Beardsell Ltd
Incorporated in 1936, Beardsell Ltd is a manufacturer and supplier of Expanded Polystyrene products and Prefabricated
Building[1]
- Market Cap ₹ 152 Cr.
- Current Price ₹ 38.6
- High / Low ₹ 58.9 / 20.8
- Stock P/E 14.4
- Book Value ₹ 17.4
- Dividend Yield 0.26 %
- ROCE 18.2 %
- ROE 15.4 %
- Face Value ₹ 2.00
Pros
- Company has delivered good profit growth of 44.4% CAGR over last 5 years
Cons
- The company has delivered a poor sales growth of 6.69% over past five years.
- Company has a low return on equity of 7.96% 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.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
51 | 54 | 140 | 159 | 190 | 168 | 193 | 161 | 132 | 186 | 232 | 237 | |
51 | 52 | 133 | 147 | 172 | 162 | 184 | 148 | 121 | 173 | 214 | 215 | |
Operating Profit | -1 | 1 | 7 | 12 | 18 | 6 | 9 | 12 | 11 | 13 | 18 | 22 |
OPM % | -1% | 3% | 5% | 8% | 10% | 4% | 5% | 8% | 8% | 7% | 8% | 9% |
2 | 4 | 1 | 2 | 2 | 4 | 1 | 2 | 1 | 2 | 4 | 2 | |
Interest | 0 | 0 | 5 | 6 | 6 | 6 | 6 | 7 | 5 | 5 | 5 | 4 |
Depreciation | 1 | 1 | 4 | 4 | 5 | 4 | 4 | 6 | 6 | 6 | 6 | 7 |
Profit before tax | 1 | 5 | -0 | 5 | 10 | 0 | -1 | 1 | 0 | 4 | 11 | 13 |
Tax % | 55% | 33% | -100% | 37% | 43% | -171% | -41% | 35% | 221% | 28% | 25% | |
0 | 3 | -0 | 3 | 6 | 0 | -1 | 1 | -0 | 3 | 8 | 11 | |
EPS in Rs | -0.03 | 0.85 | 1.49 | 0.10 | -0.20 | 0.22 | -0.11 | 0.75 | 2.27 | 2.71 | ||
Dividend Payout % | 0% | 0% | -468% | 18% | 13% | 177% | -90% | 34% | -70% | 13% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 7% |
3 Years: | 13% |
TTM: | 4% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 44% |
3 Years: | 89% |
TTM: | 51% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 21% |
3 Years: | 60% |
1 Year: | 74% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 5% |
3 Years: | 8% |
Last Year: | 15% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 4 | 4 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 8 |
Reserves | 13 | 16 | 28 | 31 | 37 | 36 | 35 | 35 | 34 | 43 | 51 | 61 |
0 | 3 | 36 | 37 | 35 | 41 | 41 | 42 | 38 | 28 | 36 | 36 | |
15 | 17 | 34 | 43 | 45 | 43 | 47 | 43 | 46 | 49 | 52 | 51 | |
Total Liabilities | 32 | 40 | 103 | 115 | 122 | 125 | 128 | 125 | 124 | 128 | 147 | 156 |
6 | 10 | 46 | 53 | 56 | 54 | 55 | 59 | 56 | 51 | 50 | 62 | |
CWIP | 1 | 1 | 3 | 2 | 1 | 3 | 2 | 1 | 1 | 0 | 9 | 1 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 1 | 1 |
24 | 29 | 54 | 60 | 65 | 68 | 70 | 64 | 67 | 76 | 87 | 92 | |
Total Assets | 32 | 40 | 103 | 115 | 122 | 125 | 128 | 125 | 124 | 128 | 147 | 156 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|
6 | 3 | 1 | 14 | 12 | -0 | 13 | 12 | 12 | 9 | 15 | |
-3 | -4 | -4 | -11 | -4 | -2 | -5 | -2 | -2 | -1 | -13 | |
-2 | 2 | 1 | -3 | -7 | 1 | -7 | -12 | -4 | -7 | -1 | |
Net Cash Flow | 1 | 2 | -2 | -0 | 0 | -0 | 2 | -2 | 6 | 0 | 1 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2009 | Mar 2010 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 71 | 80 | 69 | 66 | 70 | 82 | 73 | 75 | 88 | 69 | 61 |
Inventory Days | 21 | 31 | 43 | 39 | 34 | 44 | 38 | 56 | 87 | 56 | 54 |
Days Payable | 97 | 112 | 92 | 109 | 94 | 102 | 97 | 123 | 163 | 98 | 84 |
Cash Conversion Cycle | -4 | -1 | 20 | -5 | 10 | 24 | 14 | 8 | 12 | 27 | 31 |
Working Capital Days | 16 | 20 | 29 | 22 | 26 | 40 | 27 | 23 | 37 | 39 | 37 |
ROCE % | 24% | 15% | 21% | 4% | 7% | 9% | 7% | 11% | 18% |
Documents
Announcements
- Compliance Certificate For Year Ended 31/03/2024 13 Apr
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 13 Apr
-
Order Of CESTAT
10 Apr - Submitting order passed by CESTAT in the matter of a Central Sales Tax Appeal.
- Closure of Trading Window 29 Mar
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 22 Mar
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2015
from nse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
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