Blue Dart Express, 526612, BLUEDART Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

13,574.04
50.96
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

13,634.82
0.44%
8.32

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

52.02
51.08
54.22

P:BV (Average)

8 Years
5 Years
3 Years

15.56
16.20
12.13

EV:EBITDA (Average)

8 Years
5 Years
3 Years

18.65
17.78
17.36

Earnings Forecasts:

(Updated: 29-11-2025)

Description 2024 2025 2026 2027
Adj EPS 106.38 134.42 178.55 227.31
P/E Ratio 53.76 42.55 32.03 25.16
Revenue 5720.18 6263.59 6980.87 7772.73
EBITDA 872.59 1064.23 1131.72 1282.75
Net Income 252.42 316.94 419.44 508.4
ROA 7.09 13.81 9.21 10.9
P/B Ratio 8.70 7.23 6.34 5.20
ROE 17.25 21.4 20.08 20.77
FCFF 463.97 725.65 652.33 793.25
FCFF Yield 3.26 5.1 4.58 5.57
Net Debt 453.9 30.77 -362.23 -396.5
BVPS 657.05 790.54 902.59 1099.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 1,549.33 1,448.46 6.96% 1,441.92 1,342.71 7.39% 1,417.32 1,322.87 7.14% 1,511.69 1,382.93 9.31%
Expenses 1,392.15 1,326.58 4.94% 1,341.77 1,233.28 8.80% 1,299.25 1,183.49 9.78% 1,365.49 1,248.64 9.36%
EBITDA 157.18 121.88 28.96% 100.15 109.43 -8.48% 118.07 139.38 -15.29% 146.20 134.29 8.87%
EBIDTM 10.14% 8.41% 6.95% 8.15% 8.33% 10.54% 9.67% 9.71%
Other Income 19.35 19.03 1.68% 20.67 19.12 8.11% 20.56 18.25 12.66% 19.58 22.75 -13.93%
Interest 10.54 7.04 49.72% 7.18 6.95 3.31% 7.54 5.25 43.62% 7.26 4.74 53.16%
Depreciation 59.40 51.92 14.41% 50.46 52.29 -3.50% 52.85 50.00 5.70% 52.15 47.26 10.35%
PBT 106.59 81.95 30.07% 63.18 69.31 -8.84% 78.24 102.38 -23.58% 106.37 105.04 1.27%
Tax 27.09 21.19 27.84% 16.25 17.78 -8.61% 25.02 26.33 -4.98% 27.25 23.48 16.06%
PAT 79.50 60.76 30.84% 46.93 51.53 -8.93% 53.22 76.05 -30.02% 79.12 81.56 -2.99%
PATM 5.13% 4.19% 3.25% 3.84% 3.75% 5.75% 5.23% 5.90%
EPS 33.54 25.64 30.81% 19.80 21.74 -8.92% 22.46 32.09 -30.01% 33.38 34.41 -2.99%

