Small Agriculture

Bombay Super Hybrid Seeds Ltd.

BSHSL

₹137.16

-1.92% (-2.68)

Market Cap

₹1,439 Cr.

P/E

54.51

Bombay Super Hybrid Seeds Ltd.
Overview
Financials
Benchmarking
Shareholding

Bombay Super Hybrid Seeds Ltd.

Bombay Super Hybrid Seeds Ltd.
Overview
Financials
Benchmarking
Shareholding

Price
Growth Table
Balance Sheet
Profit & Loss
Cash Flow
Cash Flow Analysis
Ratios
Quarterly Results
Reverse DCF

FAQs on Bombay Super Hybrid Seeds Ltd. Shareprice

Has the share price of Bombay Super Hybrid grown faster than its competition?

Bombay Super Hybrid has given better returns compared to its competitors.
Bombay Super Hybrid has grown at ~60.57% over the last 6yrs while peers have grown at a median rate of 5.56%

Is Bombay Super Hybrid stock expensive?

Bombay Super Hybrid is not expensive.
Latest PE of Bombay Super Hybrid is 54.51, while 3 year average PE is 89.98.
Also latest EV/EBITDA of Bombay Super Hybrid is 46.78 while 3yr average is 67.98.

View FAQ's On Business

Growth Table

Bombay Super Hybrid Seeds Ltd.
Nath Bio-Genes
Loading...
JK Agri Genetics
Loading...

In %	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	-31.21	-32.69	52.99	63.94	75.93	60.57	51.04	—	—	—
TTM EPS CAGR	17.81	25.34	34.41	77.50	—	—	—	—	—	—
Sales CAGR	39.66	25.46	22.79	20.29	32.14	—	—	—	—	—
PAT Margin (Abs Growth)	1.29	3.17	5.33	6.13	5.85	7.22	7.93	8.21	8.53	—
PE CAGR	-41.61	-46.30	13.82	-7.64	—	—	—	—	—	—
CFO CAGR	-243	—	—	—	—	—	49.24	—	—	—

* Share price and PE growth are updated everyday. All other fields are as of latest financial year end. EPS adjusted for bonus and splits.

Balance Sheet

Bombay Super Hybrid Seeds Ltd.
Nath Bio-Genes
Loading...
JK Agri Genetics
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Assets	15.21	20.19	30.64	38.40	46.77	72.51	97.97	133	162	222
Non Current Assets	3.34	5.47	6.76	9.24	8.83	8.66	7.52	9.08	7.98	9.34
Net Block	3.28	5.41	3.79	8.93	8.61	8.25	7.13	8.64	7.43	8.75
Capital Work in Progress	0.00	0.00	2.85	0.22	0.00	0.00	0.00	0.00	0.00	—
Intangible Assets Under Development	—	—	—	—	—	—	—	—	—	—
Long Term Investments	—	—	—	—	—	—	—	—	—	—
Current Assets	11.90	14.73	23.82	28.87	37.82	64.02	90.72	124	154	212
Inventory	7.84	8.27	14.08	24.97	28.54	47.88	69.66	114	140	195
Accounts Receivable	2.53	3.62	4.21	3.03	7.16	7.49	16.12	8.58	10.05	6.71
Short Term Investments	—	—	—	—	—	—	—	—	—	0.45
Cash & Bank Balances	0.23	0.04	1.86	0.07	0.18	5.19	0.26	0.08	0.18	0.18
Liabilities	15.21	20.19	30.64	38.40	46.77	72.51	97.97	133	162	222
Shareholders Funds	3.67	4.52	8.20	20.68	23.34	28.94	39.49	56.34	78.28	105
Share Capital	3.36	3.36	4.83	6.56	7.87	10.49	10.49	10.49	10.49	10.49
Reserves	0.31	1.17	3.38	14.12	15.47	18.44	29.00	45.84	67.78	94.19
Non Current Liabilities	1.75	4.29	8.29	3.01	3.04	3.12	1.29	0.77	0.76	1.07
Secured Loans	0.72	1.77	6.30	2.58	2.27	2.02	0.08	0.69	0.52	—
Unsecured Loans	1.06	2.55	1.72	—	—	—	—	—	—	0.34
Current Liabilities	9.79	11.38	14.15	14.71	20.38	40.45	57.18	75.44	82.66	116
Accounts Payable	1.94	2.18	2.67	0.90	1.45	1.94	7.35	11.69	9.26	12.00
Short Term Loans	5.19	6.95	7.21	10.01	12.68	27.82	39.33	51.90	47.32	91.80

Balance Sheet Snapshot

No data available.

