Beardsell Ltd

₹ 40.7 -2.09%

13 Dec - 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 ₹ 161 Cr.
Current Price ₹ 40.7
High / Low ₹ 58.9 / 31.5
Stock P/E 19.2
Book Value ₹ 19.4
Dividend Yield 0.25 %
ROCE 17.3 %
ROE 12.0 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 67.9% CAGR over last 5 years

Cons

Company has a low return on equity of 11.6% over last 3 years.
Promoter holding has decreased over last 3 years: -4.67%

* 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: Plastic products Industry: Plastics Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	42.22	44.34	53.93	51.13	55.99	52.92	59.52	53.04	57.55	56.79	64.08	54.92	63.99
	40.02	42.03	50.22	47.28	51.89	48.81	54.55	48.42	52.40	53.01	60.11	50.23	58.05
Operating Profit	2.20	2.31	3.71	3.85	4.10	4.11	4.97	4.62	5.15	3.78	3.97	4.69	5.94
OPM %	5.21%	5.21%	6.88%	7.53%	7.32%	7.77%	8.35%	8.71%	8.95%	6.66%	6.20%	8.54%	9.28%
	0.74	0.65	0.95	0.28	0.72	1.73	0.00	0.35	0.88	1.76	1.33	0.54	0.47
Interest	1.02	1.04	0.95	0.82	0.83	0.95	0.87	0.86	1.01	0.87	1.14	0.81	0.82
Depreciation	1.18	1.16	1.44	1.28	1.62	1.63	0.48	1.10	1.18	2.02	1.59	1.55	1.65
Profit before tax	0.74	0.76	2.27	2.03	2.37	3.26	3.62	3.01	3.84	2.65	2.57	2.87	3.94
Tax %	29.73%	36.84%	25.55%	27.09%	34.18%	34.97%	17.40%	20.93%	32.03%	19.62%	64.59%	22.65%	21.07%
	0.52	0.48	1.69	1.48	1.56	2.12	2.99	2.38	2.61	2.13	0.91	2.22	3.11
EPS in Rs	0.14	0.13	0.45	0.40	0.42	0.57	0.80	0.60	0.66	0.54	0.23	0.56	0.79
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
	96	105	129	148	167	148	170	139	121	173	220	231	240
	87	99	123	136	150	143	163	129	112	162	202	213	221
Operating Profit	8	6	6	12	17	5	6	10	9	11	18	18	18
OPM %	9%	5%	5%	8%	10%	3%	4%	7%	7%	6%	8%	8%	8%
	0	1	2	2	2	4	2	2	1	3	2	4	4
Interest	2	2	5	5	5	5	5	5	4	4	4	4	4
Depreciation	2	2	3	3	3	3	3	5	5	5	5	6	7
Profit before tax	5	2	-0	5	11	0	-0	2	0	4	11	12	12
Tax %	42%	37%	83%	36%	38%	-60%	47%	29%	150%	28%	25%	34%
	3	1	-0	3	7	1	-1	1	-0	3	8	8	8
EPS in Rs	0.79	0.35	-0.03	0.89	1.87	0.17	-0.18	0.29	-0.06	0.77	2.24	2.01	2.12
Dividend Payout %	16%	36%	-468%	17%	10%	104%	-99%	26%	-122%	13%	4%	5%

Compounded Sales Growth
10 Years:	8%
5 Years:	6%
3 Years:	24%
TTM:	8%

Compounded Profit Growth
10 Years:	20%
5 Years:	68%
3 Years:	287%
TTM:	-17%

Stock Price CAGR
10 Years:	16%
5 Years:	41%
3 Years:	50%
1 Year:	-15%

Return on Equity
10 Years:	6%
5 Years:	8%
3 Years:	12%
Last Year:	12%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
Equity Capital	5	5	5	5	5	6	6	6	6	7	7	8	8
Reserves	28	29	28	30	36	35	35	35	34	44	52	63	68
	13	26	32	30	30	36	36	34	31	22	30	28	29
	25	25	30	37	35	34	37	36	41	43	50	50	49
Total Liabilities	70	84	95	102	106	111	114	110	112	117	139	150	154
	33	40	40	40	40	35	34	37	35	32	32	45	48
CWIP	1	2	3	2	0	1	2	1	1	0	9	2	1
Investments	0	0	1	2	2	2	2	2	5	5	5	5	5
	36	42	50	59	64	72	76	70	71	79	92	97	100
Total Assets	70	84	95	102	106	111	114	110	112	117	139	150	154

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
	4	1	1	11	5	-4	8	11	11	7	12	11
	-4	-10	-4	-3	-0	3	-2	1	-2	-3	-10	-11
	-0	10	1	-9	-5	2	-4	-14	-3	-6	-1	-5
Net Cash Flow	0	2	-2	-0	0	-0	2	-2	6	-1	1	-5

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Debtor Days	72	72	65	62	77	103	97	102	110	84	83	80
Inventory Days	41	38	34	28	28	34	30	45	65	44	42	42
Days Payable	106	88	86	99	85	90	82	112	148	91	91	88
Cash Conversion Cycle	7	22	13	-9	20	47	45	35	27	37	34	34
Working Capital Days	18	29	36	40	53	80	67	66	69	59	52	59
ROCE %	16%	8%	7%	16%	23%	3%	6%	8%	7%	11%	18%	17%

Shareholding Pattern

Numbers in percentages

2 Recently

	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
	53.04%	52.99%	53.79%	53.79%	53.79%	53.79%	56.10%	56.10%	56.10%	56.10%	56.10%	56.10%
	0.09%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%
	0.38%	0.29%	0.29%	0.29%	0.29%	0.29%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%
	46.49%	46.66%	45.86%	45.85%	45.85%	45.85%	43.56%	43.56%	43.56%	43.56%	43.57%	43.56%
No. of Shareholders	7,904	9,592	9,666	10,998	10,789	10,540	12,318	11,905	12,834	14,047	14,389	15,527

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Sep 2024
	74.97%	74.97%	74.86%	67.58%	61.33%	52.99%	53.79%	56.10%	56.10%
	0.14%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%
	0.38%	0.09%	0.09%	0.09%	0.09%	0.06%	0.06%	0.06%	0.06%
	0.00%	0.38%	0.38%	0.38%	0.38%	0.29%	0.29%	0.27%	0.27%
	24.51%	24.56%	24.67%	31.95%	38.20%	46.66%	45.85%	43.56%	43.56%
No. of Shareholders	4,310	4,909	5,041	5,226	5,442	9,592	10,540	14,047	15,527

* 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

All

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