Description Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var%
Net Sales 1,549.33 1,448.46 6.96% 1,441.92 1,342.71 7.39% 1,417.32 1,322.87 7.14% 1,511.69 1,382.93 9.31%
Expenses 1,297.37 1,230.41 5.44% 1,246.31 1,140.54 9.27% 1,204.18 1,096.92 9.78% 1,272.46 1,169.50 8.80%
EBITDA 251.96 218.05 15.55% 195.61 202.17 -3.24% 213.14 225.95 -5.67% 239.23 213.43 12.09%
EBIDTM 16.26% 15.05% 13.57% 15.06% 15.04% 17.08% 15.83% 15.43%
Other Income 9.59 8.67 10.61% 9.86 9.08 8.59% 12.27 11.06 10.94% 11.96 24.35 -50.88%
Interest 21.72 20.80 4.42% 18.60 20.95 -11.22% 20.03 19.36 3.46% 20.61 19.67 4.78%
Depreciation 130.53 121.01 7.87% 120.94 118.27 2.26% 124.34 112.71 10.32% 121.32 110.59 9.70%
PBT 109.30 84.91 28.72% 65.93 72.03 -8.47% 81.04 104.94 -22.77% 109.26 107.52 1.62%
Tax 27.92 22.07 26.51% 17.10 18.61 -8.11% 25.89 27.16 -4.68% 28.25 18.63 51.64%
PAT 81.38 62.84 29.50% 48.83 53.42 -8.59% 55.15 77.78 -29.09% 81.01 88.89 -8.86%
PATM 5.25% 4.34% 3.39% 3.98% 3.89% 5.88% 5.36% 6.43%
EPS 34.29 26.48 29.49% 20.58 22.51 -8.57% 23.24 32.78 -29.10% 34.14 37.46 -8.86%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 5,920.26 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 7.70% 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 5,920.26 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 5,398.66 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 521.60 495.58 517.47 632.26 703.77 376.63 187.58 171.94 259.37 264.42 330.71 EBITDA Margin 8.81% 8.66% 9.82% 12.22% 15.96% 11.48% 5.92% 5.43% 9.29% 9.86% 12.96% Other Income 80.16 78.29 71.84 50.54 28.47 12.66 14.27 19.72 22.98 27.82 30.57 Interest 32.52 28.79 19.27 17.42 24.10 31.72 32.14 15.35 25.59 31.25 31.14 Depreciation 214.86 209.21 187.25 166.64 168.66 200.67 152.80 47.96 44.98 43.93 40.22 PBT 354.38 335.87 382.79 498.74 539.48 156.90 16.91 128.35 211.78 217.06 289.92 Tax 95.61 91.24 94.15 132.30 127.09 34.74 -8.91 40.75 69.68 77.49 99.94 Tax Rate 26.98% 27.17% 24.60% 26.53% 25.24% 26.51% 18.88% 31.75% 32.90% 35.70% 34.47% PAT 258.77 244.63 288.64 366.44 376.44 96.31 -38.29 87.60 142.10 139.57 189.98 PAT before Minority Interest 258.77 244.63 288.64 366.44 376.44 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 4.37% 4.28% 5.48% 7.08% 8.54% 2.94% -1.21% 2.77% 5.09% 5.21% 7.44% PAT Growth -4.12% -15.25% -21.23% -2.66% 290.86% - - -38.35% 1.81% -26.53% EPS 109.19 103.22 121.79 154.62 158.84 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 5,920.26 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 7.70% 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 5,920.26 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 5,020.32 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. - 541.81 498.34 416.12 377.05 289.51 296.69 437.93 385.76 395.98 325.87 % Of Sales - 9.47% 9.46% 8.05% 8.55% 8.80% 9.34% 13.80% 13.78% 14.72% 12.71% 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 20.13 21.26 19.62 80.75 % Of Sales - 0.84% 0.78% 1.08% 0.58% 0.94% 1.31% 0.63% 0.76% 0.73% 1.04% EBITDA 899.94 872.59 850.84 937.13 999.31 683.45 473.92 283.94 350.84 341.73 406.23 EBITDA Margin 15.20% 15.25% 16.15% 18.12% 22.66% 20.79% 14.93% 8.94% 12.53% 12.71% 15.85% Other Income 43.68 41.98 52.78 32.40 31.27 23.14 15.78 20.75 21.11 26.16 34.79 Interest 80.96 82.39 78.06 66.85 86.97 110.95 117.38 42.66 40.50 45.01 43.10 Depreciation 497.13 484.94 432.86 394.48 395.37 430.00 347.33 127.89 114.45 103.75 102.06 PBT 365.53 347.24 392.70 508.20 548.24 165.64 24.99 134.14 217.00 219.13 295.86 Tax 99.16 94.82 91.69 137.67 130.08 37.98 2.74 44.38 72.29 79.29 99.03 Tax Rate 27.13% 27.31% 23.35% 27.09% 25.39% 27.17% -7.00% 33.08% 33.31% 36.18% 33.47% PAT 266.37 252.42 301.01 370.53 382.21 101.81 -41.86 89.76 144.71 139.84 196.23 PAT before Minority Interest 266.37 252.42 301.01 370.53 382.21 101.81 -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 4.50% 4.41% 5.71% 7.16% 8.67% 3.10% -1.32% 2.83% 5.17% 5.20% 7.66% PAT Growth -5.85% -16.14% -18.76% -3.06% 275.41% - - -37.97% 3.48% -28.74% EPS 112.39 106.51 127.01 156.34 161.27 42.96 -17.66 37.87 61.06 59.00 82.80

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

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 1,229.61 850.46 826.79 768.76 708.83 663.07 598.87 Other Non Current Assets 5.14 5.23 10.75 3.32 4.71 2.43 11.28 8.83 5.04 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 14.40 22.58 34.41 47.57 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 1,082.73 934.92 909.46 846.32 763.16 676.88 583.66 Other Non Current Assets 5.32 5.71 11.41 5.12 6.10 3.09 33.20 18.44 9.30 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 19.99 10.90 15.19 9.39 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

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

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

first sentier investors icvc - stewart investors indian subcontinent all cap fund

bright star investments

investor education and protection fund (iepf)

llp

Annual Reports:

News Update:

Blue Dart Express - Quarterly Results
29th Oct 2025, 00:00 AM

Read More
Blue Dart Express launches instant Digital Account Opening platform
10th Oct 2025, 12:38 PM

This new digital platform offers an instant self-onboarding solution, empowering businesses of all sizes to open accounts and start shipping with Blue Dart in just 10 minutes
Read More
Blue Dart Express introduces limited period offer ‘Diwali Express’
23rd Sep 2025, 15:43 PM

The offer is valid until October 27, 2025
Read More

Blue Dart Express Ltd.

Courier Services

BSE: 526612 | NSE: BLUEDART

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update:

Blue Dart Express Ltd.

Courier Services

BSE: 526612 | NSE: BLUEDART

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Earnings Forecasts:

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Consolidated Figures in Rs. Crores /

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Cash Flow

Consolidated Figures in Rs. Crores /

Financial Ratios

Consolidated /

Top Investors:

Annual Reports:

News Update: