Beardsell Ltd

₹ 29.5 0.79%

03 Jul 1:54 p.m.

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 NSE

Market Cap ₹ 116 Cr.
Current Price ₹ 29.5
High / Low ₹ 38.6 / 20.0
Stock P/E 10.3
Book Value ₹ 23.2
Dividend Yield 0.33 %
ROCE 16.5 %
ROE 13.1 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.

Cons

Company has a low return on equity of 12.6% 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

Industrials Capital Goods Industrial Products Other Industrial Products

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	59.52	53.04	57.55	56.79	64.08	54.92	63.99	60.70	70.91	62.93	67.19	62.19	68.88
	54.55	48.42	52.40	53.01	60.11	50.23	58.05	55.93	66.66	58.00	61.92	56.71	63.06
Operating Profit	4.97	4.62	5.15	3.78	3.97	4.69	5.94	4.77	4.25	4.93	5.27	5.48	5.82
OPM %	8.35%	8.71%	8.95%	6.66%	6.20%	8.54%	9.28%	7.86%	5.99%	7.83%	7.84%	8.81%	8.45%
	0.00	0.35	0.88	1.76	1.33	0.54	0.47	0.79	0.37	0.63	0.90	0.54	1.02
Interest	0.87	0.86	1.01	0.87	1.14	0.81	0.82	0.83	0.62	0.69	0.80	0.84	0.43
Depreciation	0.48	1.10	1.18	2.02	1.59	1.55	1.65	1.48	1.62	1.54	1.59	1.74	1.69
Profit before tax	3.62	3.01	3.84	2.65	2.57	2.87	3.94	3.25	2.38	3.33	3.78	3.44	4.72
Tax %	17.40%	20.93%	32.03%	19.62%	64.59%	22.65%	21.07%	24.92%	23.53%	17.72%	42.59%	41.28%	8.05%
	2.99	2.38	2.61	2.13	0.91	2.22	3.11	2.44	1.82	2.74	2.17	2.02	4.34
EPS in Rs	0.80	0.60	0.66	0.54	0.23	0.56	0.79	0.62	0.46	0.69	0.55	0.51	1.10
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	129	148	167	148	170	139	121	173	220	231	251	261
	123	136	150	143	163	129	112	162	202	213	231	240
Operating Profit	6	12	17	5	6	10	9	11	18	18	20	22
OPM %	5%	8%	10%	3%	4%	7%	7%	6%	8%	8%	8%	8%
	2	2	2	4	2	2	1	3	2	4	2	3
Interest	5	5	5	5	5	5	4	4	4	4	3	3
Depreciation	3	3	3	3	3	5	5	5	5	6	6	7
Profit before tax	-0	5	11	0	-0	2	0	4	11	12	12	15
Tax %	83%	36%	38%	-60%	47%	29%	150%	28%	25%	34%	23%	26%
	-0	3	7	1	-1	1	-0	3	8	8	10	11
EPS in Rs	-0.03	0.89	1.87	0.17	-0.18	0.29	-0.06	0.77	2.24	2.01	2.43	2.86
Dividend Payout %	-468%	17%	10%	104%	-99%	26%	-122%	13%	4%	5%	4%	4%

Compounded Sales Growth
10 Years:	6%
5 Years:	17%
3 Years:	6%
TTM:	4%

Compounded Profit Growth
10 Years:	13%
5 Years:	142%
3 Years:	11%
TTM:	18%

Stock Price CAGR
10 Years:	4%
5 Years:	19%
3 Years:	3%
1 Year:	-1%

Return on Equity
10 Years:	9%
5 Years:	12%
3 Years:	13%
Last Year:	13%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	5	5	5	6	6	6	6	7	7	8	8	8
Reserves	28	30	36	35	35	35	34	44	52	63	73	84
	32	30	30	36	36	34	31	22	30	28	26	20
	30	37	35	34	37	36	41	43	50	50	57	54
Total Liabilities	95	102	106	111	114	110	112	117	139	150	164	165
	40	40	40	35	34	37	35	32	32	45	49	49
CWIP	3	2	0	1	2	1	1	0	9	2	0	0
Investments	1	2	2	2	2	2	5	5	5	5	6	6
	50	59	64	72	76	70	71	79	92	97	109	110
Total Assets	95	102	106	111	114	110	112	117	139	150	164	165

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	1	11	5	-4	8	11	11	7	12	11	14	20
	-4	-3	-0	3	-2	1	-2	-3	-10	-11	-7	-4
	1	-9	-5	2	-4	-14	-3	-6	-1	-5	-5	-7
Net Cash Flow	-2	-0	0	-0	2	-2	6	-1	1	-5	2	9
Free Cash Flow	-3	8	3	-1	5	9	9	4	2	-1	6	15
CFO/OP	24%	98%	38%	-43%	128%	115%	146%	77%	81%	88%	86%	105%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Debtor Days	65	62	77	103	97	102	110	84	83	80	91	77
Inventory Days	34	28	28	34	30	45	65	44	42	42	38	39
Days Payable	86	99	85	90	82	112	148	91	91	73	78	59
Cash Conversion Cycle	13	-9	20	47	45	35	27	37	34	49	50	57
Working Capital Days	-7	9	24	29	5	15	21	26	18	30	33	42
ROCE %	7%	16%	23%	3%	6%	8%	7%	11%	18%	17%	15%	17%

Insights

In beta

Mar 2016

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Insulation Segment Revenue Share
%

xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx	xx.xx
x	x	x	x	x	x	x	x	x	x
		x	x	x	x	x	x	x
				x	x	x	xx
							x,xxx	x,xxx	x,xxx
							xxx,xxx	xxx,xxx	xxx,xxx
							xxx,xxx	xxx,xxx	xxx,xxx

Please log in to see hidden values.

Number of Manufacturing Plants
count

Number of Branches
count

Top 5 Customer Concentration
%

Installed Capacity - EPS
MT

Installed Capacity - Isobuild
sq.mt

Installed Capacity - Quikbuild
sq.mt

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026
	56.10%	56.10%	56.10%	56.10%	56.10%	56.10%	54.54%	54.54%	53.89%	52.70%	52.68%	52.68%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.00%	0.01%	0.00%	0.00%	0.00%
	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.04%	0.04%	0.04%	0.04%
	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%
	43.56%	43.56%	43.56%	43.56%	43.57%	43.56%	45.10%	45.13%	45.79%	46.98%	47.00%	47.00%
No. of Shareholders	12,318	11,905	12,834	14,047	14,389	15,527	16,937	16,802	15,417	15,819	15,289	14,820

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	74.97%	74.97%	74.86%	67.58%	61.33%	52.99%	53.79%	56.10%	54.54%	52.68%
	0.14%	0.00%	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%	0.04%
	0.00%	0.38%	0.38%	0.38%	0.38%	0.29%	0.29%	0.27%	0.27%	0.27%
	24.51%	24.56%	24.67%	31.95%	38.20%	46.66%	45.85%	43.56%	45.13%	47.00%
No. of Shareholders	4,310	4,909	5,041	5,226	5,442	9,592	10,540	14,047	16,802	14,820

* 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

AI Summary
PPT
Feb 2018

Transcript

AI Summary
PPT
Dec 2017

Transcript

AI Summary
PPT
Sep 2017

Transcript

AI Summary
PPT
Feb 2017

Transcript

AI Summary
PPT
Nov 2016

Transcript

AI Summary
PPT