Nifty
Sensex
:
:
10234.45
32609.16
3.60 (0.04%)
-24.48 (-0.08%)

Diversified

Rating :
56/99

BSE: 523319 | NSE: BALMLAWRIE

224.20
0.75 (0.34%)
17-Oct-2017 | 3:53PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 224.00
  • 226.05
  • 221.55
  • 223.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  • 58428
  • 131.00
  • 286.75
  • 170.31

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,542.26
  • 15.57
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,012.42
  • 3.14%
  • 2.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0%
  • 64.92%
  • 20.39%
  • FII
  • DII
  • Others
  • 0.07%
  • 8.4%
  • 6.22%

Chart

Price | P:E | P:BV | EV:EBITDA

Quarterly Results

Standalone Figures in Rs. Crores

Description
Jun 17
Jun 16
Var%
Mar 17
Mar 16
Var%
Dec 16
Dec 15
Var%
Sep 16
Sep 15
Var%
Net Sales
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Net Sales
1,706.36
1,594.55
3,258.25
3,124.77
3,018.29
2,671.44
2,387.08
1,963.81
1,967.62
1,729.50
Net Sales Growth
7.01%
-51.06%
4.27%
3.53%
12.98%
11.91%
21.55%
-0.19%
13.77%
 
Cost Of Goods Sold
1,081.55
980.45
2,499.86
2,397.54
2,321.74
2,038.86
1,807.02
701.35
649.46
602.13
Gross Profit
624.81
614.10
758.39
727.23
696.54
632.58
580.07
1,262.46
1,318.16
1,127.37
GP Margin
36.62%
38.51%
23.28%
23.27%
23.08%
23.68%
24.30%
64.29%
66.99%
65.18%
Total Expenditure
1,497.98
1,390.89
3,040.53
2,919.86
2,788.71
2,462.37
2,187.93
1,844.08
1,835.00
1,606.58
Power & Fuel Cost
27.12
25.55
48.08
51.74
48.53
39.58
32.99
29.04
26.17
21.26
% Of Sales
1.59%
1.60%
1.48%
1.66%
1.61%
1.48%
1.38%
1.48%
1.33%
1.23%
Employee Cost
197.20
196.91
235.73
222.12
203.02
178.95
169.99
152.33
135.31
113.30
% Of Sales
11.56%
12.35%
7.23%
7.11%
6.73%
6.70%
7.12%
7.76%
6.88%
6.55%
Manufacturing Exp.
38.30
38.15
56.77
55.37
48.75
43.65
41.51
822.06
907.06
762.25
% Of Sales
2.24%
2.39%
1.74%
1.77%
1.62%
1.63%
1.74%
41.86%
46.10%
44.07%
General & Admin Exp.
72.74
68.69
84.04
87.88
81.12
66.55
61.83
63.46
57.44
47.25
% Of Sales
4.26%
4.31%
2.58%
2.81%
2.69%
2.49%
2.59%
3.23%
2.92%
2.73%
Selling & Distn. Exp.
10.12
10.46
13.93
13.32
12.57
9.75
13.53
9.94
9.52
14.47
% Of Sales
0.59%
0.66%
0.43%
0.43%
0.42%
0.36%
0.57%
0.51%
0.48%
0.84%
Miscellaneous Exp.
70.94
70.68
102.12
91.89
72.98
85.03
61.06
65.90
50.04
14.47
% Of Sales
4.16%
4.43%
3.13%
2.94%
2.42%
3.18%
2.56%
3.36%
2.54%
2.66%
EBITDA
208.38
203.66
217.72
204.91
229.58
209.07
199.15
119.73
132.62
122.92
EBITDA Margin
12.21%
12.77%
6.68%
6.56%
7.61%
7.83%
8.34%
6.10%
6.74%
7.11%
Other Income
75.83
64.84
69.32
76.50
59.68
51.12
44.35
81.56
71.68
59.89
Interest
4.54
4.55
22.70
24.06
22.69
23.01
24.24
26.22
17.55
11.34
Depreciation
25.87
24.02
46.21
35.27
37.85
34.97
31.48
31.48
22.82
24.38
PBT
253.81
239.92
218.14
222.09
228.70
202.22
187.79
143.59
163.93
147.09
Tax
83.74
75.90
66.01
66.41
61.56
54.15
59.46
33.49
54.78
47.27
Tax Rate
32.99%
31.64%
30.26%
29.90%
26.92%
26.78%
31.66%
21.84%
33.42%
32.14%
PAT
170.08
164.02
152.13
155.69
166.07
148.06
128.33
119.50
108.23
99.65
PAT before Minority Interest
170.08
164.02
152.13
155.69
167.15
148.06
128.33
119.84
109.15
99.82
Minority Interest
0.00
0.00
0.00
0.00
-1.08
0.00
0.00
-0.34
-0.92
-0.17
PAT Margin
9.97%
10.29%
4.67%
4.98%
5.50%
5.54%
5.38%
6.09%
5.50%
5.76%
PAT Growth
3.69%
7.82%
-2.29%
-6.25%
12.16%
15.37%
7.39%
10.41%
8.61%
 
