Nifty

:

24834.85

Sensex

:

81332.72

428.75 (1.76%)
1292.92 (1.62%)

Login

Nifty
Sensex

:
:

24834.85
81332.72

428.75 (1.76%)
1292.92 (1.62%)

Blue Dart Express Ltd.

Courier Services

Rating :

47/99

BSE: 526612 | NSE: BLUEDART

Watchlist

NSE BSE

8226.95

05-Jul-2024

Open
High
Low
Previous Close

8216.20
8258.55
8167.65
8191.70

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

8863
727.97
8980.00
5486.60

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

18,720.98
63.86
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

18,809.43
0.32%
13.20

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

8.77
10.66
6.10

EBITDA CAGR (%)

10 Years
5 Years
3 Years

14.27
12.42
-3.17

PAT CAGR (%)

10 Years
5 Years
3 Years

9.00
-
-7.65

P:E (Median)

8 Years
5 Years
3 Years

52.15
46.29
47.90

P:BV (Average)

8 Years
5 Years
3 Years

18.10
16.58
16.80

EV:EBITDA (Average)

8 Years
5 Years
3 Years

20.38
17.53
17.00

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 1,342.71 1,237.55 8.50% 1,322.87 1,216.55 8.74% 1,382.93 1,337.08 3.43% 1,324.48 1,325.28 -0.06%
Expenses 1,233.28 1,124.23 9.70% 1,183.49 1,088.38 8.74% 1,248.64 1,186.49 5.24% 1,194.00 1,162.54 2.71%
EBITDA 109.43 113.32 -3.43% 139.38 128.17 8.75% 134.29 150.59 -10.82% 130.48 162.74 -19.82%
EBIDTM 8.15% 9.16% 10.54% 10.54% 9.71% 11.26% 9.85% 12.28%
Other Income 19.12 15.74 21.47% 18.25 14.26 27.98% 22.75 13.94 63.20% 15.10 12.11 24.69%
Interest 6.95 4.53 53.42% 5.25 4.42 18.78% 4.74 4.15 14.22% 4.75 4.16 14.18%
Depreciation 52.29 44.41 17.74% 50.00 43.55 14.81% 47.26 41.44 14.04% 45.58 41.93 8.70%
PBT 69.31 80.12 -13.49% 102.38 94.46 8.38% 105.04 118.94 -11.69% 95.25 128.76 -26.03%
Tax 17.78 20.38 -12.76% 26.33 24.13 9.12% 23.48 32.01 -26.65% 23.96 36.75 -34.80%
PAT 51.53 59.74 -13.74% 76.05 70.33 8.13% 81.56 86.93 -6.18% 71.29 92.01 -22.52%
PATM 3.84% 4.83% 5.75% 5.78% 5.90% 6.50% 5.38% 6.94%
EPS 21.74 25.21 -13.76% 32.09 29.68 8.12% 34.41 36.68 -6.19% 30.08 38.82 -22.51%

