Nifty

:

23547.75

Sensex

:

74775.74

-359.40 (-1.50%)
-1092.06 (-1.44%)

Login

Nifty
Sensex

:
:

23547.75
74775.74

-359.40 (-1.50%)
-1092.06 (-1.44%)

Blue Dart Express Ltd.

Courier Services

Rating :

44/99

BSE: 526612 | NSE: BLUEDART

Watchlist

NSE BSE

4741.50

29-May-2026

Open
High
Low
Previous Close

4849
4849
4731.5
4773.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

16927
80375835
7080
4683

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

11,247.16
45.46
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

11,208.18
0.53%
6.33

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.36
11.71
3.41

EBITDA CAGR (%)

10 Years
5 Years
3 Years

7.95
5.01
-1.42

PAT CAGR (%)

10 Years
5 Years
3 Years

2.55
19.91
-12.01

P:E (Median)

8 Years
5 Years
3 Years

50.84
51.33
54.44

P:BV (Average)

8 Years
5 Years
3 Years

14.66
14.48
11.03

EV:EBITDA (Average)

8 Years
5 Years
3 Years

17.79
16.89
17.12

Earnings Forecasts:

(Updated: 23-05-2026)

Description 2024 2025 2026 2027
Adj EPS 133.67 136.97 164.76 207.6
P/E Ratio 35.47 34.62 28.78 22.84
Revenue 6167.82 6769.62 7445.48 8294.63
EBITDA 997.08 1072.63 1194.15 1348.9
Net Income 399.67 344.6 397.7 459.8
ROA 14.09 8.4 9.45 9.9
P/B Ratio 5.96 5.51 4.75 4.10
ROE 22.87 17.3 17.98 19.32
FCFF 739.1 702.26 734.71 1046.95
FCFF Yield 6.53 6.21 6.49 9.25
Net Debt 245.25 132.87 -269.43 5.8
BVPS 795.66 861.1 999.08 1156.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 1,533.47 1,417.32 8.20% 1,616.16 1,511.69 6.91% 1,549.33 1,448.46 6.96% 1,441.92 1,342.71 7.39%
Expenses 1,408.74 1,299.25 8.43% 1,426.11 1,365.49 4.44% 1,392.15 1,326.58 4.94% 1,341.77 1,233.28 8.80%
EBITDA 124.73 118.07 5.64% 190.05 146.20 29.99% 157.18 121.88 28.96% 100.15 109.43 -8.48%
EBIDTM 8.13% 8.33% 11.76% 9.67% 10.14% 8.41% 6.95% 8.15%
Other Income 18.18 20.56 -11.58% 18.87 19.58 -3.63% 19.35 19.03 1.68% 20.67 19.12 8.11%
Interest 11.67 7.54 54.77% 12.64 7.26 74.10% 10.54 7.04 49.72% 7.18 6.95 3.31%
Depreciation 66.37 52.85 25.58% 71.01 52.15 36.16% 59.40 51.92 14.41% 50.46 52.29 -3.50%
PBT 64.74 78.24 -17.25% 81.04 106.37 -23.81% 106.59 81.95 30.07% 63.18 69.31 -8.84%
Tax 21.52 25.02 -13.99% 11.00 27.25 -59.63% 27.09 21.19 27.84% 16.25 17.78 -8.61%
PAT 43.22 53.22 -18.79% 70.04 79.12 -11.48% 79.50 60.76 30.84% 46.93 51.53 -8.93%
PATM 2.82% 3.75% 4.33% 5.23% 5.13% 4.19% 3.25% 3.84%
EPS 18.24 22.46 -18.79% 29.55 33.38 -11.47% 33.54 25.64 30.81% 19.80 21.74 -8.92%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 1,533.47 1,417.32 8.20% 1,616.16 1,511.69 6.91% 1,549.33 1,448.46 6.96% 1,441.92 1,342.71 7.39%
Expenses 1,311.41 1,204.18 8.90% 1,335.22 1,272.46 4.93% 1,297.37 1,230.41 5.44% 1,246.31 1,140.54 9.27%
EBITDA 222.06 213.14 4.19% 280.94 239.23 17.44% 251.96 218.05 15.55% 195.61 202.17 -3.24%
EBIDTM 14.48% 15.04% 17.38% 15.83% 16.26% 15.05% 13.57% 15.06%
Other Income 11.98 12.27 -2.36% 10.49 11.96 -12.29% 9.59 8.67 10.61% 9.86 9.08 8.59%
Interest 21.54 20.03 7.54% 23.78 20.61 15.38% 21.72 20.80 4.42% 18.60 20.95 -11.22%
