Balmer Lawrie & Company Ltd

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

Balmer Lawrie & Company Ltd

₹ 203 -0.12%
20 Jun - close price
balmerlawrie.com BSE: 523319 NSE: BALMLAWRIE
About

Balmer Lawrie & Company Ltd is engaged in the business of Industrial Packaging, Greases & Lubricants, Leather Chemicals, Logistic Services and Infrastructure, Refinery & Oil Field and Travel & Vacation Services in India. [1]

It is a central public-sector undertaking under the administrative control of Ministry of Petroleum and Natural Gas, GoI, since 1972.[2]

Key Points

Business Units

Website BSE NSE
  • Market Cap ₹ 3,476 Cr.
  • Current Price ₹ 203
  • High / Low ₹ 312 / 147
  • Stock P/E 13.4
  • Book Value ₹ 115
  • Dividend Yield 4.18 %
  • ROCE 14.9 %
  • ROE 13.7 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • The company has delivered a poor sales growth of 10.4% over past five years.
  • Company has a low return on equity of 12.9% over last 3 years.

* 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

Diversified Diversified Diversified Diversified

Part of BSE SmallCap BSE Allcap BSE Industrials

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
575 648 551 514 608 592 586 585 577 638 639 630 608
511 587 513 464 556 528 511 511 485 574 569 546 514
Operating Profit 64 61 39 50 52 65 75 74 91 64 70 84 95
OPM % 11% 9% 7% 10% 9% 11% 13% 13% 16% 10% 11% 13% 16%
15 8 8 3 17 10 13 11 18 12 11 9 18
Interest 3 5 4 5 5 6 5 5 6 6 5 9 6
Depreciation 14 14 14 14 14 15 14 14 15 14 14 15 16
Profit before tax 62 51 29 34 51 54 69 64 88 56 62 68 90
Tax % 43% 22% 37% 29% 51% 22% 31% 24% 31% 20% 30% 29% 35%
46 55 34 35 43 56 63 66 73 63 61 62 74
EPS in Rs 2.76 3.28 2.05 2.11 2.61 3.35 3.73 3.90 4.31 3.73 3.66 3.77 4.39
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
3,120 3,254 1,591 1,702 1,720 1,772 1,532 1,526 2,051 2,312 2,328 2,516
2,908 3,031 1,386 1,492 1,502 1,539 1,342 1,385 1,882 2,109 2,023 2,203
Operating Profit 212 223 205 211 219 233 189 141 169 202 305 313
OPM % 7% 7% 13% 12% 13% 13% 12% 9% 8% 9% 13% 12%
70 64 63 56 51 51 51 49 37 37 51 50
Interest 24 23 5 5 4 7 15 12 14 18 22 27
Depreciation 35 46 24 26 27 30 52 55 57 57 59 60
Profit before tax 222 218 240 236 238 247 173 123 136 164 274 276
Tax % 30% 30% 32% 34% 31% 35% 32% 33% 35% 35% 27% 29%
156 152 164 155 165 197 155 115 134 168 257 259
EPS in Rs 9.09 8.89 9.58 9.05 9.66 11.65 9.43 7.04 8.05 10.05 15.29 15.55
Dividend Payout % 27% 34% 35% 52% 69% 63% 80% 85% 81% 75% 56% 0%
Compounded Sales Growth
10 Years: -3%
5 Years: 10%
3 Years: 7%
TTM: 8%
Compounded Profit Growth
10 Years: 5%
5 Years: 11%
3 Years: 25%
TTM: 1%
Stock Price CAGR
10 Years: 8%
5 Years: 12%
3 Years: 24%
1 Year: -24%
Return on Equity
10 Years: 12%
5 Years: 11%
3 Years: 13%
Last Year: 14%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 28 28 28 114 114 114 171 171 171 171 171 171
Reserves 953 1,015 1,210 1,247 1,342 1,406 1,383 1,371 1,416 1,510 1,650 1,798
175 197 0 0 15 81 120 125 122 121 113 106
724 670 559 669 720 682 660 712 736 860 939 966
Total Liabilities 1,880 1,911 1,798 2,030 2,191 2,282 2,334 2,379 2,445 2,662 2,873 3,040
464 577 393 397 410 568 770 767 767 760 751 737
CWIP 77 12 11 63 138 117 24 32 11 28 52 67
Investments 0 0 248 271 293 325 375 386 436 518 565 632
1,339 1,322 1,146 1,299 1,350 1,272 1,165 1,194 1,231 1,356 1,505 1,604
Total Assets 1,880 1,911 1,798 2,030 2,191 2,282 2,334 2,379 2,445 2,662 2,873 3,040

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
167 201 150 181 129 194 189 244 2 208 274 156
-76 -42 -71 -117 -19 -137 -60 -80 137 -48 -105 23
-131 -143 -66 -73 -86 -78 -162 -149 -127 -147 -178 -189
Net Cash Flow -40 16 13 -9 24 -21 -34 15 12 12 -9 -10

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 62 53 53 60 57 57 65 69 56 57 67 69
Inventory Days 48 48 77 51 46 47 57 59 51 46 46 42
Days Payable 53 44 144 104 108 96 88 100 69 68 74 66
Cash Conversion Cycle 57 56 -14 8 -4 8 35 28 38 35 38 46
Working Capital Days 31 33 -9 30 40 44 52 33 51 41 43 63
ROCE % 22% 20% 20% 18% 17% 16% 11% 8% 8% 10% 16% 15%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
1.61% 1.62% 1.31% 1.20% 1.95% 1.82% 2.12% 2.71% 3.07% 3.22% 3.58% 2.58%
2.49% 2.50% 2.50% 2.47% 2.45% 2.48% 2.21% 2.09% 1.93% 1.90% 1.89% 1.79%
0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02% 0.02%
95.87% 95.84% 96.16% 96.29% 95.56% 95.66% 95.63% 95.17% 94.98% 94.85% 94.50% 95.61%
No. of Shareholders 96,77596,64593,74091,60087,02787,34889,28993,4111,01,9121,06,1731,07,4451,11,408

* 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

Credit ratings