Beardsell Ltd

Beardsell Ltd

₹ 39.7 2.34%
18 Jun - close price
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

  • Market Cap 156 Cr.
  • Current Price 39.7
  • High / Low 58.9 / 25.8
  • Stock P/E 19.7
  • Book Value 18.0
  • Dividend Yield 0.25 %
  • ROCE 16.9 %
  • ROE 12.2 %
  • Face Value 2.00

Pros

  • Company has delivered good profit growth of 68.3% 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: -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: Plastic products Industry: Plastics Products

Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
43.40 32.31 42.22 44.34 53.93 51.13 55.99 52.92 59.52 53.04 57.55 56.79 64.08
39.72 30.59 40.02 42.03 50.22 47.28 51.89 48.81 54.55 48.42 52.40 53.01 60.11
Operating Profit 3.68 1.72 2.20 2.31 3.71 3.85 4.10 4.11 4.97 4.62 5.15 3.78 3.97
OPM % 8.48% 5.32% 5.21% 5.21% 6.88% 7.53% 7.32% 7.77% 8.35% 8.71% 8.95% 6.66% 6.20%
0.39 0.69 0.74 0.65 0.95 0.28 0.72 1.73 -0.00 0.35 0.88 1.76 1.33
Interest 0.95 1.00 1.02 1.04 0.95 0.82 0.83 0.95 0.87 0.86 1.01 0.87 1.14
Depreciation 1.31 1.17 1.18 1.16 1.44 1.28 1.62 1.63 0.48 1.10 1.18 2.02 1.59
Profit before tax 1.81 0.24 0.74 0.76 2.27 2.03 2.37 3.26 3.62 3.01 3.84 2.65 2.57
Tax % 44.20% 25.00% 29.73% 36.84% 25.55% 27.09% 34.18% 34.97% 17.40% 20.93% 32.03% 19.62% 64.59%
1.01 0.18 0.52 0.48 1.69 1.48 1.56 2.12 2.99 2.38 2.61 2.13 0.91
EPS in Rs 0.27 0.05 0.14 0.13 0.45 0.40 0.42 0.57 0.80 0.60 0.66 0.54 0.23
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
96 105 129 148 167 148 170 139 121 173 220 231
87 99 123 136 150 143 163 129 112 162 202 214
Operating Profit 8 6 6 12 17 5 6 10 9 11 18 18
OPM % 9% 5% 5% 8% 10% 3% 4% 7% 7% 6% 8% 8%
0 1 2 2 2 4 2 2 1 3 2 4
Interest 2 2 5 5 5 5 5 5 4 4 4 4
Depreciation 2 2 3 3 3 3 3 5 5 5 5 6
Profit before tax 5 2 -0 5 11 0 -0 2 0 4 11 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
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
Dividend Payout % 16% 36% -468% 17% 10% 104% -99% 26% -122% 13% -0% 5%
Compounded Sales Growth
10 Years: 8%
5 Years: 6%
3 Years: 24%
TTM: 5%
Compounded Profit Growth
10 Years: 20%
5 Years: 68%
3 Years: 289%
TTM: -5%
Stock Price CAGR
10 Years: 15%
5 Years: 24%
3 Years: 47%
1 Year: 35%
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
Equity Capital 5 5 5 5 5 6 6 6 6 7 7 8
Reserves 28 29 28 30 36 35 35 35 34 44 52 63
13 26 32 30 30 36 36 34 31 22 30 28
25 25 30 37 35 34 37 36 41 43 50 50
Total Liabilities 70 84 95 102 106 111 114 110 112 117 139 150
33 40 40 40 40 35 34 37 35 32 32 45
CWIP 1 2 3 2 0 1 2 1 1 0 9 2
Investments 0 0 1 2 2 2 2 2 5 5 5 5
36 42 50 59 64 72 76 70 71 79 92 97
Total Assets 70 84 95 102 106 111 114 110 112 117 139 150

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%

Shareholding Pattern

Numbers in percentages

Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 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 5,9386,1227,9049,5929,66610,99810,78910,54012,31811,90512,83414,047

* 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

Concalls