Beardsell Ltd

₹ 33.1 -1.98%

13 Jun 11:39 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 ₹ 131 Cr.
Current Price ₹ 33.1
High / Low ₹ 54.0 / 23.0
Stock P/E 13.3
Book Value ₹ 20.6
Dividend Yield 0.30 %
ROCE 15.2 %
ROE 12.9 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 51.0% CAGR over last 5 years

Cons

The company has delivered a poor sales growth of 10.8% over past five years.
Company has a low return on equity of 13.5% 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

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
	56.84	55.17	59.86	57.02	59.96	57.17	60.15	59.76	67.87	59.65	68.49	64.79	75.42
	52.64	50.79	55.74	53.61	54.08	51.89	54.36	54.77	63.43	54.00	62.00	58.99	70.66
Operating Profit	4.20	4.38	4.12	3.41	5.88	5.28	5.79	4.99	4.44	5.65	6.49	5.80	4.76
OPM %	7.39%	7.94%	6.88%	5.98%	9.81%	9.24%	9.63%	8.35%	6.54%	9.47%	9.48%	8.95%	6.31%
	0.92	0.26	0.68	2.95	0.07	0.23	1.12	0.77	1.49	0.13	0.44	0.31	0.35
Interest	1.14	1.00	1.02	1.13	0.98	1.05	1.16	1.02	1.28	0.97	0.95	0.94	0.76
Depreciation	1.73	1.60	1.94	1.33	1.36	1.39	1.49	2.32	2.03	1.89	1.98	1.84	1.92
Profit before tax	2.25	2.04	1.84	3.90	3.61	3.07	4.26	2.42	2.62	2.92	4.00	3.33	2.43
Tax %	24.00%	26.96%	44.02%	29.49%	10.25%	21.50%	28.17%	25.21%	63.74%	21.92%	21.00%	24.32%	23.05%
	1.71	1.49	1.03	2.75	3.24	2.41	3.06	1.81	0.95	2.28	3.16	2.52	1.87
EPS in Rs	0.46	0.40	0.27	0.73	0.86	0.61	0.78	0.46	0.24	0.58	0.80	0.64	0.47
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2010	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	54	140	159	190	168	193	161	132	186	232	245	268
	52	133	147	172	162	184	148	121	173	214	224	246
Operating Profit	1	7	12	18	6	9	12	11	13	18	21	23
OPM %	3%	5%	8%	10%	4%	5%	8%	8%	7%	8%	9%	8%
	4	1	2	2	4	1	2	1	2	4	4	1
Interest	0	5	6	6	6	6	7	5	5	5	5	4
Depreciation	1	4	4	5	4	4	6	6	6	6	7	8
Profit before tax	5	-0	5	10	0	-1	1	0	4	11	12	13
Tax %	33%	100%	37%	43%	-171%	41%	35%	221%	28%	25%	34%	22%
	3	-0	3	6	0	-1	1	-0	3	8	8	10
EPS in Rs		-0.03	0.85	1.49	0.10	-0.20	0.22	-0.11	0.75	2.27	2.09	2.49
Dividend Payout %	0%	-468%	18%	13%	177%	-90%	34%	-70%	13%	4%	5%	4%

Compounded Sales Growth
10 Years:	7%
5 Years:	11%
3 Years:	13%
TTM:	10%

Compounded Profit Growth
10 Years:	38%
5 Years:	51%
3 Years:	50%
TTM:	21%

Stock Price CAGR
10 Years:	13%
5 Years:	31%
3 Years:	24%
1 Year:	-13%

Return on Equity
10 Years:	8%
5 Years:	10%
3 Years:	13%
Last Year:	13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2010	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	4	5	5	5	6	6	6	6	7	7	8	8
Reserves	16	28	31	37	36	35	35	34	43	51	63	73
	3	36	37	35	41	41	42	38	28	36	33	29
	17	34	43	45	43	47	43	46	49	52	57	65
Total Liabilities	40	103	115	122	125	128	125	124	128	147	161	175
	10	46	53	56	54	55	59	56	51	50	64	67
CWIP	1	3	2	1	3	2	1	1	0	9	2	0
Investments	0	0	0	0	0	1	1	0	1	1	1	1
	29	54	60	65	68	70	64	67	76	87	94	106
Total Assets	40	103	115	122	125	128	125	124	128	147	161	175

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2010	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	3	1	14	12	-0	13	12	12	9	15	15	19
	-4	-4	-11	-4	-2	-5	-2	-2	-1	-13	-13	-10
	2	1	-3	-7	1	-7	-12	-4	-7	-1	-6	-7
Net Cash Flow	2	-2	-0	0	-0	2	-2	6	0	1	-4	3

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2010	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	80	69	66	70	82	73	75	88	69	61	61	72
Inventory Days	31	43	39	34	44	38	56	87	56	54	53	46
Days Payable	112	92	109	94	102	97	123	163	98	84	98	86
Cash Conversion Cycle	-1	20	-5	10	24	14	8	12	27	31	16	31
Working Capital Days	20	29	22	26	40	27	23	37	39	37	42	42
ROCE %	24%		15%	21%	4%	7%	9%	7%	11%	18%	17%	15%

Shareholding Pattern

Numbers in percentages

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	53.79%	53.79%	53.79%	53.79%	56.10%	56.10%	56.10%	56.10%	56.10%	56.10%	54.54%	54.54%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.00%
	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%
	0.29%	0.29%	0.29%	0.29%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%	0.27%
	45.86%	45.85%	45.85%	45.85%	43.56%	43.56%	43.56%	43.56%	43.57%	43.56%	45.10%	45.13%
No. of Shareholders	9,666	10,998	10,789	10,540	12,318	11,905	12,834	14,047	14,389	15,527	16,937	16,802

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	74.97%	74.97%	74.86%	67.58%	61.33%	52.99%	53.79%	56.10%	54.54%
	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%	45.13%
No. of Shareholders	4,310	4,909	5,041	5,226	5,442	9,592	10,540	14,047	16,802

* 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