Depreciation 139.84 124.34 12.47% 144.76 121.32 19.32% 130.53 121.01 7.87% 120.94 118.27 2.26%
PBT 72.53 81.04 -10.50% 78.99 109.26 -27.70% 109.30 84.91 28.72% 65.93 72.03 -8.47%
Tax 23.68 25.89 -8.54% 10.66 28.25 -62.27% 27.92 22.07 26.51% 17.10 18.61 -8.11%
PAT 48.85 55.15 -11.42% 68.33 81.01 -15.65% 81.38 62.84 29.50% 48.83 53.42 -8.59%
PATM 3.19% 3.89% 4.23% 5.36% 5.25% 4.34% 3.39% 3.98%
EPS 20.59 23.24 -11.40% 28.79 34.14 -15.67% 34.29 26.48 29.49% 20.58 22.51 -8.57%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 6,140.88 5,720.18 5,267.83 5,172.22 4,409.02 3,279.70 3,166.39 3,165.46 2,790.85 2,680.87 2,551.92 Net Sales Growth 7.35% 8.59% 1.85% 17.31% 34.43% 3.58% 0.03% 13.42% 4.10% 5.05% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 6,140.88 5,720.18 5,267.83 5,172.22 4,409.02 3,279.70 3,166.39 3,165.46 2,790.85 2,680.87 2,551.92 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 5,568.77 5,224.60 4,750.36 4,539.96 3,705.25 2,903.07 2,978.81 2,993.52 2,531.48 2,416.45 2,221.21 Power & Fuel Cost - 23.97 21.34 20.50 18.23 16.70 20.60 20.97 19.77 18.22 18.99 % Of Sales - 0.42% 0.41% 0.40% 0.41% 0.51% 0.65% 0.66% 0.71% 0.68% 0.74% Employee Cost - 737.41 707.81 649.52 589.76 566.83 574.00 550.09 449.85 426.35 395.32 % Of Sales - 12.89% 13.44% 12.56% 13.38% 17.28% 18.13% 17.38% 16.12% 15.90% 15.49% Manufacturing Exp. - 3,763.62 3,395.67 3,335.39 2,634.01 1,956.34 2,028.99 1,975.42 1,666.95 1,559.75 1,459.48 % Of Sales - 65.80% 64.46% 64.49% 59.74% 59.65% 64.08% 62.41% 59.73% 58.18% 57.19% General & Admin Exp. - 484.92 447.05 371.07 337.61 257.03 261.97 356.14 313.46 326.26 267.67 % Of Sales - 8.48% 8.49% 7.17% 7.66% 7.84% 8.27% 11.25% 11.23% 12.17% 10.49% Selling & Distn. Exp. - 195.94 161.45 151.11 120.69 100.83 88.34 85.45 76.35 78.38 74.47 % Of Sales - 3.43% 3.06% 2.92% 2.74% 3.07% 2.79% 2.70% 2.74% 2.92% 2.92% Miscellaneous Exp. - 18.74 17.04 12.37 4.95 5.34 4.91 5.45 5.10 7.49 74.47 % Of Sales - 0.33% 0.32% 0.24% 0.11% 0.16% 0.16% 0.17% 0.18% 0.28% 0.21% EBITDA 572.11 495.58 517.47 632.26 703.77 376.63 187.58 171.94 259.37 264.42 330.71 EBITDA Margin 9.32% 8.66% 9.82% 12.22% 15.96% 11.48% 5.92% 5.43% 9.29% 9.86% 12.96% Other Income 77.07 78.29 71.84 50.54 28.47 12.66 14.27 19.72 22.98 27.82 30.57 Interest 42.03 28.79 19.27 17.42 24.10 31.72 32.14 15.35 25.59 31.25 31.14 Depreciation 247.24 209.21 187.25 166.64 168.66 200.67 152.80 47.96 44.98 43.93 40.22 PBT 315.55 335.87 382.79 498.74 539.48 156.90 16.91 128.35 211.78 217.06 289.92 Tax 75.86 91.24 94.15 132.30 127.09 34.74 -8.91 40.75 69.68 77.49 99.94 Tax Rate 24.04% 27.17% 24.60% 26.53% 25.24% 26.51% 18.88% 31.75% 32.90% 35.70% 34.47% PAT 239.69 244.63 288.64 366.44 376.44 96.31 -38.29 87.60 142.10 139.57 189.98 PAT before Minority Interest 239.69 244.63 288.64 366.44 376.44 96.31 -38.29 87.60 142.10 139.57 189.98 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.90% 4.28% 5.48% 7.08% 8.54% 2.94% -1.21% 2.77% 5.09% 5.21% 7.44% PAT Growth -2.02% -15.25% -21.23% -2.66% 290.86% - - -38.35% 1.81% -26.53% EPS 101.14 103.22 121.79 154.62 158.84 40.64 -16.16 36.96 59.96 58.89 80.16

