Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Courier Services

Rating :
62/99

BSE: 526612 | NSE: BLUEDART

7315.30
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  7141.90
  •  7364.90
  •  7082.00
  •  7042.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  27085
  •  1962.26
  •  7500.00
  •  5306.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 17,344.88
  • 45.32
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 17,629.36
  • 0.82%
  • 19.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 3.52%
  • 7.86%
  • FII
  • DII
  • Others
  • 3.25%
  • 9.24%
  • 1.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.10
  • 1.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.96
  • 19.30

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -6.15
  • 4.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 62.23
  • 54.01
  • 46.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.05
  • 17.94
  • 17.48

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.66
  • 20.43
  • 17.91

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
1,165.91
968.28
20.41%
1,254.75
1,037.12
20.98%
1,123.61
866.57
29.66%
866.22
416.16
108.15%
Expenses
874.11
719.96
21.41%
981.08
785.16
24.95%
848.37
638.02
32.97%
707.14
458.70
54.16%
EBITDA
291.80
248.32
17.51%
273.67
251.96
8.62%
275.24
228.55
20.43%
159.08
-42.54
-
EBIDTM
25.03%
25.65%
21.81%
24.29%
24.50%
26.37%
18.36%
-10.22%
Other Income
3.61
7.36
-50.95%
14.36
5.58
157.35%
6.23
4.69
32.84%
6.59
2.67
146.82%
Interest
19.64
25.78
-23.82%
19.56
27.01
-27.58%
22.74
30.36
-25.10%
25.03
27.80
-9.96%
Depreciation
92.52
107.89
-14.25%
103.09
114.93
-10.30%
100.74
111.64
-9.76%
99.02
95.54
3.64%
PBT
183.25
122.01
50.19%
165.38
123.92
33.46%
122.04
57.07
113.84%
41.62
-163.21
-
Tax
46.28
32.01
44.58%
41.96
28.60
46.71%
31.49
14.74
113.64%
10.35
-37.37
-
PAT
136.97
90.00
52.19%
123.42
95.32
29.48%
90.55
42.33
113.91%
31.27
-125.84
-
PATM
11.75%
9.29%
9.84%
9.19%
8.06%
4.88%
3.61%
-30.24%
EPS
57.72
37.93
52.18%
52.01
40.17
29.47%
38.16
17.84
113.90%
13.18
-53.03
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Dec 11
Net Sales
4,410.49
3,288.13
3,175.13
3,174.40
2,799.24
2,689.50
2,562.94
2,272.15
1,938.28
2,171.71
1,495.38
Net Sales Growth
34.13%
3.56%
0.02%
13.40%
4.08%
4.94%
12.80%
17.23%
-10.75%
45.23%
 