Description Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var%
Net Sales 1,342.71 1,237.55 8.50% 1,322.87 1,216.55 8.74% 1,382.93 1,337.08 3.43% 1,324.48 1,325.28 -0.06%
Expenses 1,140.54 1,046.88 8.95% 1,096.92 1,017.32 7.82% 1,169.50 1,109.03 5.45% 1,101.75 1,082.29 1.80%
EBITDA 202.17 190.67 6.03% 225.95 199.23 13.41% 213.43 228.05 -6.41% 222.73 242.99 -8.34%
EBIDTM 15.06% 15.41% 17.08% 16.38% 15.43% 17.06% 16.82% 18.34%
Other Income 9.08 10.20 -10.98% 11.06 8.67 27.57% 24.35 8.95 172.07% 5.23 7.68 -31.90%
Interest 20.95 19.49 7.49% 19.36 14.92 29.76% 19.67 15.92 23.56% 19.54 18.41 6.14%
Depreciation 118.27 99.00 19.46% 112.71 96.35 16.98% 110.59 99.60 11.03% 110.56 101.13 9.32%
PBT 72.03 82.38 -12.56% 104.94 96.63 8.60% 107.52 121.48 -11.49% 97.86 131.13 -25.37%
Tax 18.61 21.10 -11.80% 27.16 27.19 -0.11% 18.63 32.82 -43.24% 24.80 37.49 -33.85%
PAT 53.42 61.28 -12.83% 77.78 69.44 12.01% 88.89 88.66 0.26% 73.06 93.64 -21.98%
PATM 3.98% 4.95% 5.88% 5.71% 6.43% 6.63% 5.52% 7.07%
EPS 22.51 25.82 -12.82% 32.78 29.26 12.03% 37.46 37.36 0.27% 30.79 39.46 -21.97%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 5,372.99 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 2,268.50 Net Sales Growth 5.01% 1.85% 17.31% 34.43% 3.58% 0.03% 13.42% 4.10% 5.05% 12.49% 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 5,372.99 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 2,268.50 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 4,859.41 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 2,044.67 Power & Fuel Cost - 21.34 20.50 18.23 16.70 20.60 20.97 19.77 18.22 18.99 16.74 % Of Sales - 0.41% 0.40% 0.41% 0.51% 0.65% 0.66% 0.71% 0.68% 0.74% 0.74% Employee Cost - 707.81 649.52 589.76 566.83 574.00 550.09 449.85 426.35 395.32 319.45 % Of Sales - 13.44% 12.56% 13.38% 17.28% 18.13% 17.38% 16.12% 15.90% 15.49% 14.08% Manufacturing Exp. - 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 1,422.39 % Of Sales - 64.46% 64.49% 59.74% 59.65% 64.08% 62.41% 59.73% 58.18% 57.19% 62.70% General & Admin Exp. - 447.05 371.07 337.61 257.03 261.97 356.14 313.46 326.26 267.67 214.81 % Of Sales - 8.49% 7.17% 7.66% 7.84% 8.27% 11.25% 11.23% 12.17% 10.49% 9.47% Selling & Distn. Exp. - 161.45 151.11 120.69 100.83 88.34 85.45 76.35 78.38 74.47 65.47 % Of Sales - 3.06% 2.92% 2.74% 3.07% 2.79% 2.70% 2.74% 2.92% 2.92% 2.89% Miscellaneous Exp. - 17.04 12.37 4.95 5.34 4.91 5.45 5.10 7.49 5.28 65.47 % Of Sales - 0.32% 0.24% 0.11% 0.16% 0.16% 0.17% 0.18% 0.28% 0.21% 0.26% EBITDA 513.58 517.47 632.26 703.77 376.63 187.58 171.94 259.37 264.42 330.71 223.83 EBITDA Margin 9.56% 9.82% 12.22% 15.96% 11.48% 5.92% 5.43% 9.29% 9.86% 12.96% 9.87% Other Income 75.22 71.84 50.54 28.47 12.66 14.27 19.72 22.98 27.82 30.57 24.48 Interest 21.69 19.27 17.42 24.10 31.72 32.14 15.35 25.59 31.25 31.14 11.21 Depreciation 195.13 187.25 166.64 168.66 200.67 152.80 47.96 44.98 43.93 40.22 43.54 PBT 371.98 382.79 498.74 539.48 156.90 16.91 128.35 211.78 217.06 289.92 193.56 Tax 91.55 94.15 132.30 127.09 34.74 -8.91 40.75 69.68 77.49 99.94 66.72 Tax Rate 24.61% 24.60% 26.53% 25.24% 26.51% 18.88% 31.75% 32.90% 35.70% 34.47% 34.47% PAT 280.43 288.64 366.44 376.44 96.31 -38.29 87.60 142.10 139.57 189.98 126.84 PAT before Minority Interest 280.43 288.64 366.44 376.44 96.31 -38.29 87.60 142.10 139.57 189.98 126.84 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 5.22% 5.48% 7.08% 8.54% 2.94% -1.21% 2.77% 5.09% 5.21% 7.44% 5.59% PAT Growth -9.25% -21.23% -2.66% 290.86% - - -38.35% 1.81% -26.53% 49.78% EPS 118.32 121.79 154.62 158.84 40.64 -16.16 36.96 59.96 58.89 80.16 53.52

