Nifty
Sensex
:
:
10482.20
34812.99
-103.00 (-0.97%)
-345.56 (-0.98%)

Air Conditioners

Rating :
63/99

BSE: 500067 | NSE: BLUESTARCO

564.05
-16.45 (-2.83%)
12-Nov-2018 | 3:57PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  585.00
  •  585.00
  •  560.00
  •  580.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6038
  •  34.06
  •  844.30
  •  508.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 5,458.80
  • 31.01
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,754.30
  • 1.76%
  • 7.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.76%
  • 1.78%
  • 26.50%
  • FII
  • DII
  • Others
  • 0.03%
  • 20.99%
  • 11.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.84
  • 10.07
  • 7.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.39
  • 8.77
  • 1.29

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.36
  • 15.38
  • 13.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 36.76
  • 45.22
  • 49.52

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.65
  • 6.99
  • 7.97

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 581.04
  • 21.10
  • 23.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 18
Sep 17
Var%
Jun 18
Jun 17
Var%
Mar 18
Mar 17
Var%
Dec 17
Dec 16
Var%
Net Sales
1,032.20
849.82
21.46%
1,507.83
1,519.94
-0.80%
1,475.88
1,381.13
6.86%
981.30
926.47
5.92%
Expenses
974.13
800.89
21.63%
1,371.17
1,409.34
-2.71%
1,385.67
1,309.30
5.83%
929.97
892.56
4.19%
EBITDA
58.07
48.93
18.68%
136.66
110.60
23.56%
90.21
71.83
25.59%
51.33
33.91
51.37%
EBIDTM
5.63%
5.76%
9.06%
7.28%
6.11%
5.20%
5.23%
3.66%
Other Income
4.93
4.51
9.31%
3.34
8.62
-61.25%
3.82
7.48
-48.93%
3.56
5.78
-38.41%
Interest
11.67
5.87
98.81%
12.10
4.81
151.56%
10.71
11.35
-5.64%
7.35
8.45
-13.02%
Depreciation
16.91
15.77
7.23%
16.07
12.53
28.25%
18.28
16.58
10.25%
17.23
15.53
10.95%
PBT
31.70
31.80
-0.31%
127.01
101.88
24.67%
70.31
51.38
36.84%
30.31
15.71
92.93%
Tax
7.84
9.48
-17.30%
32.50
25.87
25.63%
18.55
13.32
39.26%
9.31
1.53
508.50%
PAT
23.86
22.32
6.90%
94.51
76.01
24.34%
51.76
38.06
36.00%
21.00
14.18
48.10%
PATM
2.31%
2.63%
6.27%
5.00%
3.51%
2.76%
2.14%
1.53%
EPS
2.03
2.37
-14.35%
9.52
7.96
19.60%
5.34
3.89
37.28%
1.96
1.52
28.95%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
4,997.21
4,740.81
4,385.24
3,797.96
3,181.94
2,934.27
2,924.01
2,820.40
2,980.73
Net Sales Growth
6.84%
8.11%
15.46%
19.36%
8.44%
0.35%
3.67%
-5.38%
 