Unadjusted EPS
14.92
14.39
53.38
54.63
58.65
90.91
78.80
73.60
67.03
61.28

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Shareholder's Funds
1,358.85
1,238.74
1,043.29
981.32
863.03
758.48
650.63
567.24
497.51
414.73
Share Capital
114.00
28.50
28.50
28.50
16.29
16.29
16.29
16.29
16.29
16.29
Total Reserves
1,244.85
1,210.24
1,014.79
952.82
846.75
742.19
634.34
550.95
481.22
398.44
Non-Current Liabilities
88.07
96.45
144.99
139.41
170.72
177.29
172.11
237.05
167.71
106.26
Secured Loans
0.00
0.00
86.82
91.89
113.45
124.08
125.11
191.07
148.32
82.19
Unsecured Loans
0.00
0.00
2.59
2.59
0.86
1.40
1.87
27.91
5.65
3.35
Long Term Provisions
55.79
65.42
12.29
10.35
9.82
7.89
6.55
0.00
0.00
0.00
Current Liabilities
582.99
462.99
713.93
752.06
688.93
680.46
659.67
558.80
618.92
467.91
Trade Payables
307.12
224.29
303.54
346.51
303.27
277.65
273.58
439.10
456.05
368.24
Other Current Liabilities
210.22
190.16
203.19
211.83
203.01
180.43
180.94
16.34
20.76
21.70
Short Term Borrowings
0.00
0.00
86.43
71.97
64.49
73.89
72.55
0.00
0.00
0.00
Short Term Provisions
65.65
48.54
120.77
121.75
118.16
148.49
132.60
103.36
142.11
77.97
Total Liabilities
2,029.91
1,798.18
1,902.21
1,872.79
1,726.14
1,619.29
1,484.72
1,363.09
1,284.14
988.90
Net Block
396.12
393.42
577.13
464.02
451.52
415.04
372.82
366.39
319.16
253.59
Gross Block
443.80
415.92
1,071.24
881.68
840.54
783.31
702.20
673.54
578.12
525.24
Accumulated Depreciation
47.68
22.50
494.11
417.66
389.02
368.27
329.38
305.98
257.45
269.54
Non Current Assets
777.75
697.21
605.66
559.21
492.07
456.98
451.18
394.15
326.48
277.69
Capital Work in Progress
62.66
10.99
11.62
77.19
12.06
11.59
43.52
27.40
7.17
23.90
Non Current Investment
271.96
248.21
0.14
0.15
0.15
0.15
0.15
0.36
0.15
0.20
Long Term Loans & Adv.
12.64
11.79
16.76
17.86
28.34
30.21
34.70
0.00
0.00
0.00
Other Non Current Assets
34.38
32.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,252.17
1,100.98
1,296.55
1,313.58
1,234.08
1,162.31
1,033.54
968.94
957.61
710.76
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
151.70
119.76
316.53
308.58
283.56
287.25
268.02
227.00
289.61
189.43
Sundry Debtors
281.61
230.33
469.02
525.75
449.28
439.08
389.38
318.00
294.57
316.19
Cash & Bank
529.84
464.97
387.79
372.10
412.02
356.81
304.42
305.08
294.57
129.48
Other Current Assets
289.03
224.53
27.69
28.85
89.22
79.17
71.72
118.86
78.86
75.66
Short Term Loans & Adv.
56.52
61.39
95.51
78.30
67.31
68.14
64.00
118.86
78.86
75.66
Net Current Assets
669.17
637.99
582.62
561.52
545.15
481.85
373.87
410.14
338.69
242.85
Total Assets
2,029.92
1,798.19
1,902.21
1,872.79
1,726.15
1,619.29
1,484.72
1,363.09
1,284.14
988.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Cash From Operating Activity
183.55
150.30
200.95
166.88
201.19
140.19
104.79
91.74
200.45
112.96
PBT
253.81
239.92
250.07
221.72
227.13
201.52
186.01
142.00
159.22
140.80
Adjustment
7.84
5.57
42.93
28.12
33.47
28.41
31.25
32.10
43.27
37.80
Changes in Working Capital
5.33
-7.75
-33.99
-22.59
10.36
-36.62
-53.31
-13.17
31.24
-31.83
Cash after chg. in Working capital
266.98
237.74
259.01
227.25
270.96
193.31
163.95
160.93
233.73
146.77
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-83.43
-87.44
-72.59
-60.37
-69.77
-53.12
-59.16
-63.74
-22.81
-28.04
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-119.57
-70.78
-42.33
-75.59
-45.27
-15.91
-61.44
-38.05
-65.60
-32.78
Net Fixed Assets
-43.80
187.75
-67.74
-105.44
-43.83
-25.44
-35.53
-27.37
-9.84
-10.28
Net Investments
-29.55
-1.05
-0.01
-2.22
-9.75
11.82
-13.30
6.12
-2.92
0.00
Others
-46.22
-257.48
25.42
32.07
8.31
-2.29
-12.61
-16.80
-52.84
-22.50
Cash from Financing Activity
-73.24
-66.35
-142.93
-131.21
-100.72
-68.68
-39.99
-52.66
-4.76
-30.13
Net Cash Inflow / Outflow
-9.26
13.17
15.69
-39.92
55.20
55.60
3.36
1.03
130.09
50.05
Opening Cash & Equivalents
61.51
48.33
372.10
412.02
356.82
301.22
281.16
223.51
93.42
43.37
Closing Cash & Equivalent
52.25
61.50
387.79
372.10
412.02
356.82
284.52
224.54
223.51
93.42

