Balmer Lawrie Investment Ltd

Balmer Lawrie Investments is not engaged in any other business activity, except, to hold the Equity Shares of Balmer Lawrie & Co. Ltd.

  • Market Cap: 755.58 Cr.
  • Current Price: 340.35
  • 52 weeks High / Low 434.00 / 270.00
  • Book Value: 79.43
  • Stock P/E: 9.06
  • Dividend Yield: 11.02 %
  • ROCE: 49.81 %
  • ROE: 48.52 %
  • Sales Growth (3Yrs): 27.63 %
  • Listed on BSE
  • Company Website
  • Face Value: 10.00
Edit ratios
Pros:
Company is virtually debt free.
Stock is providing a good dividend yield of 11.02%.
Company has a good return on equity (ROE) track record: 3 Years ROE 45.66%
Company has been maintaining a healthy dividend payout of 99.46%
Cons:
Tax rate seems low
** Remarks:
Some businesses are provided tax benefits to encourage their development

Peer comparison Sector: Finance // Industry: Finance & Investments

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
0.00 0.00 0.00 1.73 0.00 2.55 2.54 2.47 79.82 2.31 2.29 2.23
0.12 0.19 0.18 0.20 0.21 0.22 0.21 0.21 0.23 0.33 0.32 0.22
Operating Profit -0.12 -0.19 -0.18 1.53 -0.21 2.33 2.33 2.26 79.59 1.98 1.97 2.01
OPM % 88.44% 91.37% 91.73% 91.50% 99.71% 85.71% 86.03% 90.13%
Other Income 50.79 1.84 1.82 0.00 72.18 0.00 0.03 0.00 0.00 0.00 0.00 0.00
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit before tax 50.67 1.65 1.64 1.53 71.97 2.33 2.36 2.26 79.59 1.98 1.97 2.01
Tax % 0.93% 28.48% 28.05% 28.10% 0.74% 27.90% 28.39% 28.32% 0.69% 25.76% 26.90% 25.87%
Net Profit 50.20 1.18 1.18 1.10 71.44 1.68 1.69 1.62 79.04 1.47 1.44 1.49
EPS in Rs 22.61 0.53 0.53 0.49 32.18 0.75 0.76 0.73 35.61 0.66 0.65 0.67
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
19 22 25 30 33 37 38 38 42 56 79 87 87
0 0 0 0 0 0 0 1 1 1 1 1 1
Operating Profit 18 22 25 30 33 36 38 38 41 55 78 86 86
OPM % 98% 98% 98% 99% 99% 99% 99% 98% 98% 99% 99% 99% 99%
Other Income 0 0 0 0 0 0 0 0 0 0 0 0 0
Interest 0 0 0 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0 0 0 0
Profit before tax 18 22 25 30 33 36 38 38 41 55 78 86 86
Tax % 3% 3% 2% 5% 5% 5% 5% 5% 5% 3% 3% 3%
Net Profit 18 21 24 28 31 34 36 36 39 54 76 84 83
EPS in Rs 8.09 9.51 10.91 12.81 14.02 15.49 16.08 16.05 17.48 24.16 34.20 37.65 37.59
Dividend Payout % 79% 80% 78% 78% 78% 77% 78% 78% 97% 99% 99% 100%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:14.64%
5 Years:17.92%
3 Years:27.63%
TTM:9.99%
Compounded Profit Growth
10 Years:14.75%
5 Years:18.55%
3 Years:29.15%
TTM:9.17%
Stock Price CAGR
10 Years:8.75%
5 Years:5.39%
3 Years:-5.13%
1 Year:-11.71%
Return on Equity
10 Years:44.71%
5 Years:43.31%
3 Years:45.66%
Last Year:48.52%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Corp Actions
Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
22 22 22 22 22 22 22 22 22 22 22 22
Reserves 23 27 32 38 45 53 61 69 107 123 146 154
Borrowings 0 0 0 0 0 0 0 0 0 0 0 0
15 17 20 23 26 28 29 30 2 2 3 3
Total Liabilities 59 66 74 84 93 103 112 120 132 148 172 179
0 0 0 0 0 0 0 0 0 0 0 0
CWIP 0 0 0 0 0 0 0 0 0 0 0 0
Investments 33 33 33 33 33 33 33 33 33 33 33 33
27 34 41 51 60 70 80 88 99 115 139 146
Total Assets 59 66 74 84 93 103 112 120 132 148 172 179

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
17 21 24 28 31 34 35 36 39 53 54 76
0 0 0 0 0 0 0 0 0 0 0 0
-3 -14 -17 -19 -22 -24 -26 -27 -28 -37 -53 -75
Net Cash Flow 14 7 8 9 9 9 9 8 11 16 0 0

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 43% 46% 48% 52% 51% 51% 48% 43% 37% 40% 50% 50%
Debtor Days 0 0 0 0 0 0 0 0 0 0 0 0
Inventory Turnover

Shareholding pattern in percentages

Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020
59.67 59.67 59.67 59.67 59.67 59.67 59.67 59.67 59.67 59.67 59.67 59.67
6.42 6.44 6.04 5.96 5.81 6.00 5.90 6.00 6.00 6.05 6.27 6.20
1.33 1.33 1.33 1.33 1.33 1.28 1.28 1.28 0.91 0.15 0.15 0.14
32.58 32.56 32.96 33.04 33.19 33.04 33.15 33.05 33.41 34.13 33.90 33.98