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
4,410.49
3,288.13
3,175.13
3,174.40
2,799.24
2,689.50
2,562.94
2,272.15
1,938.28
2,171.71
1,495.38
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
3,410.70
2,601.84
2,701.21
2,890.46
2,448.40
2,347.77
2,156.71
2,047.91
1,764.16
1,902.88
1,315.53
Power & Fuel Cost
-
172.22
234.37
263.43
217.92
194.14
188.14
16.76
14.58
15.23
10.00
% Of Sales
-
5.24%
7.38%
8.30%
7.78%
7.22%
7.34%
0.74%
0.75%
0.70%
0.67%
Employee Cost
-
729.03
733.53
698.36
584.50
554.85
525.28
321.60
266.58
300.19
192.30
% Of Sales
-
22.17%
23.10%
22.00%
20.88%
20.63%
20.50%
14.15%
13.75%
13.82%
12.86%
Manufacturing Exp.
-
1,272.20
1,295.91
1,375.76
1,154.91
1,095.90
1,010.13
1,422.61
1,302.65
1,410.70
1,001.52
% Of Sales
-
38.69%
40.81%
43.34%
41.26%
40.75%
39.41%
62.61%
67.21%
64.96%
66.97%
General & Admin Exp.
-
289.51
296.69
437.93
385.76
395.98
325.87
215.16
177.05
162.81
107.88
% Of Sales
-
8.80%
9.34%
13.80%
13.78%
14.72%
12.71%
9.47%
9.13%
7.50%
7.21%
Selling & Distn. Exp.
-
110.83
99.13
94.85
84.05
87.28
80.75
65.97
1.98
2.15
2.48
% Of Sales
-
3.37%
3.12%
2.99%
3.00%
3.25%
3.15%
2.90%
0.10%
0.10%
0.17%
Miscellaneous Exp.
-
28.05
41.58
20.13
21.26
19.62
26.54
5.81
1.32
11.80
2.48
% Of Sales
-
0.85%
1.31%
0.63%
0.76%
0.73%
1.04%
0.26%
0.07%
0.54%
0.09%
EBITDA
999.79
686.29
473.92
283.94
350.84
341.73
406.23
224.24
174.12
268.83
179.85
EBITDA Margin
22.67%
20.87%
14.93%
8.94%
12.53%
12.71%
15.85%
9.87%
8.98%
12.38%
12.03%
Other Income
30.79
20.30
15.78
20.75
21.11
26.16
34.79
24.63
37.70
39.99
21.74
Interest
86.97
110.95
117.38
42.66
40.50
45.01
43.10
11.21
0.03
0.01
0.00
Depreciation
395.37
430.00
347.33
127.89
114.45
103.75
102.06
43.60
27.29
34.72
21.78
PBT
512.29
165.64
24.99
134.14
217.00
219.13
295.86
194.06
184.50
274.09
179.81
Tax
130.08
37.98
2.74
44.38
72.29
79.29
99.03
66.88
63.48
83.38
57.03
Tax Rate
25.39%
27.17%
-7.00%
33.08%
33.31%
36.18%
33.47%
34.46%
34.41%
30.42%
31.72%
PAT
382.21
101.81
-41.86
89.76
144.71
139.84
196.23
127.18
121.02
190.71
122.78
PAT before Minority Interest
382.21
101.81
-41.86
89.76
144.71
139.84
196.83
127.18
121.02
190.71
122.78
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-0.60
0.00
0.00
0.00
0.00
PAT Margin
8.67%
3.10%
-1.32%
2.83%
5.17%
5.20%
7.66%
5.60%
6.24%
8.78%
8.21%
PAT Growth
275.41%
-
-
-37.97%
3.48%
-28.74%
54.29%
5.09%
-36.54%
55.33%
 
EPS
161.27
42.96
-17.66
37.87
61.06
59.00
82.80
53.66
51.06
80.47
51.81

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Dec 11
Shareholder's Funds
591.96
490.83
577.72
531.81
429.48
381.90
307.26
642.96
659.91
663.73
Share Capital
23.76
23.76
23.76
23.76
23.76
23.76
23.76
23.76
23.76
23.76
Total Reserves
568.20
467.07
553.96
508.05
405.72
358.14
283.50
619.20
636.15
639.97
Non-Current Liabilities
1,728.73
1,882.53
1,123.33
965.72
914.89
974.24
735.45
332.51
268.60
184.32
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
245.00
410.00
425.00
308.68
309.85
392.19
332.19
0.00
0.00
0.00
Long Term Provisions
812.55
763.50
743.06
687.71
627.09
533.64
393.09
315.05
253.81
166.13
Current Liabilities
1,290.57
943.51
786.65
641.40
616.62
389.87
323.65
270.38
366.37
153.35
Trade Payables
509.41
401.03
434.25
368.35
272.13
245.89
128.02
107.33
72.91
53.81
Other Current Liabilities
646.66
413.87
189.45
100.64
104.20
80.91
127.35
117.14
88.05
93.62
Short Term Borrowings
0.00
0.00
71.18
97.43
173.18
3.09
0.00
0.00
0.00
0.00
Short Term Provisions
134.50
128.61
91.77
74.98
67.11
59.98
68.28
45.91
205.41
5.92
Total Liabilities
3,611.26
3,316.87
2,487.70
2,138.93
1,960.99
1,746.01
1,366.36
1,245.85
1,294.88
1,001.40
Net Block
1,583.18
1,664.98
654.36
518.30
470.54
452.91
215.64
228.01
220.64
233.18
Gross Block
2,598.42
2,371.44
1,018.38
793.29
675.03
554.97
386.75
423.74
396.69
395.23
Accumulated Depreciation
1,015.24
706.46
364.02
274.99
204.49
102.06
171.11
195.73
176.05
162.05
Non Current Assets
2,530.88
2,595.56
1,624.54
1,399.12
1,223.60
1,065.94
829.38
802.81
769.84
688.00
Capital Work in Progress
6.68
18.03
90.66
99.22
66.88
21.47
25.40
8.46
12.28
2.87
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
26.48
24.33
22.75
20.18
Long Term Loans & Adv.
934.92
909.46
846.32
763.16
676.88
583.66
560.67
540.77
513.27
430.99
Other Non Current Assets
6.10
3.09
33.20
18.44
9.30
7.90
1.19
1.24
0.90
0.78
Current Assets
1,080.38
721.31
863.16
739.81
737.39
680.07
536.98
443.04
525.04
313.40
Current Investments
150.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
53.70
Inventories
31.78
26.99
26.01
21.33
24.65
21.10
3.95
2.72
2.35
2.62
Sundry Debtors
517.92
528.23
491.02
422.25
360.69
290.74
290.98
266.72
227.21
188.99
Cash & Bank
310.52
100.00
268.71
228.67
256.83
288.18
166.25
106.44
241.65
40.09
Other Current Assets
70.09
32.13
57.43
56.66
95.22
80.05
75.80
67.16
53.83
28.00
Short Term Loans & Adv.
23.04
33.96
19.99
10.90
15.19
9.39
52.66
51.42
37.40
12.08
Net Current Assets
-210.19
-222.20
76.51
98.41
120.77
290.20
213.33
172.66
158.67
160.05
Total Assets
3,611.26
3,316.87
2,487.70
2,138.93
1,960.99
1,746.01
1,366.36
1,245.85
1,294.88
1,001.40

