Beardsell Ltd

Beardsell Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Beardsell Ltd

₹ 28.9 1.19%
05 Jun - close price
beardsell.co.in 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 NSE
  • Market Cap ₹ 114 Cr.
  • Current Price ₹ 28.9
  • High / Low ₹ 38.6 / 20.0
  • Stock P/E 9.97
  • Book Value ₹ 23.3
  • Dividend Yield 0.35 %
  • ROCE 16.7 %
  • ROE 13.2 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company has reduced debt.

Cons

  • Company has a low return on equity of 12.9% 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 ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

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
59.96 57.17 60.15 59.76 67.87 59.65 68.49 64.79 75.42 65.66 71.01 66.59 71.78
54.08 51.89 54.36 54.77 63.43 54.00 62.00 58.99 70.66 60.13 65.08 60.41 65.21
Operating Profit 5.88 5.28 5.79 4.99 4.44 5.65 6.49 5.80 4.76 5.53 5.93 6.18 6.57
OPM % 9.81% 9.24% 9.63% 8.35% 6.54% 9.47% 9.48% 8.95% 6.31% 8.42% 8.35% 9.28% 9.15%
0.07 0.23 1.12 0.77 1.49 0.13 0.44 0.31 0.35 0.40 0.58 0.23 0.74
Interest 0.98 1.05 1.16 1.02 1.28 0.97 0.95 0.94 0.76 0.77 0.88 0.95 0.57
Depreciation 1.36 1.39 1.49 2.32 2.03 1.89 1.98 1.84 1.92 1.73 1.79 1.94 1.96
Profit before tax 3.61 3.07 4.26 2.42 2.62 2.92 4.00 3.33 2.43 3.43 3.84 3.52 4.78
Tax % 10.25% 21.50% 28.17% 25.21% 63.74% 21.92% 21.00% 24.32% 23.05% 15.45% 46.61% 40.34% 8.37%
3.24 2.41 3.06 1.81 0.95 2.28 3.16 2.52 1.87 2.90 2.05 2.10 4.38
EPS in Rs 0.86 0.61 0.78 0.46 0.24 0.58 0.80 0.64 0.47 0.74 0.52 0.53 1.11
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
140 159 190 168 193 161 132 186 232 245 268 275
133 147 172 162 184 148 121 173 214 224 245 251
Operating Profit 7 12 18 6 9 12 11 13 18 21 23 24
OPM % 5% 8% 10% 4% 5% 8% 8% 7% 8% 9% 9% 9%
1 2 2 4 1 2 1 2 4 4 1 2
Interest 5 6 6 6 6 7 5 5 5 5 4 3
Depreciation 4 4 5 4 4 6 6 6 6 7 8 7
Profit before tax -0 5 10 0 -1 1 0 4 11 12 13 16
Tax % 100% 37% 43% -171% 41% 35% 221% 28% 25% 34% 22% 27%
-0 3 6 0 -1 1 -0 3 8 8 10 11
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 2.90
Dividend Payout % -468% 18% 13% 177% -90% 34% -70% 13% 4% 5% 4% 0%
Compounded Sales Growth
10 Years: 6%
5 Years: 16%
3 Years: 6%
TTM: 2%
Compounded Profit Growth
10 Years: 14%
5 Years: 115%
3 Years: 11%
TTM: 16%
Stock Price CAGR
10 Years: 6%
5 Years: 17%
3 Years: -6%
1 Year: -6%
Return on Equity
10 Years: 8%
5 Years: 12%
3 Years: 13%
Last Year: 13%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

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 31 37 36 35 35 34 43 51 63 73 84
36 37 35 41 41 42 38 28 36 33 29 22
34 43 45 43 47 43 46 49 52 57 65 63
Total Liabilities 103 115 122 125 128 125 124 128 147 161 175 177
46 53 56 54 55 59 56 51 50 64 67 69
CWIP 3 2 1 3 2 1 1 0 9 2 0 1
Investments 0 0 0 0 1 1 0 1 1 1 1 1
54 60 65 68 70 64 67 76 87 94 106 106
Total Assets 103 115 122 125 128 125 124 128 147 161 175 177

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

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 14 12 -0 13 12 12 9 15 15 19 26
-4 -11 -4 -2 -5 -2 -2 -1 -13 -13 -10 -10
1 -3 -7 1 -7 -12 -4 -7 -1 -6 -7 -7
Net Cash Flow -2 -0 0 -0 2 -2 6 0 1 -4 3 9
Free Cash Flow -3 3 7 -1 8 7 11 7 2 2 10 17
CFO/OP 18% 120% 72% 35% 145% 97% 127% 76% 101% 97% 97% 121%

Ratios

Consolidated Figures in Rs. Crores / View Standalone

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 69 66 70 82 73 75 88 69 61 61 72 63
Inventory Days 43 39 34 44 38 56 87 56 54 53 46 53
Days Payable 92 109 94 102 97 123 163 98 84 98 86 76
Cash Conversion Cycle 20 -5 10 24 14 8 12 27 31 16 31 41
Working Capital Days -16 -12 -4 -11 -33 -31 -23 1 -2 8 12 19
ROCE % 15% 21% 4% 7% 9% 7% 11% 18% 17% 16% 17%

Insights

In beta
Mar 2015 Mar 2016 Mar 2019 Mar 2020 Mar 2021 Mar 2023 Mar 2024 Mar 2025
Total Manufacturing Units
Number ・Standalone data

Log in to view insights

Please log in to see hidden values.

Login
Revenue Mix - Insulation Segment
%
EPoS Capacity Utilization - Tamil Nadu Plant
% ・Standalone data
EPoS Capacity Utilization - Thane Plant
% ・Standalone data
Revenue Contribution - EPS Division
%
Revenue Contribution - Prefab Segment
%
Raw Material Consumption - Expandable Polystyrene
Tonnes ・Standalone data
Raw Material Consumption - PPGI Coils
Tonnes ・Standalone data
Installed Capacity - EPS (Expanded Polystyrene)
Metric Tonnes
Installed Capacity - Isobuild Panels
sq. mt.
Installed Capacity - Quikbuild Panels
sq. mt.

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 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 12,31811,90512,83414,04714,38915,52716,93716,80215,41715,81915,28914,820

* 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

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