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 5,372.99 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 2,272.15 Net Sales Growth 5.01% 1.85% 17.27% 34.13% 3.56% 0.02% 13.40% 4.08% 4.94% 12.80% 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 5,372.99 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 2,272.15 GP Margin 100.00% 100% 100% 100% 100% 100% 100% 100% 100% 100% 100% Total Expenditure 4,508.71 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 2,047.91 Power & Fuel Cost - 403.34 516.57 332.04 172.22 234.37 263.43 217.92 194.14 188.14 16.76 % Of Sales - 7.66% 9.99% 7.53% 5.24% 7.38% 8.30% 7.78% 7.22% 7.34% 0.74% Employee Cost - 907.10 837.82 765.43 729.03 733.53 698.36 584.50 554.85 525.28 321.60 % Of Sales - 17.22% 16.20% 17.35% 22.17% 23.10% 22.00% 20.88% 20.63% 20.50% 14.15% Manufacturing Exp. - 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 1,422.61 % Of Sales - 45.37% 43.37% 40.32% 38.69% 40.81% 43.34% 41.26% 40.75% 39.41% 62.61% General & Admin Exp. - 498.34 416.12 377.05 289.51 296.69 437.93 385.76 395.98 325.87 215.16 % Of Sales - 9.46% 8.05% 8.55% 8.80% 9.34% 13.80% 13.78% 14.72% 12.71% 9.47% Selling & Distn. Exp. - 176.90 165.25 133.11 110.83 99.13 94.85 84.05 87.28 80.75 65.97 % Of Sales - 3.36% 3.19% 3.02% 3.37% 3.12% 2.99% 3.00% 3.25% 3.15% 2.90% Miscellaneous Exp. - 41.29 55.92 25.38 30.89 41.58 20.13 21.26 19.62 26.54 65.97 % Of Sales - 0.78% 1.08% 0.58% 0.94% 1.31% 0.63% 0.76% 0.73% 1.04% 0.26% EBITDA 864.28 850.84 937.13 999.31 683.45 473.92 283.94 350.84 341.73 406.23 224.24 EBITDA Margin 16.09% 16.15% 18.12% 22.66% 20.79% 14.93% 8.94% 12.53% 12.71% 15.85% 9.87% Other Income 49.72 52.78 32.40 31.27 23.14 15.78 20.75 21.11 26.16 34.79 24.63 Interest 79.52 78.06 66.85 86.97 110.95 117.38 42.66 40.50 45.01 43.10 11.21 Depreciation 452.13 432.86 394.48 395.37 430.00 347.33 127.89 114.45 103.75 102.06 43.60 PBT 382.35 392.70 508.20 548.24 165.64 24.99 134.14 217.00 219.13 295.86 194.06 Tax 89.20 91.69 137.67 130.08 37.98 2.74 44.38 72.29 79.29 99.03 66.88 Tax Rate 23.33% 23.35% 27.09% 25.39% 27.17% -7.00% 33.08% 33.31% 36.18% 33.47% 34.46% PAT 293.15 301.01 370.53 382.21 101.81 -41.86 89.76 144.71 139.84 196.23 127.18 PAT before Minority Interest 293.15 301.01 370.53 382.21 101.81 -41.86 89.76 144.71 139.84 196.83 127.18 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.60 0.00 PAT Margin 5.46% 5.71% 7.16% 8.67% 3.10% -1.32% 2.83% 5.17% 5.20% 7.66% 5.60% PAT Growth -6.35% -18.76% -3.06% 275.41% - - -37.97% 3.48% -28.74% 54.29% EPS 123.69 127.01 156.34 161.27 42.96 -17.66 37.87 61.06 59.00 82.80 53.66

