Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

Air Conditioners

Rating :
49/99

BSE: 500067 | NSE: BLUESTARCO

937.55
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  985.45
  •  998.95
  •  929.05
  •  985.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  45846
  •  441.82
  •  1091.50
  •  702.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,036.17
  • 60.23
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,158.81
  • 0.43%
  • 10.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.76%
  • 0.87%
  • 24.09%
  • FII
  • DII
  • Others
  • 10.72%
  • 21.88%
  • 3.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.22
  • -0.56
  • -6.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -0.69
  • -9.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -4.30
  • -22.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.95
  • 48.46
  • 42.27

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.53
  • 8.31
  • 8.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.57
  • 24.75
  • 24.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
1,239.74
902.12
37.43%
1,052.04
626.02
68.05%
1,611.56
1,299.36
24.03%
1,123.89
1,235.91
-9.06%
Expenses
1,169.04
847.04
38.01%
1,009.81
624.66
61.66%
1,509.75
1,262.03
19.63%
1,042.33
1,178.88
-11.58%
EBITDA
70.70
55.08
28.36%
42.23
1.36
3,005.15%
101.81
37.33
172.73%
81.56
57.03
43.01%
EBIDTM
5.70%
6.11%
4.01%
0.22%
6.32%
2.87%
7.26%
4.61%
Other Income
8.12
5.86
38.57%
7.95
8.61
-7.67%
39.79
6.35
526.61%
8.09
6.09
32.84%
Interest
11.18
17.85
-37.37%
10.73
18.54
-42.13%
13.41
6.90
94.35%
14.92
7.55
97.62%
Depreciation
20.43
20.63
-0.97%
20.05
20.90
-4.07%
24.85
23.70
4.85%
25.91
22.33
16.03%
PBT
47.21
22.46
110.20%
19.40
-29.47
-
103.34
12.33
738.12%
48.82
31.67
54.15%
Tax
15.99
7.42
115.50%
6.52
-9.52
-
36.23
3.95
817.22%
12.96
11.97
8.27%
PAT
31.22
15.04
107.58%
12.88
-19.95
-
67.11
8.38
700.84%
35.86
19.70
82.03%
PATM
2.52%
1.67%
1.22%
-3.19%
4.16%
0.64%
3.19%
1.59%
EPS
3.26
1.59
105.03%
1.32
-2.04
-
7.06
0.92
667.39%
3.81
2.03
87.68%

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
Mar 12
Net Sales
5,027.23
4,263.59
5,360.19
5,234.84
4,638.95
4,385.24
3,797.96
3,181.94
2,934.27
2,924.01
2,820.40
Net Sales Growth
23.72%
-20.46%
2.39%
12.85%
5.79%
15.46%
19.36%
8.44%
0.35%
3.67%
 