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 6,140.88 5,720.18 5,267.83 5,172.22 4,410.49 3,288.13 3,175.13 3,174.40 2,799.24 2,689.50 2,562.94 Net Sales Growth 7.35% 8.59% 1.85% 17.27% 34.13% 3.56% 0.02% 13.40% 4.08% 4.94% Cost Of Goods Sold 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 6,140.88 5,720.18 5,267.83 5,172.22 4,410.49 3,288.13 3,175.13 3,174.40 2,799.24 2,689.50 2,562.94 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 5,190.31 4,847.59 4,416.99 4,235.09 3,411.18 2,604.68 2,701.21 2,890.46 2,448.40 2,347.77 2,156.71 Power & Fuel Cost - 444.62 403.34 516.57 332.04 172.22 234.37 263.43 217.92 194.14 188.14 % Of Sales - 7.77% 7.66% 9.99% 7.53% 5.24% 7.38% 8.30% 7.78% 7.22% 7.34% Employee Cost - 968.05 907.10 837.82 765.43 729.03 733.53 698.36 584.50 554.85 525.28 % Of Sales - 16.92% 17.22% 16.20% 17.35% 22.17% 23.10% 22.00% 20.88% 20.63% 20.50% Manufacturing Exp. - 2,630.72 2,390.02 2,243.41 1,778.17 1,272.20 1,295.91 1,375.76 1,154.91 1,095.90 1,010.13 % Of Sales - 45.99% 45.37% 43.37% 40.32% 38.69% 40.81% 43.34% 41.26% 40.75% 39.41% General & Admin Exp. - 541.81 498.34 416.12 377.05 289.51 296.69 434.96 383.08 392.84 323.11 % Of Sales - 9.47% 9.46% 8.05% 8.55% 8.80% 9.34% 13.70% 13.69% 14.61% 12.61% Selling & Distn. Exp. - 214.07 176.90 165.25 133.11 110.83 99.13 94.85 84.05 87.28 80.75 % Of Sales - 3.74% 3.36% 3.19% 3.02% 3.37% 3.12% 2.99% 3.00% 3.25% 3.15% Miscellaneous Exp. - 48.32 41.29 55.92 25.38 30.89 41.58 23.10 23.94 22.76 80.75 % Of Sales - 0.84% 0.78% 1.08% 0.58% 0.94% 1.31% 0.73% 0.86% 0.85% 1.14% EBITDA 950.57 872.59 850.84 937.13 999.31 683.45 473.92 283.94 350.84 341.73 406.23 EBITDA Margin 15.48% 15.25% 16.15% 18.12% 22.66% 20.79% 14.93% 8.94% 12.53% 12.71% 15.85% Other Income 41.92 41.98 52.78 32.40 31.27 23.14 15.78 20.75 21.11 26.16 34.79 Interest 85.64 82.39 78.06 66.85 86.97 110.95 117.38 42.66 40.50 45.01 43.10 Depreciation 536.07 484.94 432.86 394.48 395.37 430.00 347.33 127.89 114.45 103.75 102.06 PBT 326.75 347.24 392.70 508.20 548.24 165.64 24.99 134.14 217.00 219.13 295.86 Tax 79.36 94.82 91.69 137.67 130.08 37.98 2.74 44.38 72.29 79.29 99.03 Tax Rate 24.29% 27.31% 23.35% 27.09% 25.39% 27.17% -7.00% 33.08% 33.31% 36.18% 33.47% PAT 247.39 252.42 301.01 370.53 382.21 101.81 -41.86 89.76 144.71 139.84 196.23 PAT before Minority Interest 247.39 252.42 301.01 370.53 382.21 101.81 -41.86 89.76 144.71 139.84 196.83 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.60 PAT Margin 4.03% 4.41% 5.71% 7.16% 8.67% 3.10% -1.32% 2.83% 5.17% 5.20% 7.66% PAT Growth -1.99% -16.14% -18.76% -3.06% 275.41% - - -37.97% 3.48% -28.74% EPS 104.38 106.51 127.01 156.34 161.27 42.96 -17.66 37.87 61.06 59.00 82.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,623.30 1,438.63 1,260.36 954.88 679.18 583.50 664.77 621.25 521.72 470.62 Share Capital 23.76 23.76 23.76 23.76 23.76 23.76 23.76 23.76 23.76 23.76 Total Reserves 1,595.97 1,412.56 1,235.98 930.89 655.42 559.74 641.01 597.49 497.96 446.86 Non-Current Liabilities 1,060.28 894.91 796.36 958.54 902.84 911.75 744.36 700.65 745.28 827.79 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 22.50 52.50 75.00 71.18 166.09 332.19 Long Term Provisions 861.73 767.64 677.61 844.96 719.42 686.83 684.94 634.61 577.70 491.63 Current Liabilities 1,168.10 971.36 916.90 928.32 937.76 714.62 621.25 528.18 536.97 329.67 Trade Payables 711.81 561.08 550.19 587.61 513.07 391.09 379.49 295.92 222.13 204.56 Other Current Liabilities 349.66 290.28 258.17 223.47 311.52 216.50 92.35 75.46 92.56 75.75 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 71.18 94.91 166.10 0.00 Short Term Provisions 106.63 120.00 108.54 117.24 113.17 107.03 78.23 61.89 56.18 49.36 Total Liabilities 3,851.68 3,304.90 2,973.62 2,841.74 2,519.78 2,209.87 2,030.38 1,850.08 1,803.97 1,628.08 Net Block 612.35 541.09 482.71 431.96 494.42 561.55 247.22 219.46 234.22 243.34 Gross Block 1,179.33 1,232.21 1,110.31 999.28 970.88 897.70 415.76 345.86 318.21 283.56 Accumulated Depreciation 566.98 691.12 627.60 567.32 476.46 336.15 168.54 126.40 83.99 40.22 Non Current Assets 2,342.89 2,041.93 1,982.69 1,827.55 1,496.92 1,539.11 1,217.00 1,127.83 1,079.84 942.48 Capital Work in Progress 3.19 2.50 25.87 18.60 3.27 4.28 45.68 46.65 33.45 20.53 Non Current Investment 144.06 144.06 144.06 144.06 144.06 144.06 144.06 144.06 144.06 73.45 Long Term Loans & Adv. 1,578.15 1,349.05 1,319.30 1,229.61 850.49 826.82 768.79 709.18 663.36 598.87 Other Non Current Assets 5.14 5.23 10.75 3.32 4.68 2.40 11.25 8.48 4.75 6.29 Current Assets 1,508.79 1,262.97 990.93 1,014.19 1,022.86 670.76 813.38 722.25 724.13 685.60 Current Investments 385.78 307.28 170.89 207.39 150.07 0.00 0.00 0.00 0.00 0.00 Inventories 8.68 8.60 7.84 7.01 5.82 3.73 5.89 4.48 5.53 5.18 Sundry Debtors 784.89 668.32 635.00 578.78 514.91 524.53 489.00 420.01 359.75 291.35 Cash & Bank 164.89 165.79 94.76 182.90 307.73 98.53 266.95 227.32 255.43 287.05 Other Current Assets 164.55 42.10 39.77 33.44 44.33 43.97 51.54 70.44 103.42 102.02 Short Term Loans & Adv. 117.74 70.88 42.67 4.67 9.04 21.51 16.52 34.22 70.49 70.04 Net Current Assets 340.69 291.61 74.03 85.87 85.10 -43.86 192.13 194.07 187.16 355.93 Total Assets 3,851.68 3,304.90 2,973.62 2,841.74 2,519.78 2,209.87 2,030.38 1,850.08 1,803.97 1,628.08

