Bombay Cycle & Motor Agency (BSE 501430)₹1,599+4.59%Trading & Distributors
In the Sep 2026 quarter (consolidated), Bombay Cycle & Motor Agency reported sales of ₹2.87 Cr, up 5.9% from Sep 2025, and net profit of ₹0.26 Cr. For the year to Mar 2026, sales were ₹12.42 Cr and net profit ₹2.45 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2.68 | 2.48 | 2.46 | 2.54 | 2.89 | 2.53 | 2.54 | 2.71 | 3.30 | 3.92 | 2.82 | 2.87 |
| Expenses | 2.10 | 2.08 | 1.89 | 1.96 | 2.38 | 2.14 | 2.36 | 2.59 | 2.97 | 2.70 | 2.51 | 2.71 |
| Operating Profit | 0.59 | 0.41 | 0.58 | 0.59 | 0.52 | 0.40 | 0.19 | 0.13 | 0.34 | 1.23 | 0.32 | 0.17 |
| OPM % | 21.7% | 16.1% | 23.3% | 22.9% | 17.7% | 15.4% | 7.1% | 4.4% | 10.0% | 31.2% | 11.0% | 5.6% |
| Other Income | 0.55 | 0.46 | 0.88 | 0.81 | 0.17 | −4.74 | 1.39 | 0.07 | 0.54 | −0.81 | 1.37 | 0.39 |
| Interest | 0.00 | 0.00 | 0.00 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.00 | 0.02 | 0.02 |
| Depreciation | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.20 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 |
| Profit before tax | 1.10 | 0.84 | 1.43 | 1.37 | 0.66 | −4.57 | 1.48 | 0.10 | 0.78 | 0.30 | 1.59 | 0.46 |
| Tax % | 22.9% | 24.1% | 21.8% | −1.5% | 70.8% | 5.7% | −9.5% | 211.1% | 40.2% | −62.1% | 13.9% | 44.4% |
| Exceptional items | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | −3.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Profit | 0.87 | 0.69 | 0.96 | 1.23 | 0.04 | −4.84 | 1.63 | −0.11 | 0.47 | 0.48 | 1.37 | 0.26 |
| EPS (Rs) | 21.49 | 17.01 | 23.74 | 30.51 | 0.74 | −120.52 | 40.49 | −2.49 | 11.49 | 11.74 | 34.01 | 6.26 |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|
| Sales | 5.87 | 8.61 | 9.18 | 10.38 | 12.42 | 12.91 |
| Expenses | 4.42 | 6.48 | 7.28 | 8.68 | 10.56 | 10.89 |
| Operating Profit | 1.46 | 2.14 | 1.91 | 1.69 | 1.86 | 2.06 |
| OPM % | 24.7% | 24.8% | 20.7% | 16.2% | 14.9% | 16.0% |
| Other Income | 1.25 | 1.00 | 2.81 | −2.62 | 1.20 | 1.49 |
| Interest | 0.00 | 0.03 | 0.05 | 0.08 | 0.04 | 0.06 |
| Depreciation | 0.11 | 0.13 | 0.16 | 0.97 | 0.39 | 0.44 |
| Profit before tax | 2.62 | 3.01 | 4.52 | −1.99 | 2.64 | 3.13 |
| Tax % | 26.8% | 24.3% | 24.4% | 56.0% | 7.2% | — |
| Exceptional items | 0.00 | 0.00 | 0.99 | −2.99 | 0.00 | 0.00 |
| Net Profit | 1.87 | 1.80 | 3.14 | −3.10 | 2.45 | 2.58 |
| EPS (Rs) | 46.48 | 44.72 | 78.28 | −77.26 | 60.95 | 63.50 |
| Dividend payout % | 10.7% | 11.1% | 6.4% | −6.5% | 8.2% | — |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| Equity Capital | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 |
| Reserves | 22.46 | 24.03 | 26.93 | 26.32 | 28.58 |
| Borrowings | 0.00 | 0.67 | 0.60 | 0.53 | 0.45 |
| Other Liabilities | 6.00 | 7.27 | 5.18 | 6.11 | 6.48 |
| Total Liabilities | 28.85 | 32.36 | 33.10 | 33.35 | 35.90 |
| Fixed Assets | 0.33 | 1.07 | 0.95 | 3.70 | 3.42 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 10.64 | 11.16 | 13.21 | 10.66 | 11.60 |
| Other Assets | 17.88 | 20.13 | 18.94 | 18.99 | 20.88 |
| Inventories | 0.02 | 0.03 | 0.03 | 0.17 | 0.20 |
| Trade receivables | 0.30 | 0.25 | 0.39 | 0.40 | 0.66 |
| Cash & equivalents | 0.38 | 0.79 | 0.95 | 1.19 | 1.69 |
| Total Assets | 28.85 | 32.36 | 33.10 | 33.35 | 35.90 |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| Cash from operating activity | 1.84 | 2.09 | 4.61 | 2.31 | 1.68 |
| Cash from investing activity | −1.70 | −2.34 | −4.32 | −1.90 | −1.05 |
| Cash from financing activity | 0.00 | 0.65 | −0.12 | −0.15 | −0.12 |
| Net cash flow | 0.13 | 0.40 | 0.15 | 0.23 | 0.49 |
| Capex | 0.02 | 0.87 | 0.02 | 0.95 | 0.09 |
| Free cash flow | 1.81 | 1.32 | 4.58 | 1.42 | 1.58 |
| CFO / OP % | 176.1% | 132.0% | 282.1% | 203.1% | 134.0% |
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|
| Debtor days | 19 | 10 | 15 | 14 | 19 |
| Cash conversion cycle | 20 | 11 | 16 | 15 | 20 |
| Working capital days | 92 | 142 | 126 | −57 | 345 |
| ROCE % | — | 11.8% | 10.9% | 8.1% | 9.4% |
For the Sep 2026 quarter, Bombay Cycle & Motor Agency reported sales of ₹2.87 Cr, up 5.9% year on year and net profit of ₹0.26 Cr. The operating margin was 5.6%.
Bombay Cycle & Motor Agency's sales for the year to Mar 2026 were ₹12.42 Cr; over the last twelve months they were ₹12.91 Cr.
Net profit for the year to Mar 2026 was ₹2.45 Cr, and ₹2.58 Cr over the last twelve months. Earnings per share over the same trailing period were ₹63.50.
Bombay Cycle & Motor Agency reported borrowings of ₹0.45 Cr at Mar 2026, against cash and equivalents of ₹1.69 Cr.
Cash from operations was ₹1.68 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹1.58 Cr.