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,438.63 1,260.36 954.88 679.18 583.50 664.77 621.25 521.72 470.62 297.10 Share Capital 23.76 23.76 23.76 23.76 23.76 23.76 23.76 23.76 23.76 23.76 Total Reserves 1,412.56 1,235.98 930.89 655.42 559.74 641.01 597.49 497.96 446.86 273.34 Non-Current Liabilities 894.91 796.36 958.54 902.84 911.75 744.36 700.65 745.28 827.79 732.94 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 22.50 52.50 75.00 71.18 166.09 332.19 332.19 Long Term Provisions 767.64 677.61 844.96 719.42 686.83 684.94 634.61 577.70 491.63 390.47 Current Liabilities 971.36 916.90 928.32 937.76 714.62 621.25 528.18 536.97 329.67 320.15 Trade Payables 561.08 550.19 587.61 513.07 391.09 379.49 295.92 222.13 204.56 124.80 Other Current Liabilities 290.28 258.17 223.47 311.52 216.50 92.35 75.46 92.56 75.75 127.11 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 71.18 94.91 166.10 0.00 0.00 Short Term Provisions 120.00 108.54 117.24 113.17 107.03 78.23 61.89 56.18 49.36 68.24 Total Liabilities 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 1,350.19 Net Block 541.09 482.71 431.96 494.42 561.55 247.22 219.46 234.22 243.34 215.38 Gross Block 1,232.21 1,110.31 999.28 970.88 897.70 415.76 345.86 318.21 283.56 384.51 Accumulated Depreciation 691.12 627.60 567.32 476.46 336.15 168.54 126.40 83.99 40.22 169.13 Non Current Assets 2,041.93 1,982.69 1,827.55 1,496.92 1,539.11 1,217.00 1,127.83 1,079.84 942.48 813.46 Capital Work in Progress 2.50 25.87 18.60 3.27 4.28 45.68 46.65 33.45 20.53 25.40 Non Current Investment 144.06 144.06 144.06 144.06 144.06 144.06 144.06 144.06 73.45 19.77 Long Term Loans & Adv. 1,349.05 1,319.30 1,229.61 850.46 826.79 768.76 708.83 663.07 598.87 551.76 Other Non Current Assets 5.23 10.75 3.32 4.71 2.43 11.28 8.83 5.04 6.29 1.15 Current Assets 1,262.97 990.93 1,014.19 1,022.86 670.76 813.38 722.25 724.13 685.60 536.73 Current Investments 307.28 170.89 207.39 150.07 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 8.60 7.84 7.01 5.82 3.73 5.89 4.48 5.53 5.18 3.95 Sundry Debtors 668.32 635.00 578.78 514.91 524.53 489.00 420.01 359.75 291.35 291.40 Cash & Bank 165.79 94.76 182.90 307.73 98.53 266.95 227.32 255.43 287.05 165.63 Other Current Assets 112.98 39.77 33.44 35.29 43.97 51.54 70.44 103.42 102.02 75.75 Short Term Loans & Adv. 70.88 42.67 4.67 9.04 21.51 14.40 22.58 34.41 47.57 52.66 Net Current Assets 291.61 74.03 85.87 85.10 -43.86 192.13 194.07 187.16 355.93 216.58 Total Assets 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 1,350.19

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,367.27 1,179.56 871.99 591.96 490.83 577.72 531.81 429.48 381.90 307.26 Share Capital 23.76 23.76 23.76 23.76 23.76 23.76 23.76 23.76 23.76 23.76 Total Reserves 1,340.75 1,155.18 848.00 568.20 467.07 553.96 508.05 405.72 358.14 283.50 Non-Current Liabilities 1,277.33 1,540.97 1,525.40 1,728.73 1,882.53 1,123.33 965.72 914.89 974.24 735.45 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 250.00 0.00 245.00 410.00 425.00 308.68 309.85 392.19 332.19 Long Term Provisions 781.33 733.72 951.00 812.55 763.50 743.06 687.71 627.09 533.64 393.09 Current Liabilities 1,490.95 1,115.86 1,272.78 1,290.57 943.51 786.65 641.40 616.62 389.87 323.65 Trade Payables 607.32 585.10 579.87 509.41 401.03 434.25 368.35 272.13 245.89 128.02 Other Current Liabilities 730.81 398.34 553.58 646.66 413.87 189.45 100.64 104.20 80.91 127.35 Short Term Borrowings 4.69 0.00 0.00 0.00 0.00 71.18 97.43 173.18 3.09 0.00 Short Term Provisions 148.13 132.42 139.33 134.50 128.61 91.77 74.98 67.11 59.98 68.28 Total Liabilities 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 1,366.36 Net Block 1,822.54 1,437.03 1,436.87 1,583.18 1,664.98 654.36 518.30 470.54 452.91 215.64 Gross Block 3,475.00 2,968.42 2,691.08 2,598.42 2,371.44 1,018.38 793.29 675.03 554.97 386.75 Accumulated Depreciation 1,652.46 1,531.39 1,254.21 1,015.24 706.46 364.02 274.99 204.49 102.06 171.11 Non Current Assets 2,849.68 2,776.04 2,593.85 2,530.88 2,595.56 1,624.54 1,399.12 1,223.60 1,065.94 829.38 Capital Work in Progress 73.86 438.91 69.13 6.68 18.03 90.66 99.22 66.88 21.47 25.40 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 26.48 Long Term Loans & Adv. 947.57 888.69 1,082.73 934.92 909.46 846.32 763.16 676.88 583.66 560.67 Other Non Current Assets 5.71 11.41 5.12 6.10 3.09 33.20 18.44 9.30 7.90 1.19 Current Assets 1,285.87 1,060.35 1,076.32 1,080.38 721.31 863.16 739.81 737.39 680.07 536.98 Current Investments 307.28 170.89 207.39 150.07 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 51.83 39.35 34.99 31.78 26.99 26.01 21.33 24.65 21.10 3.95 Sundry Debtors 670.43 636.66 580.01 517.92 528.23 491.02 422.25 360.69 290.74 290.98 Cash & Bank 166.24 95.52 184.33 310.52 100.00 268.71 228.67 256.83 288.18 166.25 Other Current Assets 90.09 51.77 45.10 47.05 66.09 77.42 67.56 95.22 80.05 75.80 Short Term Loans & Adv. 45.91 66.16 24.50 23.04 33.96 19.99 10.90 15.19 9.39 52.66 Net Current Assets -205.08 -55.51 -196.46 -210.19 -222.20 76.51 98.41 120.77 290.20 213.33 Total Assets 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 1,366.36