Fund Flow Analysis

Increase
Decrease
Total

No data available.

*Data is as of latest FY end

Profit & Loss

Bombay Super Hybrid Seeds Ltd.
Nath Bio-Genes
Loading...
JK Agri Genetics
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Sales	63.11	110	82.30	74.60	103	171	192	228	257	359
Operating Expenses	61.92	108	78.83	70.36	97.27	163	178	206	228	326
Raw Material	61.05	97.88	—	—	89.80	122	113	127	152	0.00
Material Cost (%)	90.82	89.01	-6.98	-14.50	83.45	60.20	47.23	36.58	49.21	-15.14
Employee Cost	0.92	1.30	1.13	1.43	2.64	3.44	3.61	1.16	1.46	4.39
Power & Fuel Cost	—	0.15	0.07	0.11	0.14	0.39	0.61	0.85	1.12	—
Operating Profit	1.19	1.44	3.48	4.25	5.98	8.40	13.78	21.53	28.47	32.73
Other Income	0.03	1.07	0.07	0.48	0.23	0.42	0.45	0.69	0.99	2.79
OPM (%)	1.88	1.31	4.22	5.69	5.79	4.90	7.19	9.44	11.08	9.12
Depreciation and Amortisation	0.26	0.46	0.68	0.97	1.50	1.40	1.31	1.35	1.34	1.31
Interest	0.52	0.76	1.05	0.96	1.25	1.31	1.90	3.03	4.59	6.15
Profit Before Tax	0.43	1.29	1.81	2.80	3.46	6.11	11.02	17.83	23.53	28.06
Tax	0.15	0.44	0.63	0.72	0.80	0.31	0.52	1.05	1.31	1.66
Net Profit	0.27	0.85	1.18	2.08	2.66	5.80	10.50	16.78	22.22	26.41
Number of shares(Crs)	—	—	—	0.66	0.79	1.05	1.05	10.49	10.49	—
Dividend Payout Ratio(%)	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	—