Cost Of Goods Sold
3,443.24
2,467.01
2,249.26
1,873.54
1,507.61
1,361.63
1,333.27
1,192.42
1,180.63
Gross Profit
1,553.97
2,273.80
2,135.98
1,924.43
1,674.33
1,572.64
1,590.73
1,627.98
1,800.10
GP Margin
31.10%
47.96%
48.71%
50.67%
52.62%
53.60%
54.40%
57.72%
60.39%
Total Expenditure
4,660.94
4,511.71
4,162.83
3,583.03
3,014.66
2,783.79
2,833.61
2,842.58
2,724.49
Power & Fuel Cost
-
17.23
16.64
17.02
14.89
14.80
13.35
10.07
11.65
% Of Sales
-
0.36%
0.38%
0.45%
0.47%
0.50%
0.46%
0.36%
0.39%
Employee Cost
-
397.72
339.03
398.56
267.46
247.61
229.95
220.69
215.07
% Of Sales
-
8.39%
7.73%
10.49%
8.41%
8.44%
7.86%
7.82%
7.22%
Manufacturing Exp.
-
1,066.07
1,108.08
931.64
903.07
896.23
1,016.02
1,163.51
1,109.24
% Of Sales
-
22.49%
25.27%
24.53%
28.38%
30.54%
34.75%
41.25%
37.21%
General & Admin Exp.
-
171.60
164.78
171.45
118.34
105.16
112.33
104.56
96.77
% Of Sales
-
3.62%
3.76%
4.51%
3.72%
3.58%
3.84%
3.71%
3.25%
Selling & Distn. Exp.
-
295.08
241.05
154.65
124.48
95.86
91.99
92.80
76.59
% Of Sales
-
6.22%
5.50%
4.07%
3.91%
3.27%
3.15%
3.29%
2.57%
Miscellaneous Exp.
-
97.00
43.99
36.16
78.80
62.50
36.70
58.53
34.53
% Of Sales
-
2.05%
1.00%
0.95%
2.48%
2.13%
1.26%
2.08%
1.16%
EBITDA
336.27
229.10
222.41
214.93
167.28
150.48
90.40
-22.18
256.24
EBITDA Margin
6.73%
4.83%
5.07%
5.66%
5.26%
5.13%
3.09%
-0.79%
8.60%
Other Income
15.65
64.18
34.58
29.67
8.49
17.85
36.45
22.62
31.86
Interest
41.83
28.74
37.78
43.15
48.53
54.21
52.80
72.12
25.54
Depreciation
68.49
63.81
60.58
57.09
43.15
37.84
33.37
31.76
31.93
PBT
259.33
200.73
158.63
144.36
84.10
76.29
40.68
-103.43
230.63
Tax
68.20
54.56
36.67
27.70
-7.89
2.23
2.55
1.15
72.76
Tax Rate
26.30%
26.49%
23.12%
20.91%
-18.50%
2.93%
6.27%
-1.11%
31.49%
PAT
191.13
151.17
121.78
103.92
50.54
73.93
38.14
-104.58
158.31
PAT before Minority Interest
190.82
151.44
121.96
104.77
50.54
73.93
38.14
-104.58
158.31
Minority Interest
-0.31
-0.27
-0.18
-0.85
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.82%
3.19%
2.78%
2.74%
1.59%
2.52%
1.30%
-3.71%
5.31%
PAT Growth
26.94%
24.13%
17.19%
105.62%
-31.64%
93.84%
-
-
 
Unadjusted EPS
18.85
15.58
12.89
10.99
6.02
8.39
4.34
-11.69
17.90

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
831.28
757.13
630.42
455.57
478.52
400.67
395.34
511.24
Share Capital
19.20
19.11
17.99
17.99
35.99
17.99
17.99
17.99
Total Reserves
812.08
738.02
439.86
437.58
442.54
382.69
377.35
493.26
Non-Current Liabilities
-48.51
-72.21
-74.94
389.02
370.20
350.52
350.26
347.92
Secured Loans
0.00
0.00
0.00
23.87
0.00
0.00
0.00
0.00
Unsecured Loans
25.90
20.20
18.30
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
13.29
11.76
10.51
379.60
369.92
349.66
350.50
348.66
Current Liabilities
2,304.86
1,856.38
1,860.34
1,687.60
1,851.86
1,752.60
1,684.52
1,793.76
Trade Payables
1,548.68
1,177.23
1,090.36
884.64
829.65
802.36
735.93
729.12
Other Current Liabilities
371.21
443.38
391.59
348.10
458.87
464.20
531.04
514.46
Short Term Borrowings
344.78
195.92
344.62
372.83
494.40
421.61
367.03
444.53
Short Term Provisions
40.19
39.85
33.77
82.03
68.94
64.43
50.53
105.64
Total Liabilities
3,089.16
2,542.52
2,416.83
2,532.19
2,700.58
2,503.79
2,430.12
2,652.92
Net Block
330.13
287.77
259.45
256.59
255.45
227.35
207.02
194.01
Gross Block
453.94
359.41
294.62
569.40
530.94
469.24
417.63
376.52
Accumulated Depreciation
123.81
71.64
35.17
312.81
275.49
241.89
210.61
182.51
Non Current Assets
556.36
521.07
528.42
906.59
852.33
810.84
745.57
638.89
Capital Work in Progress
25.35
33.60
16.35
22.43
15.46
7.66
31.54
25.34
Non Current Investment
75.11
79.31
83.51
36.35
33.28
27.24
27.52
27.24
Long Term Loans & Adv.
121.28
116.78
165.73
590.10
547.21
548.41
478.87
392.12
Other Non Current Assets
4.49
3.61
3.38
1.13
0.92
0.18
0.61
0.18
Current Assets
2,532.80
2,021.45
1,888.41
1,625.60
1,848.26
1,692.95
1,684.56
2,014.03
Current Investments
0.00
0.00
158.07
0.00
0.00
0.00
0.00
0.00
Inventories
833.10
595.58
534.76
478.54
465.63
509.80
446.69
498.23
Sundry Debtors
1,100.35
938.98
790.72
717.84
771.11
743.04
710.66
814.33
Cash & Bank
80.88
96.57
45.50
44.32
68.45
16.54
53.70
52.44
Other Current Assets
518.47
41.00
56.92
283.10
543.07
423.57
473.51
649.04
Short Term Loans & Adv.
475.33
349.32
302.43
101.80
113.72
86.52
88.05
97.31
Net Current Assets
227.94
165.07
28.07
-62.00
-3.60
-59.65
0.03
220.27
Total Assets
3,089.16
2,542.52
2,416.83
2,532.19
2,700.59
2,503.79
2,430.13
2,652.92

