Balmer Lawrie Investment Ltd

Balmer Lawrie Investment Ltd

₹ 970 2.83%
24 May - close price
About

Balmer Lawrie Investments Ltd is a Government Enterprise. It’s a major stakeholder of Balmer Lawrie & Co. Ltd. The company along with its subsidiaries is engaged in the business of Industrial Packaging, Greases & Lubricants, Leather Chemicals, etc. [1]

Key Points

Revenue Breakup
In FY21, dividend income from non-current investments accounted for ~91% of revenues and interest income from FDs accounted for the rest ~9% of revenues on standalone basis.[1]

  • Market Cap 2,154 Cr.
  • Current Price 970
  • High / Low 978 / 386
  • Stock P/E 25.2
  • Book Value 79.1
  • Dividend Yield 3.40 %
  • ROCE 46.0 %
  • ROE 44.9 %
  • Face Value 10.0

Pros

  • Company is almost debt free.
  • Company has a good return on equity (ROE) track record: 3 Years ROE 44.1%
  • Company has been maintaining a healthy dividend payout of 99.8%

Cons

  • Stock is trading at 12.3 times its book value
  • The company has delivered a poor sales growth of 6.31% over past five years.
  • Tax rate seems low

* 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: Finance Industry: Finance & Investments

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Dec 2020 Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
1.61 1.60 1.57 64.96 1.39 1.38 1.39 70.27 1.98 2.44 2.21 81.22 2.56
0.24 0.27 0.81 0.26 0.26 0.28 0.26 0.27 0.26 0.31 0.25 0.28 0.30
Operating Profit 1.37 1.33 0.76 64.70 1.13 1.10 1.13 70.00 1.72 2.13 1.96 80.94 2.26
OPM % 85.09% 83.12% 48.41% 99.60% 81.29% 79.71% 81.29% 99.62% 86.87% 87.30% 88.69% 99.66% 88.28%
0.00 0.00 0.00 0.00 0.08 0.04 0.00 0.07 0.00 0.11 0.00 0.00 0.21
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 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 0.00
Profit before tax 1.37 1.33 0.76 64.70 1.21 1.14 1.13 70.07 1.72 2.24 1.96 80.94 2.47
Tax % 25.55% 6.02% 26.32% 0.51% 26.45% 29.82% 25.66% 0.51% 25.58% 29.02% 25.51% 0.53% 25.51%
1.02 1.25 0.56 64.37 0.89 0.81 0.84 69.71 1.27 1.59 1.46 80.51 1.84
EPS in Rs 0.46 0.56 0.25 29.00 0.40 0.36 0.38 31.40 0.57 0.72 0.66 36.27 0.83
Raw PDF
Upcoming result date: 28 May 2024

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
30 33 37 38 38 42 56 79 87 87 69 76 88
0 0 0 0 1 1 1 1 1 1 2 1 1
Operating Profit 30 33 36 38 38 41 55 78 86 86 68 75 87
OPM % 99% 99% 99% 99% 98% 98% 99% 99% 99% 99% 98% 99% 99%
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 30 33 36 38 38 41 55 78 86 86 68 75 88
Tax % 5% 5% 5% 5% 5% 5% 3% 3% 3% 2% 2% 2%
28 31 34 36 36 39 54 76 84 85 67 73 85
EPS in Rs 12.81 14.02 15.49 16.08 16.05 17.48 24.17 34.20 37.65 38.12 30.01 33.08 38.48
Dividend Payout % 78% 78% 77% 78% 78% 97% 99% 99% 100% 100% 100% 100%
Compounded Sales Growth
10 Years: 9%
5 Years: 6%
3 Years: -4%
TTM: 18%
Compounded Profit Growth
10 Years: 9%
5 Years: 6%
3 Years: -4%
TTM: 18%
Stock Price CAGR
10 Years: 17%
5 Years: 19%
3 Years: 27%
1 Year: 142%
Return on Equity
10 Years: 44%
5 Years: 46%
3 Years: 44%
Last Year: 45%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 22 22 22 22 22 22 22 22 22 22 22 22 22
Reserves 38 45 53 61 69 107 123 146 154 155 138 145 153
0 0 0 0 0 0 0 0 0 0 0 0 0
23 26 28 29 30 2 2 3 3 3 3 2 5
Total Liabilities 84 93 103 112 120 132 148 172 179 181 163 169 181
0 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 0
Investments 33 33 33 33 33 33 33 33 33 33 33 33 33
51 60 70 80 88 99 115 139 146 148 130 136 148
Total Assets 84 93 103 112 120 132 148 172 179 181 163 169 181

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
28 31 34 35 36 39 53 54 76 83 84 67
0 0 0 0 0 0 0 0 0 0 0 0
-19 -22 -24 -26 -27 -28 -37 -53 -75 -83 -84 -67
Net Cash Flow 9 9 9 9 8 11 16 0 0 -0 0 0

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Debtor Days 0 0 0 0 0 0 0 0 0 0 0 0
Inventory Days
Days Payable
Cash Conversion Cycle 0 0 0 0 0 0 0 0 0 0 0 0
Working Capital Days -260 -260 -250 -250 -254 11 8 -14 -10 11 15 -9
ROCE % 52% 51% 51% 48% 43% 37% 40% 50% 50% 49% 40% 46%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
59.67% 59.67% 59.67% 59.67% 59.67% 59.67% 59.67% 59.67% 59.67% 59.67% 59.67% 59.67%
5.81% 4.55% 4.27% 3.35% 1.25% 0.67% 0.66% 0.32% 0.38% 0.68% 0.82% 1.08%
0.14% 0.15% 0.14% 0.15% 0.14% 0.14% 0.14% 0.14% 0.14% 0.14% 0.14% 0.14%
34.38% 35.63% 35.91% 36.83% 38.93% 39.51% 39.51% 39.87% 39.81% 39.51% 39.37% 39.11%
No. of Shareholders 13,49518,34518,34820,10621,53723,57223,21723,26523,35926,51423,79422,802

* 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