Boat
₹1450.0
Company Name
Boat
Boat
ISIN No.
INE03AV01027
INE03AV01027
PAN No.
AADCI3821M
AADCI3821M
Face Value
₹1
₹1
EPS
₹NA
₹NA
PE Ratio
311.83
311.83
P/S Ratio
NA
NA
Market Cap
₹19023
₹19023
Book Value
₹35.95
₹35.95
P/BV
40.33
40.33
52 W High
₹1675
₹1675
52 W Low
₹1450
₹1450
Lot Size
₹25
₹25
Lifetime High
₹1675
₹1675
Lifetime Low
₹1450
₹1450
Sector
Consumer Electronics
Consumer Electronics
CIN
U52300MH2013PLC249758
U52300MH2013PLC249758
Registration Date
NA
NA
About
boAt, officially known as Imagine Marketing Limited, is one of India’s fastest-growing consumer electronics and lifestyle brands. Founded in 2016 by Aman Gupta and Sameer Mehta, boAt has quickly established itself as a market leader in the audio and wearables segment, offering s... Read More
Financials (Figures in Cr)
| P&L Statement | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 2873 | 3377 | 3104 | 3073 |
| Cost of Material Consumed | 2591 | 2527 | 2263 | 2070 |
| Gross Margins | 9.82 | 25.17 | 27.09 | 32.64 |
| Change in Inventory | -245 | 84 | 32 | 105 |
| 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 |
Balance Sheet
| 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 |
FAQs
1. You confirm the booking of boAt (Imagine Marketing Limited) Unlisted Shares with us at the mutually agreed trading price.
2. You provide your Client Master Report (CMR) (ask your broker if not available) along with a PAN Card and Cancelled Cheque (if you are not transferring funds from the same bank account mentioned in the CMR Copy). These KYC documents are mandatory as per SEBI regulations.
3. We will provide you with our bank account details, where the funds are to be transferred.
4. Payments can be made through RTGS / NEFT / IMPS / Cheque Transfer.
No cash deposits are accepted.
5. Payment must be made from the same bank account linked with your Demat account where the shares will be credited.
Once the funds are credited before 2:00 PM, the shares will be transferred to your Demat account within 24 hours.
1. We will confirm the buying price of boAt (Imagine Marketing Limited) Unlisted Shares with you.
2. We will share our Client Master Report (CMR) and provide our Demat account details. You will need to transfer your boAt (Imagine Marketing Limited) Unlisted Shares to our Demat account.
3. Once the shares are received in our Demat account, we will request your bank details for payment processing.
4. The funds will be transferred to your registered bank account within 24 hours of receiving the shares.
5. Payments can be made via RTGS / NEFT / IMPS / Cheque Transfer.
No cash deposits are accepted.
6. Payment will be transferred only to the same bank account linked with your Demat account. In case of a different account, you will be required to provide a cancelled cheque with your name for verification. As per SEBI regulations, funds cannot be transferred to any third-party account.
1. Venture Capital Funds / Foreign Venture Capital Investors (FVCI):
Lock-in period of 6 months from the date of acquisition of shares.
2. AIF-II (Alternative Investment Funds - Category II):
No lock-in period applicable.
3. Other Investors (Retail Investors, High Net-worth Individuals, Body Corporates):
Lock-in period of 6 months from the date of IPO listing of boAt (Imagine Marketing Limited) Unlisted Shares.
This lock-in framework is in line with SEBI’s August 2021 guidelines, which reduced the lock-in from 1 year to 6 months, encouraging wider participation in Pre-IPO and unlisted market opportunities