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
23.85
158.52
256.74
214.93
66.60
26.21
244.11
-113.23
PBT
200.73
158.63
159.71
100.90
93.02
40.68
-103.43
231.06
Adjustment
62.48
56.03
32.43
85.44
78.04
70.26
140.08
37.11
Changes in Working Capital
-194.47
-58.55
96.45
54.31
-85.70
-54.81
241.11
-296.93
Cash after chg. in Working capital
68.74
156.11
288.59
240.65
85.36
56.14
277.76
-28.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.89
2.41
-31.85
-25.72
-18.77
-29.93
-33.65
-84.48
Other Direct Exp. Paid
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
Cash From Investing Activity
-92.49
69.44
-65.17
-48.67
11.20
-19.65
-50.85
-126.74
Net Fixed Assets
-71.07
-78.82
262.94
-41.51
-28.91
-23.55
-46.74
Net Investments
-1.76
160.61
-203.32
-110.50
0.00
0.00
-19.52
Others
-19.66
-12.35
-124.79
103.34
40.11
3.90
15.41
Cash from Financing Activity
48.78
-203.05
-194.90
-190.34
-25.92
-43.81
-191.71
267.75
Net Cash Inflow / Outflow
-19.86
24.91
-3.33
-24.08
51.88
-37.25
1.56
27.78
Opening Cash & Equivalents
39.80
14.89
1.55
68.45
16.54
53.70
52.43
25.10
Closing Cash & Equivalent
19.94
39.80
14.89
44.32
68.45
16.54
53.70
52.44

Financial Ratios

Standalone /

Consolidated
Description
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
86.59
79.24
50.90
50.65
51.21
44.55
43.96
56.85
ROA
5.38%
4.92%
4.23%
1.93%
2.84%
1.55%
-4.11%
5.97%
ROE
19.07%
20.08%
22.94%
11.03%
17.17%
9.58%
-23.07%
30.97%
ROCE
21.48%
19.91%
19.00%
9.99%
14.52%
11.58%
-3.58%
26.85%
Fixed Asset Turnover
11.68
13.52
8.87
5.83
5.93
6.67
7.17
7.99
Receivable days
78.35
71.38
71.89
84.68
93.16
89.75
97.71
98.75
Inventory Days
54.89
46.65
48.29
53.70
60.01
59.05
60.54
60.42
Payable days
110.69
102.69
102.91
108.27
109.18
101.90
99.66
97.14
Cash Conversion Cycle
22.56
15.34
17.26
30.11
43.99
46.91
58.59
62.02
Total Debt/Equity
0.45
0.29
0.80
0.87
1.03
1.05
1.01
0.87
Interest Cover
8.17
5.20
4.07
1.88
2.40
1.77
-0.43
10.05

News Update:


  • Blue Star to set up new manufacturing facility in Maharashtra
    31st Oct 2018, 10:23 AM

    The Board of Directors of the company at their meeting held on October 30, 2018, approved the same

    Read More
  • Blue Star - Quarterly Results
    30th Oct 2018, 17:41 PM

    Read More
  • Blue Star aims turnover of Rs 8,000 crore in next five years
    28th Sep 2018, 11:51 AM

    The company also plans to expand its size in the water purifier market

    Read More
  • Blue Star reports 20% rise in Q1 consolidated net profit
    9th Aug 2018, 11:43 AM

    Total consolidated income of the company decreased by 1.14% at Rs 1,511.17 crore for Q1FY19

    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.