Nifty
Sensex
:
:
18633.95
62920.87
35.30 (0.19%)
74.49 (0.12%)

Courier Services

Rating :
52/99

BSE: 526612 | NSE: BLUEDART

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 14,439.16
  • 39.02
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,454.83
  • 0.49%
  • 12.26

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 2.92%
  • 6.69%
  • FII
  • DII
  • Others
  • 4.85%
  • 9.68%
  • 0.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.34
  • 9.52
  • 11.58

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.03
  • 23.29
  • 16.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.20
  • 21.44
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 56.37
  • 46.38
  • 39.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.05
  • 16.85
  • 19.84

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.90
  • 18.20
  • 17.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Net Sales
1,216.55
1,165.91
4.34%
1,337.08
1,254.75
6.56%
1,325.28
1,123.61
17.95%
1,293.31
866.22
49.31%
Expenses
1,017.32
874.11
16.38%
1,109.03
981.08
13.04%
1,082.29
848.37
27.57%
1,026.09
707.14
45.10%
EBITDA
199.23
291.80
-31.72%
228.05
273.67
-16.67%
242.99
275.24
-11.72%
267.22
159.08
67.98%
EBIDTM
16.38%
25.03%
17.06%
21.81%
18.34%
24.50%
20.66%
18.36%
Other Income
8.67
3.61
140.17%
8.95
14.36
-37.67%
7.68
6.23
23.27%
6.74
6.59
2.28%
Interest
14.92
19.64
-24.03%
15.92
19.56
-18.61%
18.41
22.74
-19.04%
17.60
25.03
-29.68%
Depreciation
96.35
92.52
4.14%
99.60
103.09
-3.39%
101.13
100.74
0.39%
97.40
99.02
-1.64%
PBT
96.63
183.25
-47.27%
121.48
165.38
-26.54%
131.13
122.04
7.45%
158.96
41.62
281.93%
Tax
27.19
46.28
-41.25%
32.82
41.96
-21.78%
37.49
31.49
19.05%
40.17
10.35
288.12%
PAT
69.44
136.97
-49.30%
88.66
123.42
-28.16%
93.64
90.55
3.41%
118.79
31.27
279.88%
PATM
5.71%
11.75%
6.63%
9.84%
7.07%
8.06%
9.19%
3.61%
EPS
29.26
57.72
-49.31%
37.36
52.01
-28.17%
39.46
38.16
3.41%
50.06
13.18
279.82%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
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
1,938.28
2,171.71
Net Sales Growth
17.27%
34.13%
3.56%
0.02%
13.40%
4.08%
4.94%
12.80%
17.23%
-10.75%
 