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 446.26 319.26 582.66 448.85 93.66 156.99 209.88 142.93 270.80 153.35 PBT 382.79 498.74 503.53 131.05 -47.20 128.35 211.78 217.06 289.92 193.56 Adjustment 149.42 144.13 169.46 223.58 188.26 46.87 50.34 51.40 45.45 45.25 Changes in Working Capital -22.40 -184.85 35.77 121.85 7.66 47.24 19.64 -44.66 30.67 -12.84 Cash after chg. in Working capital 509.81 458.02 708.76 476.48 148.72 222.46 281.76 223.80 366.04 225.97 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -63.55 -138.76 -126.10 -27.63 -55.06 -65.47 -71.88 -80.87 -95.24 -72.62 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 -133.41 -217.34 -111.50 -394.36 -39.46 -46.43 -4.90 -57.88 -61.14 31.86 Net Fixed Assets -98.53 -118.30 -43.73 -72.17 -440.54 -68.93 -40.85 -47.57 105.82 20.04 Net Investments -136.39 36.50 -57.32 -150.07 0.00 0.00 0.00 -70.61 -53.68 0.00 Others 101.51 -135.54 -10.45 -172.12 401.08 22.50 35.95 60.30 -113.28 11.82 Cash from Financing Activity -241.68 -190.05 -370.76 -69.81 -222.47 -71.02 -234.53 -116.93 -88.52 -125.53 Net Cash Inflow / Outflow 71.17 -88.13 100.40 -15.32 -168.27 39.54 -29.55 -31.88 121.14 59.68 Opening Cash & Equivalents 92.99 181.12 80.72 96.04 264.31 224.77 254.32 286.20 165.06 105.38 Closing Cash & Equivalent 164.16 92.99 181.12 80.72 96.04 264.31 224.77 254.32 286.20 165.06

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 846.73 716.74 859.79 750.18 364.11 243.33 316.70 225.02 360.96 153.46 PBT 392.70 508.20 512.29 139.79 -39.12 134.14 217.00 219.13 295.86 194.06 Adjustment 482.95 469.95 465.16 544.57 493.01 161.01 146.36 136.00 131.31 45.39 Changes in Working Capital 40.36 -104.24 24.24 88.62 -29.00 28.68 39.37 -44.25 43.21 -10.54 Cash after chg. in Working capital 916.01 873.91 1,001.69 772.98 424.89 323.83 402.73 310.88 470.38 228.91 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -69.28 -157.17 -141.90 -22.80 -60.78 -80.50 -86.03 -85.86 -109.42 -75.45 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 -374.64 -514.09 11.31 -528.98 -192.58 -280.03 -189.80 -227.80 -148.77 31.86 Net Fixed Assets -98.53 -118.30 -43.73 -72.17 -440.54 -68.93 -40.85 -47.57 105.82 20.04 Net Investments -136.39 36.50 -57.32 -150.07 0.00 0.00 0.00 -70.61 -53.68 0.00 Others -139.72 -432.29 112.36 -306.74 247.96 -211.10 -148.95 -109.62 -200.91 11.82 Cash from Financing Activity -401.23 -291.45 -772.06 -235.20 -340.09 79.17 -151.94 -32.82 -94.60 -125.53 Net Cash Inflow / Outflow 70.86 -88.80 99.04 -14.00 -168.56 42.47 -25.04 -35.60 117.59 59.79 Opening Cash & Equivalents 93.75 182.55 83.51 97.51 266.07 223.60 248.64 284.24 166.65 105.89 Closing Cash & Equivalent 164.61 93.75 182.55 83.51 97.51 266.07 223.60 248.64 284.24 165.68

