Beardsell Ltd

Beardsell Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Beardsell Ltd

₹ 37.2 -6.06%
28 May - close price
beardsell.co.in BSE: 539447 NSE: BEARDSELL
About

Incorporated in 1936, Beardsell Ltd is a manufacturer and supplier of Expanded Polystyrene products and Prefabricated
Building[1]

Key Points

Business Overview:[1]
BSL is a manufacturer and supplier of Expanded Polystyrene products, popularly known as thermocole and Prefabricated Buildings. It undertakes erection, commissioning and maintenance works in hot and cold insulation solutions. Company also has trading operations in domestic and international market

Website BSE NSE
  • Market Cap ₹ 147 Cr.
  • Current Price ₹ 37.2
  • High / Low ₹ 58.9 / 25.8
  • Stock P/E 17.8
  • Book Value ₹ 18.0
  • Dividend Yield 0.27 %
  • ROCE 17.0 %
  • ROE 12.7 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has delivered good profit growth of 66.6% CAGR over last 5 years

Cons

  • Company has a low return on equity of 11.9% over last 3 years.
  • Promoter holding has decreased over last 3 years: -5.23%

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Packaging Industry: Packaging

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
47.15 34.42 47.17 47.71 56.84 55.17 59.86 57.02 59.96 57.17 60.15 59.76 67.87
43.23 32.25 44.42 44.87 52.64 50.79 55.74 53.61 54.08 51.89 54.36 54.77 63.43
Operating Profit 3.92 2.17 2.75 2.84 4.20 4.38 4.12 3.41 5.88 5.28 5.79 4.99 4.44
OPM % 8.31% 6.30% 5.83% 5.95% 7.39% 7.94% 6.88% 5.98% 9.81% 9.24% 9.63% 8.35% 6.54%
0.37 0.66 0.71 0.63 0.92 0.26 0.68 2.95 0.07 0.23 1.12 0.77 1.49
Interest 1.19 1.20 1.23 1.21 1.14 1.00 1.02 1.13 0.98 1.05 1.16 1.02 1.28
Depreciation 1.62 1.49 1.49 1.48 1.73 1.60 1.94 1.33 1.36 1.39 1.49 2.32 2.03
Profit before tax 1.48 0.14 0.74 0.78 2.25 2.04 1.84 3.90 3.61 3.07 4.26 2.42 2.62
Tax % 57.43% 42.86% 29.73% 35.90% 24.00% 26.96% 44.02% 29.49% 10.25% 21.50% 28.17% 25.21% 63.74%
0.63 0.08 0.52 0.50 1.71 1.49 1.03 2.75 3.24 2.41 3.06 1.81 0.95
EPS in Rs 0.17 0.02 0.14 0.13 0.46 0.40 0.27 0.73 0.86 0.61 0.78 0.46 0.24
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
51 54 140 159 190 168 193 161 132 186 232 245
51 52 133 147 172 162 184 148 121 173 214 224
Operating Profit -1 1 7 12 18 6 9 12 11 13 18 20
OPM % -1% 3% 5% 8% 10% 4% 5% 8% 8% 7% 8% 8%
2 4 1 2 2 4 1 2 1 2 4 4
Interest 0 0 5 6 6 6 6 7 5 5 5 5
Depreciation 1 1 4 4 5 4 4 6 6 6 6 7
Profit before tax 1 5 -0 5 10 0 -1 1 0 4 11 12
Tax % 55% 33% -100% 37% 43% -171% -41% 35% 221% 28% 25% 33%
0 3 -0 3 6 0 -1 1 -0 3 8 8
EPS in Rs -0.03 0.85 1.49 0.10 -0.20 0.22 -0.11 0.75 2.27 2.09
Dividend Payout % 0% 0% -468% 18% 13% 177% -90% 34% -70% 13% 0% 5%
Compounded Sales Growth
10 Years: %
5 Years: 5%
3 Years: 23%
TTM: 6%
Compounded Profit Growth
10 Years: %
5 Years: 67%
3 Years: 223%
TTM: -3%
Stock Price CAGR
10 Years: 13%
5 Years: 21%
3 Years: 44%
1 Year: 31%
Return on Equity
10 Years: %
5 Years: 8%
3 Years: 12%
Last Year: 13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Equity Capital 4 4 5 5 5 6 6 6 6 7 7 8
Reserves 13 16 28 31 37 36 35 35 34 43 51 63
0 3 36 37 35 41 41 42 38 28 36 33
15 17 34 43 45 43 47 43 46 49 52 57
Total Liabilities 32 40 103 115 122 125 128 125 124 128 147 161
6 10 46 53 56 54 55 59 56 51 50 64
CWIP 1 1 3 2 1 3 2 1 1 0 9 2
Investments 0 0 0 0 0 0 1 1 0 1 1 1
24 29 54 60 65 68 70 64 67 76 87 94
Total Assets 32 40 103 115 122 125 128 125 124 128 147 161

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
6 3 1 14 12 -0 13 12 12 9 15
-3 -4 -4 -11 -4 -2 -5 -2 -2 -1 -13
-2 2 1 -3 -7 1 -7 -12 -4 -7 -1
Net Cash Flow 1 2 -2 -0 0 -0 2 -2 6 0 1

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Debtor Days 71 80 69 66 70 82 73 75 88 69 61 61
Inventory Days 21 31 43 39 34 44 38 56 87 56 54 53
Days Payable 97 112 92 109 94 102 97 123 163 98 84 98
Cash Conversion Cycle -4 -1 20 -5 10 24 14 8 12 27 31 16
Working Capital Days 16 20 29 22 26 40 27 23 37 39 37 42
ROCE % 24% 15% 21% 4% 7% 9% 7% 11% 18%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
61.33% 60.77% 53.04% 52.99% 53.79% 53.79% 53.79% 53.79% 56.10% 56.10% 56.10% 56.10%
0.09% 0.09% 0.09% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06% 0.06%
0.38% 0.38% 0.38% 0.29% 0.29% 0.29% 0.29% 0.29% 0.27% 0.27% 0.27% 0.27%
38.20% 38.76% 46.49% 46.66% 45.86% 45.85% 45.85% 45.85% 43.56% 43.56% 43.56% 43.56%
No. of Shareholders 5,9386,1227,9049,5929,66610,99810,78910,54012,31811,90512,83414,047

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Right Issue

Credit ratings

Concalls

  • Sep 2018
    Transcript
    Notes
    PPT
  • Feb 2018
    Transcript
    Notes
    PPT
  • Dec 2017
    Transcript
    Notes
    PPT
  • Sep 2017
    Transcript
    Notes
    PPT
  • Feb 2017
    Transcript
    Notes
    PPT
  • Nov 2016
    Transcript
    Notes
    PPT