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
5,172.22
4,410.49
3,288.13
3,175.13
3,174.40
2,799.24
2,689.50
2,562.94
2,272.15
1,938.28
2,171.71
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
4,234.73
3,411.18
2,604.68
2,701.21
2,890.46
2,448.40
2,347.77
2,156.71
2,047.91
1,764.16
1,902.88
Power & Fuel Cost
-
332.04
172.22
234.37
263.43
217.92
194.14
188.14
16.76
14.58
15.23
% Of Sales
-
7.53%
5.24%
7.38%
8.30%
7.78%
7.22%
7.34%
0.74%
0.75%
0.70%
Employee Cost
-
765.43
729.03
733.53
698.36
584.50
554.85
525.28
321.60
266.58
300.19
% Of Sales
-
17.35%
22.17%
23.10%
22.00%
20.88%
20.63%
20.50%
14.15%
13.75%
13.82%
Manufacturing Exp.
-
1,778.17
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
% Of Sales
-
40.32%
38.69%
40.81%
43.34%
41.26%
40.75%
39.41%
62.61%
67.21%
64.96%
General & Admin Exp.
-
377.05
289.51
296.69
437.93
385.76
395.98
325.87
215.16
177.05
162.81
% Of Sales
-
8.55%
8.80%
9.34%
13.80%
13.78%
14.72%
12.71%
9.47%
9.13%
7.50%
Selling & Distn. Exp.
-
133.11
110.83
99.13
94.85
84.05
87.28
80.75
65.97
1.98
2.15
% Of Sales
-
3.02%
3.37%
3.12%
2.99%
3.00%
3.25%
3.15%
2.90%
0.10%
0.10%
Miscellaneous Exp.
-
25.38
30.89
41.58
20.13
21.26
19.62
26.54
5.81
1.32
2.15
% Of Sales
-
0.58%
0.94%
1.31%
0.63%
0.76%
0.73%
1.04%
0.26%
0.07%
0.54%
EBITDA
937.49
999.31
683.45
473.92
283.94
350.84
341.73
406.23
224.24
174.12
268.83
EBITDA Margin
18.13%
22.66%
20.79%
14.93%
8.94%
12.53%
12.71%
15.85%
9.87%
8.98%
12.38%
Other Income
32.04
31.27
23.14
15.78
20.75
21.11
26.16
34.79
24.63
37.70
39.99
Interest
66.85
86.97
110.95
117.38
42.66
40.50
45.01
43.10
11.21
0.03
0.01
Depreciation
394.48
395.37
430.00
347.33
127.89
114.45
103.75
102.06
43.60
27.29
34.72
PBT
508.20
548.24
165.64
24.99
134.14
217.00
219.13
295.86
194.06
184.50
274.09
Tax
137.67
130.08
37.98
2.74
44.38
72.29
79.29
99.03
66.88
63.48
83.38
Tax Rate
27.09%
25.39%
27.17%
-7.00%
33.08%
33.31%
36.18%
33.47%
34.46%
34.41%
30.42%
PAT
370.53
382.21
101.81
-41.86
89.76
144.71
139.84
196.23
127.18
121.02
190.71
PAT before Minority Interest
370.53
382.21
101.81
-41.86
89.76
144.71
139.84
196.83
127.18
121.02
190.71
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-0.60
0.00
0.00
0.00
PAT Margin
7.16%
8.67%
3.10%
-1.32%
2.83%
5.17%
5.20%
7.66%
5.60%
6.24%
8.78%
PAT Growth
-3.06%
275.41%
-
-
-37.97%
3.48%
-28.74%
54.29%
5.09%
-36.54%
 
