Nifty
Sensex
:
:
22405.60
73872.29
27.20 (0.12%)
66.14 (0.09%)

Diversified

Rating :
55/99

BSE: 523319 | NSE: BALMLAWRIE

244.20
04-Mar-2024
  • Open
  • High
  • Low
  • Previous Close
  •  245.25
  •  251.20
  •  241.15
  •  243.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  436125
  •  1076.80
  •  291.00
  •  108.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,168.22
  • 17.94
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,904.87
  • 3.08%
  • 2.48

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 0.00%
  • 65.57%
  • 26.13%
  • FII
  • DII
  • Others
  • 2.12%
  • 0.07%
  • 6.11%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.93
  • 5.51
  • 14.94

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.81
  • -3.13
  • 10.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.69
  • -7.88
  • 8.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.66
  • 13.42
  • 13.62

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.56
  • 1.41
  • 1.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.39
  • 7.72
  • 8.57

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
584.63
514.01
13.74%
585.61
551.43
6.20%
592.29
648.00
-8.60%
608.05
575.36
5.68%
Expenses
511.09
463.99
10.15%
510.71
512.80
-0.41%
527.56
586.68
-10.08%
555.59
511.09
8.71%
EBITDA
73.55
50.02
47.04%
74.90
38.63
93.89%
64.73
61.32
5.56%
52.45
64.27
-18.39%
EBIDTM
12.58%
9.73%
12.79%
7.00%
10.93%
9.46%
8.63%
11.17%
Other Income
10.54
3.48
202.87%
12.61
7.71
63.55%
10.18
8.28
22.95%
17.17
15.49
10.85%
Interest
5.45
5.10
6.86%
4.52
3.67
23.16%
6.27
4.67
34.26%
4.51
3.19
41.38%
Depreciation
14.40
14.45
-0.35%
14.45
13.89
4.03%
14.86
14.08
5.54%
14.38
14.07
2.20%
PBT
64.23
33.95
89.19%
68.55
28.78
138.19%
53.79
50.86
5.76%
50.73
62.50
-18.83%
Tax
15.22
9.76
55.94%
21.03
10.69
96.73%
12.09
11.18
8.14%
25.81
26.63
-3.08%
PAT
49.02
24.19
102.65%
47.52
18.09
162.69%
41.70
39.67
5.12%
24.92
35.87
-30.53%
PATM
8.38%
4.71%
8.11%
3.28%
7.04%
6.12%
4.10%
6.23%
EPS
3.90
2.11
84.83%
3.73
2.05
81.95%
3.35
3.28
2.13%
2.61
2.76
-5.43%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
2,370.58
2,321.48
2,055.35
1,528.98
1,534.39
1,775.21
1,723.50
1,706.36
1,594.55
3,258.25
3,124.77
Net Sales Growth
3.57%
12.95%
34.43%
-0.35%
-13.57%
3.00%
1.00%
7.01%
-51.06%
4.27%
 