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 1,559.04 1,367.27 1,179.56 871.99 591.96 490.83 577.72 531.81 429.48 381.90 Share Capital 23.76 23.76 23.76 23.76 23.76 23.76 23.76 23.76 23.76 23.76 Total Reserves 1,531.24 1,340.75 1,155.18 848.00 568.20 467.07 553.96 508.05 405.72 358.14 Non-Current Liabilities 1,554.38 1,277.33 1,540.97 1,525.40 1,728.73 1,882.53 1,123.33 965.72 914.89 974.24 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 200.00 0.00 250.00 0.00 245.00 410.00 425.00 308.68 309.85 392.19 Long Term Provisions 877.28 781.33 733.72 951.00 812.55 763.50 743.06 687.71 627.09 533.64 Current Liabilities 1,317.94 1,490.95 1,115.86 1,272.78 1,290.57 943.51 786.65 641.40 616.62 389.87 Trade Payables 684.52 607.32 585.10 579.87 509.41 401.03 434.25 368.35 272.13 245.89 Other Current Liabilities 499.35 730.81 398.34 553.58 646.66 413.87 189.45 100.64 104.20 80.91 Short Term Borrowings 0.00 4.69 0.00 0.00 0.00 0.00 71.18 97.43 173.18 3.09 Short Term Provisions 134.07 148.13 132.42 139.33 134.50 128.61 91.77 74.98 67.11 59.98 Total Liabilities 4,431.36 4,135.55 3,836.39 3,670.17 3,611.26 3,316.87 2,487.70 2,138.93 1,960.99 1,746.01 Net Block 1,813.58 1,822.54 1,437.03 1,436.87 1,583.18 1,664.98 654.36 518.30 470.54 452.91 Gross Block 3,522.52 3,475.00 2,968.42 2,691.08 2,598.42 2,371.44 1,018.38 793.29 675.03 554.97 Accumulated Depreciation 1,708.94 1,652.46 1,531.39 1,254.21 1,015.24 706.46 364.02 274.99 204.49 102.06 Non Current Assets 2,927.88 2,849.68 2,776.04 2,593.85 2,530.88 2,595.56 1,624.54 1,399.12 1,223.60 1,065.94 Capital Work in Progress 76.95 73.86 438.91 69.13 6.68 18.03 90.66 99.22 66.88 21.47 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 1,032.03 947.57 888.69 1,082.73 934.99 909.53 846.39 763.53 677.22 583.66 Other Non Current Assets 5.32 5.71 11.41 5.12 6.03 3.02 33.13 18.07 8.96 7.90 Current Assets 1,503.48 1,285.87 1,060.35 1,076.32 1,080.38 721.31 863.16 739.81 737.39 680.07 Current Investments 385.78 307.28 170.89 207.39 150.07 0.00 0.00 0.00 0.00 0.00 Inventories 51.53 51.83 39.35 34.99 31.78 26.99 26.01 21.33 24.65 21.10 Sundry Debtors 786.09 670.43 636.66 580.01 517.92 528.23 491.02 422.25 360.69 290.74 Cash & Bank 167.31 166.24 95.52 184.33 310.52 100.00 268.71 228.67 256.83 288.18 Other Current Assets 112.77 44.18 51.77 45.10 70.09 66.09 77.42 67.56 95.22 80.05 Short Term Loans & Adv. 58.47 45.91 66.16 24.50 23.04 33.96 22.11 22.54 51.27 31.86 Net Current Assets 185.54 -205.08 -55.51 -196.46 -210.19 -222.20 76.51 98.41 120.77 290.20 Total Assets 4,431.36 4,135.55 3,836.39 3,670.17 3,611.26 3,316.87 2,487.70 2,138.93 1,960.99 1,746.01