Financial Ratios

Consolidated /

Standalone
Description
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Mar 09
Mar 08
Book Value (Rs.)
119.19
108.66
91.51
86.08
75.70
66.53
57.07
49.74
43.63
36.33
ROA
8.89%
8.86%
8.06%
8.65%
9.99%
9.54%
9.01%
9.05%
9.60%
11.06%
ROE
13.09%
14.37%
15.03%
16.88%
20.62%
21.02%
21.08%
22.51%
23.94%
26.03%
ROCE
19.89%
19.72%
20.10%
22.23%
24.81%
24.70%
25.82%
24.98%
31.53%
34.38%
Fixed Asset Turnover
4.25
2.31
3.49
3.81
3.88
3.76
3.62
3.27
3.72
3.48
Receivable days
51.11
74.39
53.34
54.30
51.43
54.14
51.77
54.56
54.25
57.06
Inventory Days
27.10
46.41
33.52
32.98
33.04
36.29
36.23
46.02
42.55
35.94
Payable days
70.09
75.29
40.83
42.51
39.58
42.76
61.71
93.23
85.80
79.63
Cash Conversion Cycle
8.11
45.52
46.03
44.77
44.89
47.67
26.29
7.34
11.00
13.37
Total Debt/Equity
0.00
0.00
0.19
0.18
0.23
0.28
0.32
0.39
0.31
0.21
Interest Cover
56.94
53.73
10.61
10.23
11.08
9.79
8.75
6.85
10.34
13.97

News Update


  • Balmer Lawrie planning to invest Rs 200 crore in logistics, industrial packaging: Report
    15th Sep 2017, 10:38 AM

    The company had appointed PwC as a consultant last year to suggest a roadmap for growth over the next four-to-five years

    Read More
  • Balmer Lawrie inks MoU with IIM Calutta Innovation Park
    15th Sep 2017, 10:09 AM

    The MoU is to provide seed fund of Rs 5 crore to start-up ideas in areas of operation of the PSU

    Read More
  • Balmer Lawrie aiming to earn Navratna status in five years
    15th Sep 2017, 09:49 AM

    The company presently has Miniratna company status and the turnover in the last financial year stood at Rs 1,900 crore

    Read More
  • Balmer Lawrie & Co - Quarterly Results
    9th Aug 2017, 12:00 AM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.