TTM Values as of Mar 2025

Cash Flow

Bombay Super Hybrid Seeds Ltd.
Nath Bio-Genes
Loading...
JK Agri Genetics
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Cash from Operating Activity	-0.31	0.70	-1.74	-5.36	-0.06	-7.56	-12.10	-8.05	11.54	-31.12
Profit Before Tax	0.43	1.29	1.81	2.80	3.46	6.11	11.02	17.83	23.53	28.06
Adjustments	0.78	1.14	1.69	1.77	2.84	3.01	3.32	4.19	5.56	5.63
OCF Before Working Capital	1.21	2.43	3.50	4.58	6.30	9.11	14.35	22.02	29.09	33.70
Working Capital Changes	-1.35	-1.27	-4.84	-9.25	-5.50	-15.66	-25.81	-29.03	-16.13	-63.06
Taxes Paid	-0.17	-0.46	-0.40	-0.70	-0.86	-1.01	-0.64	-1.04	-1.41	-1.76
Cash from Investing Activity	-1.87	-2.80	-1.86	-3.22	-0.96	-0.99	-0.20	-2.57	-2.06	-6.86
Net Fixed Assets Purchased	-1.87	-2.80	-3.23	-5.51	-0.96	-0.99	-0.20	-2.83	-0.13	-2.63
Fixed Assets Purchased	-1.87	-2.83	-3.23	-5.67	-0.96	-1.34	-0.20	-2.86	-0.13	-2.63
Fixed Assets Sold	—	0.03	—	0.16	—	0.36	0.00	0.04	0.00	—
Investment Purchased	—	—	—	—	—	—	—	—	—	-0.45
Investment Sold	—	—	—	—	—	—	—	—	—	—
Interest Recieved	—	—	0.05	0.17	0.00	0.00	—	0.26	0.52	1.95
Dividends Recieved	—	—	—	—	—	—	—	—	—	—
Subsidiary Investments	—	—	—	2.12	—	—	—	—	—	—
Cash from Financing Activity	2.28	1.91	5.41	6.79	1.13	13.55	7.37	10.43	-9.38	37.98
Proceeds From Shares	1.36	—	2.50	10.39	—	—	—	—	—	—
Net Long Term Borrowings	0.00	0.00	0.00	0.00	0.00	-0.32	-1.94	0.61	-0.17	-0.17
Proceeds From Borrowings	—	—	—	—	—	—	—	0.61	—	—
Repayment From Borrowings	—	—	—	—	—	-0.32	-1.94	—	-0.17	-0.17
Interest Paid	-0.52	-0.67	-1.05	-0.96	-1.23	-1.31	-1.89	-3.03	-4.57	-6.15
Dividend Paid	—	—	—	—	—	—	—	—	—	—
Net Cash Flow	0.10	-0.19	1.81	-1.79	0.11	5.01	-4.92	-0.18	0.10	-0.01
Opening Cash & Cash Equivalents	0.13	0.23	0.04	1.86	0.07	0.18	5.19	0.26	0.08	0.18
Effect of FX	—	—	—	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	0.23	0.04	1.86	0.07	0.18	5.19	0.26	0.08	0.18	0.18
Net Capex (est)	1.87	2.80	3.23	5.51	0.96	0.99	0.20	2.83	0.13	2.63
Free Cash Flow (est)	-2.18	-2.10	-4.97	-10.88	-1.02	-8.55	-12.29	-10.87	11.41	-33.75

Cash Flow Analysis

Increase
Decrease
Total

No data available.

Ratios

= Dominant Factor

Bombay Super Hybrid Seeds Ltd.
Nath Bio-Genes
Loading...
JK Agri Genetics
Loading...