EPS
156.34
161.27
42.96
-17.66
37.87
61.06
59.00
82.80
53.66
51.06
80.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
871.99
591.96
490.83
577.72
531.81
429.48
381.90
307.26
642.96
659.91
Share Capital
23.76
23.76
23.76
23.76
23.76
23.76
23.76
23.76
23.76
23.76
Total Reserves
848.00
568.20
467.07
553.96
508.05
405.72
358.14
283.50
619.20
636.15
Non-Current Liabilities
1,525.40
1,728.73
1,882.53
1,123.33
965.72
914.89
974.24
735.45
332.51
268.60
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
245.00
410.00
425.00
308.68
309.85
392.19
332.19
0.00
0.00
Long Term Provisions
951.00
812.55
763.50
743.06
687.71
627.09
533.64
393.09
315.05
253.81
Current Liabilities
1,272.78
1,290.57
943.51
786.65
641.40
616.62
389.87
323.65
270.38
366.37
Trade Payables
579.87
509.41
401.03
434.25
368.35
272.13
245.89
128.02
107.33
72.91
Other Current Liabilities
553.58
646.66
413.87
189.45
100.64
104.20
80.91
127.35
117.14
88.05
Short Term Borrowings
0.00
0.00
0.00
71.18
97.43
173.18
3.09
0.00
0.00
0.00
Short Term Provisions
139.33
134.50
128.61
91.77
74.98
67.11
59.98
68.28
45.91
205.41
Total Liabilities
3,670.17
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
Net Block
1,436.87
1,583.18
1,664.98
654.36
518.30
470.54
452.91
215.64
228.01
220.64
Gross Block
2,691.08
2,598.42
2,371.44
1,018.38
793.29
675.03
554.97
386.75
423.74
396.69
Accumulated Depreciation
1,254.21
1,015.24
706.46
364.02
274.99
204.49
102.06
171.11
195.73
176.05
Non Current Assets
2,593.85
2,530.88
2,595.56
1,624.54
1,399.12
1,223.60
1,065.94
829.38
802.81
769.84
Capital Work in Progress
69.13
6.68
18.03
90.66
99.22
66.88
21.47
25.40
8.46
12.28
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
26.48
24.33
22.75
Long Term Loans & Adv.
1,082.73
934.92
909.46
846.32
763.16
676.88
583.66
560.67
540.77
513.27
Other Non Current Assets
5.12
6.10
3.09
33.20
18.44
9.30
7.90
1.19
1.24
0.90
Current Assets
1,076.32
1,080.38
721.31
863.16
739.81
737.39
680.07
536.98
443.04
525.04
Current Investments
207.39
150.07
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
34.99
31.78
26.99
26.01
21.33
24.65
21.10
3.95
2.72
2.35
Sundry Debtors
580.01
517.92
528.23
491.02
422.25
360.69
290.74
290.98
266.72
227.21
Cash & Bank
184.33
310.52
100.00
268.71
228.67
256.83
288.18
166.25
106.44
241.65
Other Current Assets
69.60
47.05
32.13
57.43
67.56
95.22
80.05
75.80
67.16
53.83
Short Term Loans & Adv.
24.50
23.04
33.96
19.99
10.90
15.19
9.39
52.66
51.42
37.40
Net Current Assets
-196.46
-210.19
-222.20
76.51
98.41
120.77
290.20
213.33
172.66
158.67
Total Assets
3,670.17
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
859.79
750.18
364.11
243.33
316.70
225.02
360.96
153.46
120.09
182.51
PBT
512.29
139.79
-39.12
134.14
217.00
219.13
295.86
194.06
184.50
274.09
Adjustment
464.93
544.57
493.01
161.01
146.36
136.00
131.31
45.39
-12.62
13.26
Changes in Working Capital
24.46
88.62
-29.00
28.68
39.37
-44.25
43.21
-10.54
9.42
-16.65
Cash after chg. in Working capital
1,001.68
772.98
424.89
323.83
402.73
310.88
470.38
228.91
181.30
270.70
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-141.89
-22.80
-60.78
-80.50
-86.03
-85.86
-109.42
-75.45
-61.21
-88.19
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
11.31
-528.98
-192.58
-280.03
-189.80
-227.80
-148.77
31.86
38.51
24.60
Net Fixed Assets
-43.73
-72.17
-440.54
-68.93
-40.85
-47.57
105.82
20.04
-23.21
-10.62
Net Investments
-57.32
-150.07
0.00
0.00
0.00
-70.61
-53.68
0.00
0.00
51.70
Others
112.36
-306.74
247.96
-211.10
-148.95
-109.62
-200.91
11.82
61.72
-16.48
Cash from Financing Activity
-772.06
-235.20
-340.09
79.17
-151.94
-32.82
-94.60
-125.53
-294.29
-5.54
Net Cash Inflow / Outflow
99.04
-14.00
-168.56
42.47
-25.04
-35.60
117.59
59.79
-135.69
201.57
Opening Cash & Equivalents
83.51
97.51
266.07
223.60
248.64
284.24
166.65
105.89
241.58
40.01
Closing Cash & Equivalent
182.55
83.51
97.51
266.07
223.60
248.64
284.24
165.68
105.89
241.58

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
367.35
249.44
206.83
243.44
224.10
180.97
160.92
129.47
270.94
278.08
ROA
10.50%
2.94%
-1.44%
3.88%
7.06%
7.54%
12.65%
9.74%
9.53%
16.61%
ROE
52.23%
18.81%
-7.84%
16.18%
30.11%
34.47%
57.13%
26.77%
18.58%
28.82%
ROCE
53.06%
22.71%
7.21%
16.86%
27.59%
31.15%
47.85%
32.01%
28.33%
41.42%
Fixed Asset Turnover
1.67
1.32
1.87
3.50
3.81
4.37
5.44
5.61
4.73
5.48
Receivable days
45.43
58.06
58.57
52.50
51.04
44.20
41.42
44.79
46.51
34.98
Inventory Days
2.76
3.26
3.05
2.72
3.00
3.10
1.78
0.54
0.48
0.42
Payable days
0.00
0.00
56.06
57.01
54.01
46.27
35.66
22.92
20.36
13.10
Cash Conversion Cycle
48.19
61.32
5.56
-1.79
0.04
1.03
7.54
22.41
26.63
22.29
Total Debt/Equity
0.23
1.01
1.08
0.99
0.78
1.14
1.04
1.08
0.00
0.00
Interest Cover
6.89
2.26
0.67
4.14
6.36
5.87
7.86
18.31
6151.00
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.