Beardsell Ltd

₹ 43.0 0.85%

26 Apr 11:19 a.m.

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 ₹ 169 Cr.
Current Price ₹ 43.0
High / Low ₹ 58.9 / 20.8
Stock P/E 16.8
Book Value ₹ 17.4
Dividend Yield 0.22 %
ROCE 18.5 %
ROE 15.2 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 47.2% CAGR over last 5 years

Cons

Company has a low return on equity of 7.95% 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 ...

Detailed Comparison with:

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
	35.12	43.40	32.31	42.22	44.34	53.93	51.13	55.99	52.92	59.52	53.04	57.55	56.79
	31.66	39.72	30.59	40.02	42.03	50.22	47.28	51.89	48.81	54.55	48.42	52.40	53.01
Operating Profit	3.46	3.68	1.72	2.20	2.31	3.71	3.85	4.10	4.11	4.97	4.62	5.15	3.78
OPM %	9.85%	8.48%	5.32%	5.21%	5.21%	6.88%	7.53%	7.32%	7.77%	8.35%	8.71%	8.95%	6.66%
	0.36	0.39	0.69	0.74	0.65	0.95	0.28	0.72	1.73	0.00	0.35	0.88	1.76
Interest	1.16	0.95	1.00	1.02	1.04	0.95	0.82	0.83	0.95	0.87	0.86	1.01	0.87
Depreciation	1.25	1.31	1.17	1.18	1.16	1.44	1.28	1.62	1.63	0.48	1.10	1.18	2.02
Profit before tax	1.41	1.81	0.24	0.74	0.76	2.27	2.03	2.37	3.26	3.62	3.01	3.84	2.65
Tax %	-3.55%	44.20%	25.00%	29.73%	36.84%	25.55%	27.09%	34.18%	34.97%	17.40%	20.93%	32.03%	19.62%
	1.46	1.01	0.18	0.52	0.48	1.69	1.48	1.56	2.12	2.99	2.38	2.61	2.13
EPS in Rs	0.39	0.27	0.05	0.14	0.13	0.45	0.40	0.42	0.57	0.80	0.60	0.66	0.54
Raw PDF

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
	96	96	105	129	148	167	148	170	139	121	173	220	227
	90	87	99	123	136	150	143	163	129	112	162	202	208
Operating Profit	5	8	6	6	12	17	5	6	10	9	11	18	19
OPM %	6%	9%	5%	5%	8%	10%	3%	4%	7%	7%	6%	8%	8%
	1	0	1	2	2	2	4	2	2	1	3	2	3
Interest	1	2	2	5	5	5	5	5	5	4	4	4	4
Depreciation	2	2	2	3	3	3	3	3	5	5	5	5	5
Profit before tax	4	5	2	-0	5	11	0	-0	2	0	4	11	13
Tax %	33%	42%	37%	-83%	36%	38%	-60%	-47%	29%	150%	28%	25%
	2	3	1	-0	3	7	1	-1	1	-0	3	8	10
EPS in Rs	0.64	0.79	0.35	-0.03	0.89	1.87	0.17	-0.18	0.29	-0.06	0.77	2.24	2.60
Dividend Payout %	20%	16%	36%	-468%	17%	10%	104%	-99%	26%	-122%	13%	0%

Compounded Sales Growth
10 Years:	9%
5 Years:	8%
3 Years:	16%
TTM:	6%

Compounded Profit Growth
10 Years:	11%
5 Years:	47%
3 Years:	85%
TTM:	48%

Stock Price CAGR
10 Years:	%
5 Years:	25%
3 Years:	67%
1 Year:	96%

Return on Equity
10 Years:	5%
5 Years:	5%
3 Years:	8%
Last Year:	15%

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	5	5	5	5	5	5	6	6	6	6	7	7	8
Reserves	25	28	29	28	30	36	35	35	35	34	44	52	61
	10	13	26	32	30	30	36	36	34	31	22	30	32
	27	25	25	30	37	35	34	37	36	41	43	50	38
Total Liabilities	67	70	84	95	102	106	111	114	110	112	117	139	138
	27	33	40	40	40	40	35	34	37	35	32	32	43
CWIP	2	1	2	3	2	0	1	2	1	1	0	9	1
Investments	0	0	0	1	2	2	2	2	2	5	5	5	5
	38	36	42	50	59	64	72	76	70	71	79	92	89
Total Assets	67	70	84	95	102	106	111	114	110	112	117	139	138

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
	4	4	1	1	11	5	-4	8	11	11	7	12
	-8	-4	-10	-4	-3	-0	3	-2	1	-2	-3	-10
	3	-0	10	1	-9	-5	2	-4	-14	-3	-6	-1
Net Cash Flow	-0	0	2	-2	-0	0	-0	2	-2	6	-1	1

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

Shareholding Pattern

Numbers in percentages

	Jun 2021	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 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	5,938	6,122	7,904	9,592	9,666	10,998	10,789	10,540	12,318	11,905	12,834	14,047

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

* 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

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