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Operational Ratios
Quick Ratio	0.47	0.42	0.57	0.69	0.26	0.46	0.40	0.37	0.14	0.17
Liquid Assets (Crs)	2.59	4.06	6.46	9.74	3.90	9.28	16.14	21.06	10.18	13.76
Current Liabilities (Crs)	5.55	9.79	11.38	14.15	14.71	20.38	40.45	57.18	75.44	82.66
Current Ratio	1.21	1.22	1.29	1.68	1.96	1.86	1.58	1.59	1.64	1.87
Current Assets (Crs)	6.70	11.90	14.73	23.82	28.87	37.82	64.02	90.72	124	154
Current Liabilities (Crs)	5.55	9.79	11.38	14.15	14.71	20.38	40.45	57.18	75.44	82.66
Interest Coverage Ratio	1.15	1.82	2.69	2.72	3.92	3.76	5.66	6.81	6.88	6.13
EBIT (Crs)	0.63	0.95	2.05	2.86	3.76	4.71	7.42	12.92	20.87	28.11
Interest Expenses (Crs)	0.55	0.52	0.76	1.05	0.96	1.25	1.31	1.90	3.03	4.59
Fixed Asset Turnover	18.79	19.25	16.51	14.48	6.42	8.07	12.54	13.99	13.81	15.44
Net Sales (Crs)	31.32	63.11	110	82.30	74.60	103	171	192	228	257
Fixed Assets (Crs)	1.67	3.28	6.64	5.68	11.62	12.80	13.66	13.70	16.51	16.64
Cash Conversion Cycle	62.71	39.40	26.44	221	173	105	89.07	116	125	164
Inventory Days	47.84	34.53	24.71	49.55	95.52	92.43	79.79	112	147	180
Days Receivable	17.47	11.64	9.43	17.36	17.72	17.60	15.29	22.47	19.78	13.24
Days Payable	2.60	6.78	7.70	-154	-60.23	4.98	6.00	18.73	41.68	30.24
Debt to Equity Ratio	2.74	2.01	2.59	1.94	0.64	0.67	1.05	1.00	0.94	0.61
Total Debt (Crs)	5.58	7.37	11.71	15.94	13.31	15.58	30.40	39.47	52.83	48.02
Shareholders Equity (Crs)	2.04	3.67	4.52	8.20	20.68	23.34	28.94	39.49	56.34	78.28
Free Cash Flow/Sales (%)	-9.57	-3.45	-1.91	-6.04	-14.58	-0.99	-4.99	-6.41	-4.77	4.44
Free Cash Flow(est) (Crs)	-3.00	-2.18	-2.10	-4.97	-10.88	-1.02	-8.55	-12.29	-10.87	11.41
Net Sales (Crs)	31.32	63.11	110	82.30	74.60	103	171	192	228	257
Profitability Ratios
Gross Margin (%)	12.74	9.18	10.99	107	115	16.55	39.80	52.77	63.42	50.79
Op Profit Margin (%)	2.79	1.88	1.31	4.22	5.69	5.79	4.90	7.19	9.44	11.08
Operating Profit (Crs)	0.88	1.21	2.51	3.54	4.73	6.22	8.82	14.24	22.21	29.45
Net Sales (Crs)	31.32	63.11	110	82.30	74.60	103	171	192	228	257
Net Profit Margin (%)	0.12	0.43	0.78	1.43	2.79	2.58	3.38	5.48	7.36	8.65
Net Profit (Crs)	0.04	0.27	0.85	1.18	2.08	2.66	5.80	10.50	16.78	22.22
Net Sales (Crs)	31.32	63.11	110	82.30	74.60	103	171	192	228	257
ROCE (%)	22.37	17.55	23.23	17.37	15.88	17.87	23.14	31.68	36.54	35.57
EBIT (Crs)	0.63	0.95	2.05	2.86	3.76	4.71	7.42	12.92	20.87	28.11
Capital Employed (Crs)	2.83	5.42	8.82	16.49	23.68	26.39	32.05	40.79	57.11	79.04
Return on Assets (%)	0.45	1.80	4.22	3.85	5.43	5.70	8.00	10.72	12.66	13.74
Net Profit (Crs)	0.04	0.27	0.85	1.18	2.08	2.66	5.80	10.50	16.78	22.22
Total Assets (Crs)	8.37	15.21	20.19	30.64	38.40	46.77	72.51	97.97	133	162
ROIC (%)	10.75	11.49	7.41	12.58	10.49	13.33	24.96	29.40	33.37	32.51
Op Profit after Taxes (Crs)	0.29	0.59	0.65	1.82	2.44	3.45	6.65	11.88	18.99	25.61
Invested Capital (Crs)	2.68	5.16	8.72	14.46	23.23	25.87	26.64	40.41	56.92	78.79
ROE (%)	1.84	7.48	18.83	14.37	10.08	11.42	20.04	26.60	29.79	28.38
Net Profit Margin (%)	0.12	0.43	0.78	1.43	2.79	2.58	3.38	5.48	7.36	8.65
Asset Turnover ratio	3.74	4.15	5.43	2.69	1.94	2.21	2.36	1.96	1.72	1.59
Equity Multiplier	4.11	4.15	4.46	3.74	1.86	2.00	2.51	2.48	2.35	2.07
Adjusted EPS	0.01	0.05	0.16	0.15	0.20	0.25	0.55	1.00	1.60	2.12
Valuation Ratios
P/E	0.00	0.00	0.00	0.00	40.56	31.85	25.32	39.23	230	105
Price to Book	0.00	0.00	0.00	0.00	4.17	3.68	5.07	10.43	68.49	29.81
EV/EBITDA	8.47	8.65	5.99	5.34	20.66	16.13	19.50	31.70	176	80.86
Dividend Yield (%)	—	—	—	—	0.00	0.00	0.00	0.00	0.00	0.00

Quarterly Results

Bombay Super Hybrid Seeds Ltd.
Nath Bio-Genes
Loading...
JK Agri Genetics
Loading...

