Blue Dart Express Ltd
Blue Dart Express is engaged in the business of integrated air and ground transportation and distribution of time sensitive packages to various destinations, primarily within India.(Source : 202003 Annual Report Page No:125)
- Market Cap ₹ 11,143 Cr.
- Current Price ₹ 4,696
- High / Low ₹ 4,950 / 1,822
- Stock P/E 61,905
- Book Value ₹ 172
- Dividend Yield 0.00 %
- ROCE 13.1 %
- ROE 0.29 %
- Face Value ₹ 10.0
Pros
- No pros found. Suggest something.
Cons
- Stock is trading at 27.35 times its book value
- Company has low interest coverage ratio.
- The company has delivered a poor sales growth of 6.92% over past five years.
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Jun 2005 | Jun 2018 | Sep 2018 | Dec 2018 | Mar 2019 | Jun 2019 | Sep 2019 | Dec 2019 | Mar 2020 | Jun 2020 | Sep 2020 | Dec 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
130 | 735 | 800 | 858 | 782 | 789 | 802 | 858 | 726 | 416 | 867 | 1,037 | |
108 | 666 | 733 | 768 | 722 | 675 | 676 | 716 | 634 | 459 | 638 | 785 | |
Operating Profit | 22 | 69 | 68 | 89 | 60 | 113 | 126 | 142 | 92 | -43 | 229 | 252 |
OPM % | 17% | 9% | 8% | 10% | 8% | 14% | 16% | 17% | 13% | -10% | 26% | 24% |
Other Income | 0 | 5 | 5 | 5 | 5 | 6 | 7 | -62 | 1 | 3 | -29 | 14 |
Interest | 1 | 9 | 10 | 12 | 12 | 30 | 29 | 29 | 30 | 28 | 30 | 27 |
Depreciation | 4 | 30 | 31 | 34 | 34 | 81 | 83 | 88 | 95 | 96 | 112 | 115 |
Profit before tax | 17 | 35 | 31 | 49 | 18 | 9 | 21 | -38 | -31 | -163 | 57 | 124 |
Tax % | 39% | 35% | 28% | 35% | 33% | 34% | 29% | 15% | 3% | 23% | 26% | 23% |
Net Profit | 11 | 23 | 23 | 32 | 12 | 6 | 15 | -32 | -31 | -126 | 42 | 95 |
EPS in Rs | 9.68 | 9.50 | 13.49 | 5.16 | 2.52 | 6.17 | -13.45 | -12.88 | -53.03 | 17.84 | 40.17 | |
Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes | Notes |
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Dec 2008 | Dec 2009 | Dec 2010 | Dec 2011 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
977 | 908 | 1,150 | 1,495 | 2,172 | 1,937 | 2,272 | 2,563 | 2,690 | 2,799 | 3,174 | 3,175 | 3,046 | |
851 | 803 | 995 | 1,315 | 1,892 | 1,764 | 2,048 | 2,157 | 2,348 | 2,447 | 2,888 | 2,701 | 2,516 | |
Operating Profit | 126 | 104 | 155 | 180 | 280 | 172 | 224 | 406 | 342 | 352 | 286 | 475 | 530 |
OPM % | 13% | 12% | 14% | 12% | 13% | 9% | 10% | 16% | 13% | 13% | 9% | 15% | 17% |
Other Income | 11 | 8 | 5 | 22 | 29 | 39 | 25 | 35 | 26 | 20 | 19 | -49 | -12 |
Interest | 0 | 1 | 0 | 0 | 0 | 0 | 11 | 43 | 45 | 40 | 43 | 117 | 115 |
Depreciation | 17 | 18 | 19 | 22 | 35 | 27 | 44 | 102 | 104 | 114 | 128 | 347 | 417 |
Profit before tax | 119 | 94 | 141 | 180 | 274 | 184 | 194 | 296 | 219 | 217 | 134 | -39 | -14 |
Tax % | 35% | 35% | 33% | 32% | 30% | 34% | 34% | 33% | 36% | 33% | 33% | -7% | |
Net Profit | 78 | 61 | 95 | 124 | 193 | 123 | 129 | 197 | 140 | 145 | 90 | -42 | -19 |
EPS in Rs | 32.86 | 25.78 | 39.91 | 52.34 | 81.46 | 51.67 | 54.51 | 82.95 | 58.93 | 60.99 | 37.83 | -17.64 | -7.90 |
