
| Working Capital Change | 400.8 | 420 | -229 | -595 |
| Cash Generated From Operations | -1037.2 | -158 | 978 | 827 |
| Tax | -0.2 | 0 | 27 | -119 |
| Cash Flow From Operations | -1037.4 | -158 | 1005 | 708 |
| Purchase of PPE | -45 | -24 | -21 | -121 |
| Sale of PPE | 0 | 84 | 0 | 0 |
| Cash Flow From Investment | -43 | 63 | -16 | 175 |
| Borrowing | 1090 | 125 | -923 | -982 |
| Dividend | 0 | 0 | 0 | 0 |
| Equity | 0 | 0 | 0 | 0 |
| Others From Financing | 0 | 0 | 0 | 0 |
| Cash Flow from Financing | 1090 | 284 | -923 | -982 |
| Net Cash Generated | 9.6 | 30 | 66 | -99 |
| Cash at the Start | 275 | 284 | 312 | 379 |
| Cash at the End | 284.6 | 314 | 378 | 280 |
Bombay Swadeshi Stores Limited is a well-established retail company with a rich legacy rooted in serving the local community through its chain of stores offering a wide range of household products, groceries, and everyday essentials. As an unlisted company, its shares are not available on public stock exchanges, which allows it to operate with greater autonomy and focus on long-term growth strategies without the immediate pressures of shareholder expectations and market fluctuations. This private status often enables the company to reinvest profits into expanding its stores, modernizing infrastructure, and enhancing customer service, thereby strengthening its market presence in the competitive retail sector.
Investing in Bombay Swadeshi Stores Limited’s unlisted shares presents a unique opportunity for investors interested in the retail industry and regional growth in India. Since these shares are not traded publicly, they tend to be less liquid and carry higher risk, but they can also offer significant potential rewards if the company continues to expand and adapt to changing consumer preferences. Private shares require careful due diligence, including assessing the company’s financial stability, management expertise, and growth plans. Investors who believe in the company’s vision and its ability to capitalize on India’s increasing demand for quality retail services may find these unlisted shares attractive, especially as the company explores avenues for expansion or diversification.
Despite their unlisted status, Bombay Swadeshi Stores Limited holds an important place in the retail landscape, especially in local markets where it has built a loyal customer base. Its focus on providing affordable, quality products aligns with the needs of middle-income consumers and small neighborhoods, ensuring steady demand. As the company continues to grow privately, its unlisted shares could become more valuable over time, particularly if it manages to expand into new markets or innovate with new retail formats. For investors, this offers a compelling opportunity to participate in the growth story of a traditional yet adaptive retail player in India’s expanding economy.
Q1. What are Bombay Swadeshi Stores unlisted shares?
Bombay Swadeshi Stores unlisted shares are equity shares of the company that are not traded on stock exchanges but can be bought or sold through private market platforms before IPO.
Q2. What is the current price of Bombay Swadeshi Stores unlisted shares?
The price varies based on market demand, company performance, and availability. Always check the latest live unlisted share price before trading.
Q3. How can I buy Bombay Swadeshi Stores unlisted shares in India?
You can buy through registered unlisted share brokers or platforms by completing KYC, transferring funds, and receiving shares in your Demat account.
Q4. Can I sell Bombay Swadeshi Stores unlisted shares before the IPO?
Yes, unlisted shares can be sold in the private market subject to the availability of buyers and regulatory transfer procedures.
Q5. Is investing in Bombay Swadeshi Stores unlisted shares safe?
Unlisted shares carry higher risk due to lower liquidity and limited disclosures. It’s important to evaluate financials and seek professional advice.