Cost Of Goods Sold
1,590.59
1,623.63
1,434.89
986.75
923.24
1,112.04
1,076.61
1,081.55
980.45
2,499.86
2,397.54
Gross Profit
779.99
697.85
620.45
542.24
611.14
663.17
646.89
624.81
614.10
758.39
727.23
GP Margin
32.90%
30.06%
30.19%
35.46%
39.83%
37.36%
37.53%
36.62%
38.51%
23.28%
23.27%
Total Expenditure
2,104.95
2,132.65
1,893.80
1,415.62
1,349.54
1,553.79
1,534.44
1,497.98
1,390.89
3,040.53
2,919.86
Power & Fuel Cost
-
38.82
34.95
28.41
29.10
29.70
27.49
27.12
25.55
48.08
51.74
% Of Sales
-
1.67%
1.70%
1.86%
1.90%
1.67%
1.60%
1.59%
1.60%
1.48%
1.66%
Employee Cost
-
248.48
225.45
215.98
211.67
209.42
194.39
197.20
196.91
235.73
222.12
% Of Sales
-
10.70%
10.97%
14.13%
13.80%
11.80%
11.28%
11.56%
12.35%
7.23%
7.11%
Manufacturing Exp.
-
51.04
52.27
39.99
38.68
38.22
39.41
38.30
38.15
56.77
55.37
% Of Sales
-
2.20%
2.54%
2.62%
2.52%
2.15%
2.29%
2.24%
2.39%
1.74%
1.77%
General & Admin Exp.
-
89.89
75.94
67.66
69.47
79.89
78.30
72.74
68.69
84.04
87.88
% Of Sales
-
3.87%
3.69%
4.43%
4.53%
4.50%
4.54%
4.26%
4.31%
2.58%
2.81%
Selling & Distn. Exp.
-
16.05
9.46
8.38
7.21
9.04
11.43
10.12
10.46
13.93
13.32
% Of Sales
-
0.69%
0.46%
0.55%
0.47%
0.51%
0.66%
0.59%
0.66%
0.43%
0.43%
Miscellaneous Exp.
-
64.72
60.84
68.45
70.16
75.48
106.81
70.94
70.68
102.12
13.32
% Of Sales
-
2.79%
2.96%
4.48%
4.57%
4.25%
6.20%
4.16%
4.43%
3.13%
2.94%
EBITDA
265.63
188.83
161.55
113.36
184.85
221.42
189.06
208.38
203.66
217.72
204.91
EBITDA Margin
11.21%
8.13%
7.86%
7.41%
12.05%
12.47%
10.97%
12.21%
12.77%
6.68%
6.56%
Other Income
50.50
50.21
44.63
76.36
55.19
62.59
82.76
58.06
64.84
69.32
76.50
Interest
20.75
17.94
13.59
11.92
14.87
7.12
4.23
4.54
4.55
22.70
24.06
Depreciation
58.09
56.79
56.55
55.02
51.73
30.31
26.90
25.87
24.02
46.21
35.27
PBT
237.30
164.32
136.03
122.78
173.44
246.57
240.69
236.04
239.92
218.14
222.09
Tax
74.15
57.44
47.34
40.19
55.27
85.47
74.31
81.23
75.90
66.01
66.41
Tax Rate
31.25%
34.96%
34.80%
32.73%
31.87%
34.66%
30.87%
34.41%
31.64%
30.26%
29.90%
PAT
163.16
106.87
88.70
82.59
118.17
161.10
166.38
154.81
164.02
152.13
155.69
PAT before Minority Interest
168.20
106.87
88.70
82.59
118.17
161.10
166.38
154.81
164.02
152.13
155.69
Minority Interest
5.04
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.88%
4.60%
4.32%
5.40%
7.70%
9.07%
9.65%
9.07%
10.29%
4.67%
4.98%
PAT Growth
38.48%
20.48%
7.40%
-30.11%
-26.65%
-3.17%
7.47%
-5.62%
7.82%
-2.29%
 
EPS
9.54
6.25
5.19
4.83
6.91
9.42
9.73
9.05
9.59
8.90
9.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,680.73
1,587.01
1,542.02
1,553.83
1,519.53
1,456.94
1,361.36
1,238.74
1,043.29
981.32
Share Capital
171.00
171.00
171.00
171.00
114.00
114.00
114.00
28.50
28.50
28.50
Total Reserves
1,509.72
1,416.01
1,371.01
1,382.83
1,405.53
1,342.94
1,247.36
1,210.24
1,014.79
952.82
Non-Current Liabilities
307.60
296.35
273.95
243.70
194.03
112.65
88.07
96.45
144.99
139.41
Secured Loans
82.42
88.30
93.30
94.08
76.08
0.00
0.00
0.00
86.82
91.89
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
11.16
0.00
0.00
2.59
2.59
Long Term Provisions
65.53
69.92
52.83
43.28
41.62
37.77
55.79
65.42
12.29
10.35
Current Liabilities
642.14
526.41
524.10
492.13
518.00
568.51
580.48
462.99
713.93
752.06
Trade Payables
304.27
272.96
271.46
221.61
292.99
318.38
307.12
224.29
303.54
346.51
Other Current Liabilities
281.59
208.78
220.74
237.21
185.30
216.49
210.22
190.16
203.19
211.83
Short Term Borrowings
0.00
0.00
0.00
0.00
1.62
3.74
0.00
0.00
86.43
71.97
Short Term Provisions
56.29
44.67
31.90
33.31
38.09
29.91
63.14
48.54
120.77
121.75
Total Liabilities
2,661.73
2,445.31
2,379.20
2,333.83
2,282.15
2,190.91
2,029.91
1,798.18
1,902.21
1,872.79
Net Block
759.31
765.92
766.82
769.17
567.10
409.02
396.12
393.42
577.13
464.02
Gross Block
1,020.04
1,001.05
968.61
922.82
672.68
492.91
443.80
415.92
1,071.24
881.68
Accumulated Depreciation
260.72
235.13
201.79
153.66
105.58
73.17
47.68
22.50
494.11
417.66
Non Current Assets
1,319.88
1,230.02
1,197.45
1,183.16
1,105.51
932.54
777.75
697.21
605.66
559.21
Capital Work in Progress
27.59
10.81
32.11
23.69
117.18
138.07
62.66
10.99
11.62
77.19
Non Current Investment
517.74
436.48
386.18
375.79
326.18
293.74
271.96
248.21
0.14
0.15
Long Term Loans & Adv.
13.23
15.29
10.91
12.91
15.56
13.40
12.64
11.79
16.76
17.86
Other Non Current Assets
1.00
0.58
1.01
1.61
79.50
78.31
34.38
32.81
0.00
0.00
Current Assets
1,341.86
1,215.30
1,181.74
1,150.66
1,176.64
1,258.37
1,252.17
1,100.98
1,296.55
1,313.58
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
204.98
200.95
160.14
145.06
142.93
136.63
151.70
119.76
316.53
308.58
Sundry Debtors
360.75
314.61
287.75
273.51
276.29
269.78
281.61
230.33
469.02
525.75
Cash & Bank
447.84
416.27
532.35
450.95
445.70
505.99
529.84
464.97
387.79
372.10
Other Current Assets
328.28
226.19
136.54
212.03
311.71
345.97
289.03
285.92
123.20
107.15
Short Term Loans & Adv.
66.33
57.29
64.97
69.12
57.32
43.31
56.52
61.39
95.51
78.30
Net Current Assets
699.71
688.89
657.64
658.53
658.63
689.86
671.68
637.99
582.62
561.52
Total Assets
2,661.74
2,445.32
2,379.19
2,333.82
2,282.15
2,190.91
2,029.92
1,798.19
1,902.21
1,872.79