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 488.88 446.26 319.26 582.66 448.85 93.66 156.99 209.88 142.93 270.80 PBT 335.87 382.79 498.74 503.53 131.05 -47.20 128.35 211.78 217.06 289.92 Adjustment 172.20 149.42 144.13 169.46 223.58 188.26 46.87 50.34 51.40 45.45 Changes in Working Capital 63.83 -22.40 -184.85 35.77 121.85 7.66 47.24 19.64 -44.66 30.67 Cash after chg. in Working capital 571.90 509.81 458.02 708.76 476.48 148.72 222.46 281.76 223.80 366.04 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -83.02 -63.55 -138.76 -126.10 -27.63 -55.06 -65.47 -71.88 -80.87 -95.24 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 -267.27 -133.41 -217.34 -111.50 -394.36 -39.46 -46.43 -4.90 -57.88 -61.14 Net Fixed Assets 52.19 -98.53 -118.30 -43.73 -72.17 -440.54 -68.93 -40.85 -47.57 105.82 Net Investments -78.50 -136.39 36.50 -57.32 -150.07 0.00 0.00 0.00 -70.61 -53.68 Others -240.96 101.51 -135.54 -10.45 -172.12 401.08 22.50 35.95 60.30 -113.28 Cash from Financing Activity -221.87 -241.68 -190.05 -370.76 -69.81 -222.47 -71.02 -234.53 -116.93 -88.52 Net Cash Inflow / Outflow -0.26 71.17 -88.13 100.40 -15.32 -168.27 39.54 -29.55 -31.88 121.14 Opening Cash & Equivalents 164.16 92.99 181.12 80.72 96.04 264.31 224.77 254.32 286.20 165.06 Closing Cash & Equivalent 163.90 164.16 92.99 181.12 80.72 96.04 264.31 224.77 254.32 286.20

