X
BOAT (Imagine Marketing Limited)

₹ 1,666.00

mrf 2.02%
13 Nov 4:01 p.m.

Listing Status: Active

  • Market Cap ₹ 16,160.20
  • Current Price ₹ 1666
  • High / Low
    ₹ 1699 / 1166
  • Stock P/E N/A
  • Book Value ₹ 40,981
  • Dividend Yield N/A
  • ROCE -1.90%
  • ROE N/A
  • Face Value ₹ ₹ 10.0
  • Price to Sale ₹ 0.01
  • Enterprise Value ₹ 827.00
  • PEG Ratio ₹ 24.66
  • EV/EBITDA ₹103.38
About

Imagine Marketing Limited, also known as boAt, is a company that focuses on consumer lifestyle products, particularly in the wireless wearables and smartwatch segments. The company has established leading market positions in India across multiple consumer categories, both in terms of volume and value

Key Points

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar-20 Mar-21 Mar-22 Mar-23 Mar-24
700 1314 2873 3377 3118
Sales Growth % 88% 119% 18% -8%
NA NA NA NA NA NA NA NA NA NA NA NA NA NA
724 1655 3233 3463 3128
Material Cost 500 1255 2592 2527 2271
Employee Cost 6 15 56 99 131
Operating Profit -24 -341 -360 -86 -10
OPM % -3% -26% -13% -3% 0%
Other Income 4 7 14 26 18
Interest 9 12 35 78 68
Depreciation 0 3 9 26 36
Profit Before Tax -29 -350 -391 -164 -96
Tax % 26% 27% 30% 22% 17%
-46 -381 -421 -129 -80
NA NANANANANANANANANANANANANA
NA NANANANANANANANANANANANANA
NA NANANANANANANANANANANANANA
NA NANANANANANANANANANANANANA

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar-20 Mar-21 Mar-22 Mar-23 Mar-24
Equity Capital 0 464 20 20 20
Reserves 87 0 581 449 387
22 175 976 1236 860
Long Term Borrowings 0 8 55 503 504
Short Term Borrowings 22 168 921 733 356
Lease Liabilities 0 0 0 0 0
Other Borrowings 0 0 0 0 0
78 39 408 447 438
Trade Payables 29 21 219 260 220
NA NA NA NA NA NA NA NA NA NA NA NA NA NA
Other Liability 49 18 189 187 218
Total Liability 187 678 1986 2152 1706
1 0 351 390 408
NA NA NA NA NA NA NA NA NA NA NA NA NA NA
NA NA NA NA NA NA NA NA NA NA NA NA NA NA
Property, Plant & Equipment 1 0 16 40 50
Right Of Use Assets 0 0 0 0 0
Goodwill 0 0 175 178 178
Intangible Assets Under Development 0 0 15 8 132
Investment Accounted For Using Equity Method 0 0 29 30 48
NA NA NA NA NA NA NA NA NA NA NA NA NA NA
NA NA NA NA NA NA NA NA NA NA NA NA NA NA
Other Intangible Assets 0 0 112 134 0
NA NA NA NA NA NA NA NA NA NA NA NA NA NA
CWIP 0 0 0 0 0
Investment 7 2 3 1 0
179 676 1633 1761 1297
Inventories 81 309 554 470 431
Trade Receivables 55 76 323 276 151
Cash & Cash Equivalents 9 149 218 340 254
Loan & Advances 33 18 1 0 0
Other Assets Items 1 124 537 675 461
Total Assets 187 678 1986 2152 1706

Cash Flow

Consolidated Figure in RS. / View Standalone

Mar-20 Mar-21 Mar-22 Mar-23 Mar-24
1 -142 -348 -64 371
-7 -7 -632 -75 -15
14 287 894 234 -449
Net Cash Flow 7 138 -86 94 -93
NA NA NA NA NA NA NA NA NA NA NA NA NA
NA NA NA NA NA NA NA NA NA NA NA NA NA

Frequently Asked Questions

Q.1 : What is a Draft Red Herring Prospectus (DRHP)?
Recommended for those interested in dealing with unlisted shares. Recommended for those interested in dealing with unlisted shares. Recommended for those interested in dealing with unlisted shares.
Q.2 : What is a Draft Red Herring Prospectus (DRHP)?
Recommended for those interested in dealing with unlisted shares. Recommended for those interested in dealing with unlisted shares. Recommended for those interested in dealing with unlisted shares.
Q.3 : What is a Draft Red Herring Prospectus (DRHP)?
Recommended for those interested in dealing with unlisted shares. Recommended for those interested in dealing with unlisted shares. Recommended for those interested in dealing with unlisted shares.
Q.4 : What is a Draft Red Herring Prospectus (DRHP)?
Recommended for those interested in dealing with unlisted shares. Recommended for those interested in dealing with unlisted shares. Recommended for those interested in dealing with unlisted shares.
Q.5 : What is a Draft Red Herring Prospectus (DRHP)?
Recommended for those interested in dealing with unlisted shares. Recommended for those interested in dealing with unlisted shares. Recommended for those interested in dealing with unlisted shares.
Need help? Chat with us! WhatsApp