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
207.78
2.30
243.59
188.60
194.06
128.72
181.47
150.30
200.95
166.88
PBT
164.32
136.03
122.78
173.44
246.57
238.30
236.04
239.92
250.07
221.72
Adjustment
52.68
39.44
26.23
49.98
4.98
5.02
5.76
5.57
42.93
28.12
Changes in Working Capital
39.13
-127.54
119.67
21.90
26.89
-38.12
23.11
-7.75
-33.99
-22.59
Cash after chg. in Working capital
256.12
47.93
268.68
245.33
278.44
205.20
264.91
237.74
259.01
227.25
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-48.34
-45.63
-25.09
-56.73
-84.38
-76.48
-83.44
-87.44
-72.59
-60.37
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
-48.28
136.95
-80.45
-60.35
-136.88
-19.26
-117.48
-70.78
-42.33
-75.59
Net Fixed Assets
-35.52
-10.87
-53.98
-109.73
-122.30
-30.02
-43.80
187.75
-67.74
-105.44
Net Investments
0.05
-0.10
0.80
10.59
-1.64
-51.54
-29.55
-1.05
-0.01
-2.22
Others
-12.81
147.92
-27.27
38.79
-12.94
62.30
-44.13
-257.48
25.42
32.07
Cash from Financing Activity
-147.07
-127.16
-148.56
-162.23
-78.11
-85.79
-73.24
-66.35
-142.93
-131.21
Net Cash Inflow / Outflow
12.42
12.10
14.58
-33.99
-20.93
23.67
-9.25
13.17
15.69
-39.92
Opening Cash & Equivalents
47.68
35.58
21.00
54.99
75.92
52.25
61.50
48.33
372.10
412.02
Closing Cash & Equivalent
60.10
47.68
35.58
21.00
54.99
75.92
52.25
61.50
387.79
372.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
98.29
92.81
90.17
90.87
88.86
85.20
79.61
72.44
61.01
57.39
ROA
4.19%
3.68%
3.50%
5.12%
7.20%
7.88%
8.09%
8.86%
8.06%
8.65%
ROE
6.54%
5.67%
5.34%
7.69%
10.83%
11.81%
11.91%
14.37%
15.03%
16.88%
ROCE
10.56%
9.02%
8.19%
11.59%
16.52%
17.29%
18.50%
19.72%
20.10%
22.23%
Fixed Asset Turnover
2.30
2.09
1.62
1.92
3.05
3.75
4.25
2.31
3.49
3.81
Receivable days
53.09
53.48
66.99
65.39
56.14
57.29
51.11
74.39
53.34
54.30
Inventory Days
31.91
32.06
36.43
34.25
28.74
29.96
27.10
46.41
33.52
32.98
Payable days
64.88
69.24
91.19
73.89
77.78
83.40
70.09
75.29
40.83
42.51
Cash Conversion Cycle
20.12
16.30
12.23
25.76
7.10
3.84
8.11
45.52
46.03
44.77
Total Debt/Equity
0.05
0.06
0.06
0.06
0.05
0.01
0.00
0.00
0.19
0.18
Interest Cover
10.16
11.01
11.30
12.66
35.61
57.94
53.02
53.73
10.61
10.23

News Update:


  • Balmer Lawrie & Company to set up ethanol plant in Andhra Pradesh
    9th Feb 2024, 12:30 PM

    The proposed investment on the project will be around Rs 339 crore

    Read More

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