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 735.12 846.73 716.74 859.79 750.18 364.11 243.33 316.70 225.02 360.96 PBT 347.24 392.70 508.20 512.29 139.79 -39.12 134.14 217.00 219.13 295.86 Adjustment 551.59 482.95 469.95 465.16 544.57 493.01 161.01 146.36 136.00 131.31 Changes in Working Capital -78.56 40.36 -104.24 24.24 88.62 -29.00 28.68 39.37 -44.25 43.21 Cash after chg. in Working capital 820.27 916.01 873.91 1,001.69 772.98 424.89 323.83 402.73 310.88 470.38 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -85.15 -69.28 -157.17 -141.90 -22.80 -60.78 -80.50 -86.03 -85.86 -109.42 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 -299.72 -374.64 -514.09 11.31 -528.98 -192.58 -280.03 -189.80 -227.80 -148.77 Net Fixed Assets 52.19 -98.53 -118.30 -43.73 -72.17 -440.54 -68.93 -40.85 -47.57 105.82 Net Investments -78.50 -136.39 36.50 -57.32 -150.07 0.00 0.00 0.00 -70.61 -53.68 Others -273.41 -139.72 -432.29 112.36 -306.74 247.96 -211.10 -148.95 -109.62 -200.91 Cash from Financing Activity -433.69 -401.23 -291.45 -772.06 -235.20 -340.09 79.17 -151.94 -32.82 -94.60 Net Cash Inflow / Outflow 1.71 70.86 -88.80 99.04 -14.00 -168.56 42.47 -25.04 -35.60 117.59 Opening Cash & Equivalents 164.61 93.75 182.55 83.51 97.51 266.07 223.60 248.64 284.24 166.65 Closing Cash & Equivalent 166.32 164.61 93.75 182.55 83.51 97.51 266.07 223.60 248.64 284.24