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Dec 11
Cash From Operating Activity
750.18
364.11
243.33
316.70
225.02
360.96
153.46
120.09
182.51
107.03
PBT
139.79
-39.12
134.14
217.00
219.13
295.86
194.06
184.50
274.09
179.81
Adjustment
544.57
493.01
161.01
146.36
136.00
131.31
45.39
-12.62
13.26
-0.20
Changes in Working Capital
88.62
-29.00
28.68
39.37
-44.25
43.21
-10.54
9.42
-16.65
-12.79
Cash after chg. in Working capital
772.98
424.89
323.83
402.73
310.88
470.38
228.91
181.30
270.70
166.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-22.80
-60.78
-80.50
-86.03
-85.86
-109.42
-75.45
-61.21
-88.19
-59.79
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
-528.98
-192.58
-280.03
-189.80
-227.80
-148.77
31.86
38.51
24.60
-99.35
Net Fixed Assets
-72.17
-440.54
-68.93
-40.85
-47.57
105.82
20.04
-23.21
-10.62
-43.96
Net Investments
-150.07
0.00
0.00
0.00
-70.61
-53.68
0.00
0.00
51.70
24.52
Others
-306.74
247.96
-211.10
-148.95
-109.62
-200.91
11.82
61.72
-16.48
-79.91
Cash from Financing Activity
-235.20
-340.09
79.17
-151.94
-32.82
-94.60
-125.53
-294.29
-5.54
-2.79
Net Cash Inflow / Outflow
-14.00
-168.56
42.47
-25.04
-35.60
117.59
59.79
-135.69
201.57
4.89
Opening Cash & Equivalents
97.51
266.07
223.60
248.64
284.24
166.65
105.89
241.58
40.01
35.12
Closing Cash & Equivalent
83.51
97.51
266.07
223.60
248.64
284.24
165.68
105.89
241.58
40.01

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Dec 11
Book Value (Rs.)
249.44
206.83
243.44
224.10
180.97
160.92
129.47
270.94
278.08
279.69
ROA
2.94%
-1.44%
3.88%
7.06%
7.54%
12.65%
9.74%
9.53%
16.61%
13.30%
ROE
18.81%
-7.84%
16.18%
30.11%
34.47%
57.13%
26.77%
18.58%
28.82%
20.32%
ROCE
22.71%
7.21%
16.86%
27.59%
31.15%
47.85%
32.01%
28.33%
41.42%
29.75%
Fixed Asset Turnover
1.32
1.87
3.50
3.81
4.37
5.44
5.61
4.73
5.48
4.14
Receivable days
58.06
58.57
52.50
51.04
44.20
41.42
44.79
46.51
34.98
41.77
Inventory Days
3.26
3.05
2.72
3.00
3.10
1.78
0.54
0.48
0.42
0.59
Payable days
0.00
56.06
57.01
54.01
46.27
35.66
22.92
20.36
13.10
22.35
Cash Conversion Cycle
61.32
5.56
-1.79
0.04
1.03
7.54
22.41
26.63
22.29
20.01
Total Debt/Equity
1.01
1.08
0.99
0.78
1.14
1.04
1.08
0.00
0.00
0.00
Interest Cover
2.26
0.67
4.14
6.36
5.87
7.86
18.31
6151.00
0.00
0.00

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.