Dividend Payout % | 3% | 4% | 3% | 4% | 87% | 29% | 294% | 36% | 25% | 21% | 33% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 13% |
5 Years: | 7% |
3 Years: | 6% |
TTM: | -6% |
Compounded Profit Growth | |
---|---|
10 Years: | -31% |
5 Years: | -59% |
3 Years: | -78% |
TTM: | -100% |
Stock Price CAGR | |
---|---|
10 Years: | 17% |
5 Years: | -3% |
3 Years: | 3% |
1 Year: | 71% |
Return on Equity | |
---|---|
10 Years: | 24% |
5 Years: | 25% |
3 Years: | 15% |
Last Year: | 0% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Dec 2008 | Dec 2009 | Dec 2010 | Dec 2011 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | 24 | |
Reserves | 371 | 429 | 521 | 640 | 636 | 619 | 284 | 358 | 406 | 508 | 554 | 467 | 384 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 332 | 397 | 491 | 418 | 573 | 532 | 1,083 |
116 | 126 | 151 | 180 | 391 | 297 | 349 | 486 | 477 | 553 | 661 | 1,618 | 1,148 | |
Total Liabilities | 511 | 580 | 697 | 844 | 1,051 | 940 | 988 | 1,265 | 1,397 | 1,503 | 1,811 | 2,641 | 2,639 |
174 | 172 | 184 | 233 | 221 | 228 | 216 | 453 | 471 | 518 | 654 | 1,665 | 1,547 | |
CWIP | 9 | 17 | 27 | 3 | 12 | 8 | 25 | 21 | 67 | 99 | 91 | 18 | 21 |
Investments | 71 | 105 | 97 | 74 | 23 | 24 | 26 | 0 | 0 | 0 | 0 | 0 | 87 |
257 | 285 | 389 | 534 | 795 | 679 | 721 | 790 | 860 | 885 | 1,066 | 958 | 984 | |
Total Assets | 511 | 580 | 697 | 844 | 1,051 | 940 | 988 | 1,265 | 1,397 | 1,503 | 1,811 | 2,641 | 2,639 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Dec 2008 | Dec 2009 | Dec 2010 | Dec 2011 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
55 | 38 | 38 | 107 | 183 | 120 | 153 | 361 | 225 | 317 | 243 | 364 | |
-35 | -58 | -25 | -99 | 25 | 39 | 32 | -149 | -228 | -190 | -280 | -193 | |
-3 | -3 | -3 | -3 | -6 | -294 | -126 | -95 | -33 | -152 | 79 | -340 | |
Net Cash Flow | 17 | -23 | 9 | 5 | 202 | -136 | 60 | 118 | -36 | -25 | 42 | -169 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Dec 2008 | Dec 2009 | Dec 2010 | Dec 2011 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 34% | 22% | 28% | 30% | 43% | 28% | 32% | 48% | 31% | 28% | 17% | 13% |
Debtor Days | 43 | 51 | 49 | 46 | 38 | 50 | 47 | 41 | 49 | 55 | 56 | 61 |
Inventory Turnover | 3.49 | 3.63 | 4.19 | 4.18 | 6.13 | 5.75 | 5.03 | 15.02 | 8.49 | 9.48 | 11.13 | 8.84 |
Documents
Add documentRecent announcements
- Announcement under Regulation 30 (LODR)-Change in Directorate 24 Feb
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome 9 Feb
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Outcome 8 Feb
- Announcement under Regulation 30 (LODR)-Investor Presentation 4 Feb
- Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation 4 Feb
View all
Annual reports
- 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 2014 from bse
- Financial Year 2013 from bse
- Financial Year 2011 from bse
- Financial Year 2010 from bse
- Financial Year 2009 from nse