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 682.55 605.26 530.85 402.28 286.20 245.88 280.13 261.79 219.84 198.31 ROA 6.84% 9.19% 12.60% 14.04% 4.07% -1.81% 4.51% 7.78% 8.13% 12.76% ROE 16.01% 21.41% 33.10% 46.08% 15.26% -6.14% 13.62% 24.87% 28.13% 49.50% ROCE 23.82% 29.79% 46.60% 59.40% 21.99% -2.05% 17.98% 28.93% 29.98% 44.84% Fixed Asset Turnover 4.74 4.50 4.90 4.48 3.51 4.82 8.31 8.41 8.91 7.64 Receivable days 46.36 45.15 42.83 45.27 57.84 58.40 52.41 50.99 44.32 41.68 Inventory Days 0.55 0.57 0.52 0.53 0.53 0.55 0.60 0.65 0.73 0.65 Payable days 0.00 0.00 0.00 0.00 0.00 49.01 45.92 41.79 36.56 30.18 Cash Conversion Cycle 46.92 45.72 43.35 45.80 58.37 9.95 7.09 9.85 8.49 12.15 Total Debt/Equity 0.00 0.00 0.00 0.00 0.21 0.13 0.22 0.27 0.64 0.71 Interest Cover 12.67 20.86 29.63 21.89 5.13 -0.47 9.36 9.28 7.95 10.31

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 655.28 575.00 496.80 367.35 249.44 206.83 243.44 224.10 180.97 160.92 ROA 5.89% 7.55% 9.87% 10.50% 2.94% -1.44% 3.88% 7.06% 7.54% 12.65% ROE 17.29% 23.67% 36.14% 52.23% 18.81% -7.84% 16.18% 30.11% 34.47% 57.13% ROCE 25.41% 30.85% 45.98% 53.06% 22.71% 7.21% 16.86% 27.59% 31.15% 47.85% Fixed Asset Turnover 1.63 1.64 1.83 1.67 1.32 1.87 3.50 3.81 4.37 5.44 Receivable days 46.47 45.28 42.93 45.43 58.06 58.57 52.50 51.04 44.20 41.42 Inventory Days 3.30 3.16 2.62 2.76 3.26 3.05 2.72 3.00 3.10 1.78 Payable days 0.00 0.00 0.00 0.00 0.00 56.06 57.01 54.01 46.27 35.66 Cash Conversion Cycle 49.77 48.44 45.55 48.19 61.32 5.56 -1.79 0.04 1.03 7.54 Total Debt/Equity 0.13 0.19 0.21 0.23 1.01 1.08 0.99 0.78 1.14 1.04 Interest Cover 5.21 6.03 8.60 6.89 2.26 0.67 4.14 6.36 5.87 7.86

Top Investors:

hdfc small cap fund

icici prudential life insurance company limited

kotak small cap fund

bright star investments

canara robeco mutual fund a/c canara robeco large and mid cap fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

No Latest News!

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.

Feedback