Beardsell Ltd

₹ 24.9 -4.89%

13 Aug 3:31 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]^[2]
BSL manufactures insulation products, including prefabricated buildings, packaging, and expanded polystyrene (thermocole). It provides turn-key hot and cold insulation solutions handling erection, commissioning, and maintenance—while also operating domestic and international trading divisions.

Website NSE

Market Cap ₹ 98.2 Cr.
Current Price ₹ 24.9
High / Low ₹ 38.6 / 20.0
Stock P/E 9.11
Book Value ₹ 23.3
Dividend Yield 0.40 %
ROCE 16.7 %
ROE 13.2 %
Face Value ₹ 2.00

Add ratio to table

Edit ratios

Pros

Company has reduced debt.
Stock is trading at 1.06 times its book value

Cons

Company has a low return on equity of 12.9% over last 3 years.
Promoter holding has decreased over last 3 years: -3.42%

* 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

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	57.17	60.15	59.76	67.87	59.65	68.49	64.79	75.42	65.66	71.01	66.59	71.78	72.20
	51.89	54.36	54.77	63.43	54.00	62.00	58.99	70.66	60.13	65.08	60.41	65.21	67.94
Operating Profit	5.28	5.79	4.99	4.44	5.65	6.49	5.80	4.76	5.53	5.93	6.18	6.57	4.26
OPM %	9.24%	9.63%	8.35%	6.54%	9.47%	9.48%	8.95%	6.31%	8.42%	8.35%	9.28%	9.15%	5.90%
	0.23	1.12	0.77	1.49	0.13	0.44	0.31	0.35	0.40	0.58	0.23	0.74	0.52
Interest	1.05	1.16	1.02	1.28	0.97	0.95	0.94	0.76	0.77	0.88	0.95	0.57	0.59
Depreciation	1.39	1.49	2.32	2.03	1.89	1.98	1.84	1.92	1.73	1.79	1.94	1.96	1.90
Profit before tax	3.07	4.26	2.42	2.62	2.92	4.00	3.33	2.43	3.43	3.84	3.52	4.78	2.29
Tax %	21.50%	28.17%	25.21%	63.74%	21.92%	21.00%	24.32%	23.05%	15.45%	46.61%	40.34%	8.37%	1.31%
	2.41	3.06	1.81	0.95	2.28	3.16	2.52	1.87	2.90	2.05	2.10	4.38	2.26
EPS in Rs	0.61	0.78	0.46	0.24	0.58	0.80	0.64	0.47	0.74	0.52	0.53	1.11	0.57
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	TTM
	140	159	190	168	193	161	132	186	232	245	268	275	282
	133	147	172	162	184	148	121	173	214	224	245	251	259
Operating Profit	7	12	18	6	9	12	11	13	18	21	23	24	23
OPM %	5%	8%	10%	3.7%	4.8%	8%	8%	7%	8%	9%	9%	9%	8%
	1	2	2	4	1	2	1	2	4	4	1	2	2
Interest	5	6	6	6	6	7	5	5	5	5	4	3	3
Depreciation	4	4	5	4	4	6	6	6	6	7	8	7	8
Profit before tax	-0	5	10	0	-1	1	0	4	11	12	13	16	14
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	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	2.73
Dividend Payout %	-468%	18%	13%	177%	-90%	34%	-70%	13%	4%	5%	4%	3%

Compounded Sales Growth
10 Years:	6%
5 Years:	16%
3 Years:	6%
TTM:	3%

Compounded Profit Growth
10 Years:	14%
5 Years:	115%
3 Years:	11%
TTM:	3%

Stock Price CAGR
10 Years:	4%
5 Years:	13%
3 Years:	-2%
1 Year:	-17%

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 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

	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	56.10%	56.10%	56.10%	56.10%	56.10%	54.54%	54.54%	53.89%	52.70%	52.68%	52.68%	52.68%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.03%	0.00%	0.01%	0.00%	0.00%	0.00%	0.00%
	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.04%	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%	43.57%	43.56%	45.10%	45.13%	45.79%	46.98%	47.00%	47.00%	47.00%
No. of Shareholders	11,905	12,834	14,047	14,389	15,527	16,937	16,802	15,417	15,819	15,289	14,820	14,601

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	Jun 2026
	74.97%	74.97%	74.86%	67.58%	61.33%	52.99%	53.79%	56.10%	54.54%	52.68%	52.68%
	0.14%	0.00%	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%	0.04%
	0.00%	0.38%	0.38%	0.38%	0.38%	0.29%	0.29%	0.27%	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%	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	14,601

* 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