In Rs. Cr.	Dec'22	Mar'23	Jun'23	Sep'23	Dec'23	Mar'24	Jun'24	Sep'24	Dec'24	Mar'25
Net Sales	68.96	35.78	117	33.76	76.34	30.11	157	28.21	128	45.91
Operating Expenses	61.00	32.45	104	30.84	67.12	26.60	143	25.13	118	39.78
Increase/Decrease in Stock	-37.23	-38.50	43.85	-1.64	-12.99	-55.18	46.69	1.84	-68.28	-34.55
Raw Material	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Employee Cost	1.12	0.55	0.63	0.28	0.82	0.90	1.13	0.84	2.25	0.18
Selling and Distribution Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Electricity, Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Gen_AdminExpenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Miscellaneous Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Profit	7.96	3.33	12.80	2.92	9.22	3.51	13.58	3.08	9.94	6.13
Other Income	0.21	0.37	0.03	0.07	0.14	0.75	0.29	1.07	0.73	0.70
Interest	0.73	1.38	1.25	0.88	0.99	1.45	1.56	1.36	1.32	1.91
PBDT	7.44	2.32	11.58	2.11	8.37	2.81	12.31	2.79	9.35	4.92
Depreciation and Amortization	0.35	0.36	0.37	0.37	0.38	0.22	0.38	0.37	0.21	0.34
Profit Before Tax	7.09	1.96	11.21	1.74	7.99	2.59	11.93	2.42	9.13	4.58
Tax	0.44	0.05	0.58	0.17	1.11	-0.54	0.81	0.35	0.13	0.36
Profit After Tax	6.65	1.91	10.64	1.57	6.88	3.13	11.12	2.07	9.00	4.22
Exceptional Items	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Profit	6.65	1.91	10.64	1.57	6.88	3.13	11.12	2.07	9.00	4.22
Quarterly Ratios
EPS	0.63	0.18	1.01	0.15	0.66	0.30	1.06	0.20	0.86	0.40
Operating Profit Margin	11.54	9.30	10.97	8.65	12.08	11.67	8.66	10.93	7.77	13.35
Net Profit Margin	9.65	5.33	9.12	4.65	9.01	10.40	7.09	7.33	7.04	9.19

Reverse DCF

Earnings

Discount Rate (%)

Terminal Multiple

5 YEAR

10 YEAR

20 YEAR

58.90%

Implied Growth Rate over a 5 year period*

22.00%

Implied Growth Rate over a 10 year period*

10.00%

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Raphson method.

Learn how to use Reverse DCF

FAQs on Bombay Super Hybrid Seeds Ltd. Financials

How strong is Bombay Super Hybrid balance sheet?

Balance sheet of Bombay Super Hybrid is strong.
But short term working capital might become an issue for this company.

Is the debt of Bombay Super Hybrid increasing or decreasing?

Yes, The net debt of Bombay Super Hybrid is increasing.
Latest net debt of Bombay Super Hybrid is ₹91.96 Crs as of Mar-25.
This is greater than Mar-24 when it was ₹47.83 Crs.

Is the profitablity of Bombay Super Hybrid improving?

Yes, profit is increasing.
The profit of Bombay Super Hybrid is ₹26.41 Crs for TTM, ₹22.22 Crs for Mar 2024 and ₹16.78 Crs for Mar 2023.

Does Bombay Super Hybrid pay decent dividends?

The company seems to be paying a very low dividend.
Investors need to see where the company is allocating its profits.
Bombay Super Hybrid latest dividend payout ratio is 0% and 3yr average dividend payout ratio is 0%

How has Bombay Super Hybrid allocated its funds?

Companies resources are allocated to majorly unproductive assets like Inventory

View FAQ's On Shareholding

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

Bombay Super Hybrid Seeds Ltd.

Bombay Super Hybrid Seeds Ltd.

Has the share price of Bombay Super Hybrid grown faster than its competition?

Is Bombay Super Hybrid stock expensive?

How strong is Bombay Super Hybrid balance sheet?

Is the debt of Bombay Super Hybrid increasing or decreasing?

Is the profitablity of Bombay Super Hybrid improving?

Does Bombay Super Hybrid pay decent dividends?

How has Bombay Super Hybrid allocated its funds?

SIGN UP FOR FREE