Financial Ratios

Consolidated /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 605.26 530.85 402.28 286.20 245.88 280.13 261.79 219.84 198.31 125.19 ROA 9.19% 12.60% 14.04% 4.07% -1.81% 4.51% 7.78% 8.13% 12.76% 9.82% ROE 21.41% 33.10% 46.08% 15.26% -6.14% 13.62% 24.87% 28.13% 49.50% 27.21% ROCE 29.79% 46.60% 59.40% 21.99% -2.05% 17.98% 28.93% 29.98% 44.84% 32.39% Fixed Asset Turnover 4.50 4.90 4.48 3.51 4.82 8.31 8.41 8.91 7.64 5.63 Receivable days 45.15 42.83 45.27 57.84 58.40 52.41 50.99 44.32 41.68 44.90 Inventory Days 0.57 0.52 0.53 0.53 0.55 0.60 0.65 0.73 0.65 0.54 Payable days 0.00 0.00 0.00 0.00 49.01 45.92 41.79 36.56 30.18 22.50 Cash Conversion Cycle 45.72 43.35 45.80 58.37 9.95 7.09 9.85 8.49 12.15 22.93 Total Debt/Equity 0.00 0.00 0.00 0.21 0.13 0.22 0.27 0.64 0.71 1.12 Interest Cover 20.86 29.63 21.89 5.13 -0.47 9.36 9.28 7.95 10.31 18.27

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 575.00 496.80 367.35 249.44 206.83 243.44 224.10 180.97 160.92 129.47 ROA 7.55% 9.87% 10.50% 2.94% -1.44% 3.88% 7.06% 7.54% 12.65% 9.74% ROE 23.67% 36.14% 52.23% 18.81% -7.84% 16.18% 30.11% 34.47% 57.13% 26.77% ROCE 30.85% 45.98% 53.06% 22.71% 7.21% 16.86% 27.59% 31.15% 47.85% 32.01% Fixed Asset Turnover 1.64 1.83 1.67 1.32 1.87 3.50 3.81 4.37 5.44 5.61 Receivable days 45.28 42.93 45.43 58.06 58.57 52.50 51.04 44.20 41.42 44.79 Inventory Days 3.16 2.62 2.76 3.26 3.05 2.72 3.00 3.10 1.78 0.54 Payable days 0.00 0.00 0.00 0.00 56.06 57.01 54.01 46.27 35.66 22.92 Cash Conversion Cycle 48.44 45.55 48.19 61.32 5.56 -1.79 0.04 1.03 7.54 22.41 Total Debt/Equity 0.19 0.21 0.23 1.01 1.08 0.99 0.78 1.14 1.04 1.08 Interest Cover 6.03 8.60 6.89 2.26 0.67 4.14 6.36 5.87 7.86 18.31

Top Investors:

hdfc small cap fund

kotak small cap fund

icici prudential life insurance company limited

first sentier investors icvc - stewart investors indian subcontinent sustainability fund

nippon life india trustee ltd-a/c nippon india small cap fund

bright star investments pvt ltd

investor education and protection fund (iepf)

Annual Reports:

News Update:

Blue Dart Express launches drone deliveries in collaboration with Skye Air
19th Jun 2024, 15:46 PM

This move marks a significant advancement towards cleaner and more efficient delivery solutions
Read More
Blue Dart Express - Quarterly Results
2nd May 2024, 19:03 PM

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.

Feedback