Cost Of Goods Sold
3,860.96
2,254.53
2,737.83
2,925.88
2,695.19
2,249.26
1,873.54
1,507.61
1,361.63
1,333.27
1,192.42
Gross Profit
1,166.27
2,009.06
2,622.36
2,308.96
1,943.76
2,135.98
1,924.43
1,674.33
1,572.64
1,590.73
1,627.98
GP Margin
23.20%
47.12%
48.92%
44.11%
41.90%
48.71%
50.67%
52.62%
53.60%
54.40%
57.72%
Total Expenditure
4,730.93
4,048.78
5,077.43
4,888.30
4,420.28
4,162.83
3,583.03
3,014.66
2,783.79
2,833.61
2,842.58
Power & Fuel Cost
-
13.85
17.59
17.22
17.23
16.64
17.02
14.89
14.80
13.35
10.07
% Of Sales
-
0.32%
0.33%
0.33%
0.37%
0.38%
0.45%
0.47%
0.50%
0.46%
0.36%
Employee Cost
-
381.81
484.51
421.49
397.72
339.03
398.56
267.46
247.61
229.95
220.69
% Of Sales
-
8.96%
9.04%
8.05%
8.57%
7.73%
10.49%
8.41%
8.44%
7.86%
7.82%
Manufacturing Exp.
-
1,047.82
1,318.35
1,041.89
800.24
1,108.08
931.64
903.07
896.23
1,016.02
1,163.51
% Of Sales
-
24.58%
24.60%
19.90%
17.25%
25.27%
24.53%
28.38%
30.54%
34.75%
41.25%
General & Admin Exp.
-
99.48
168.78
187.53
159.02
164.78
171.45
118.34
105.16
112.33
104.56
% Of Sales
-
2.33%
3.15%
3.58%
3.43%
3.76%
4.51%
3.72%
3.58%
3.84%
3.71%
Selling & Distn. Exp.
-
167.69
260.26
229.81
238.84
241.05
154.65
124.48
95.86
91.99
92.80
% Of Sales
-
3.93%
4.86%
4.39%
5.15%
5.50%
4.07%
3.91%
3.27%
3.15%
3.29%
Miscellaneous Exp.
-
83.60
90.11
64.48
112.04
43.99
36.16
78.80
62.50
36.70
92.80
% Of Sales
-
1.96%
1.68%
1.23%
2.42%
1.00%
0.95%
2.48%
2.13%
1.26%
2.08%
EBITDA
296.30
214.81
282.76
346.54
218.67
222.41
214.93
167.28
150.48
90.40
-22.18
EBITDA Margin
5.89%
5.04%
5.28%
6.62%
4.71%
5.07%
5.66%
5.26%
5.13%
3.09%
-0.79%
Other Income
63.95
87.35
44.72
24.69
64.18
34.58
29.67
8.49
17.85
36.45
22.62
Interest
50.24
64.72
29.47
47.87
28.74
37.78
43.15
48.53
54.21
52.80
72.12
Depreciation
91.24
92.29
87.99
74.90
63.81
60.58
57.09
43.15
37.84
33.37
31.76
PBT
218.77
145.15
210.02
248.46
190.30
158.63
144.36
84.10
76.29
40.68
-103.43
Tax
71.70
47.09
65.32
41.99
49.42
36.67
27.70
-7.89
2.23
2.55
1.15
Tax Rate
32.77%
32.44%
31.71%
16.72%
25.27%
23.12%
20.91%
-18.50%
2.93%
6.27%
-1.11%
PAT
147.07
97.75
140.22
208.81
145.88
121.78
103.92
50.54
73.93
38.14
-104.58
PAT before Minority Interest
146.79
98.06
140.67
209.15
146.15
121.96
104.77
50.54
73.93
38.14
-104.58
Minority Interest
-0.28
-0.31
-0.45
-0.34
-0.27
-0.18
-0.85
0.00
0.00
0.00
0.00
PAT Margin
2.93%
2.29%
2.62%
3.99%
3.14%
2.78%
2.74%
1.59%
2.52%
1.30%
-3.71%
PAT Growth
534.74%
-30.29%
-32.85%
43.14%
19.79%
17.19%
105.62%
-31.64%
93.84%
-
 
EPS
15.27
10.15
14.56
21.68
15.15
12.65
10.79
5.25
7.68
3.96
-10.86

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
Mar 12
Shareholder's Funds
885.18
782.37
873.06
792.73
757.13
630.42
455.57
478.52
400.67
395.34
Share Capital
19.26
19.26
19.26
19.20
19.11
17.99
17.99
35.99
17.99
17.99
Total Reserves
865.92
763.11
853.80
770.40
738.02
439.86
437.58
442.54
382.69
377.35
Non-Current Liabilities
352.65
27.14
-80.39
-68.86
-72.21
-74.94
389.02
370.20
350.52
350.26
Secured Loans
0.00
38.57
0.00
0.00
0.00
0.00
23.87
0.00
0.00
0.00
Unsecured Loans
349.26
9.14
8.65
25.90
20.20
18.30
0.00
0.00
0.00
0.00
Long Term Provisions
10.82
13.26
12.06
12.54
11.76
10.51
379.60
369.92
349.66
350.50
Current Liabilities
2,261.44
2,545.69
2,448.91
2,397.26
1,856.38
1,860.34
1,687.60
1,851.86
1,752.60
1,684.52
Trade Payables
1,604.88
1,582.36
1,534.62
1,532.69
1,177.23
1,090.36
884.64
829.65
802.36
735.93
Other Current Liabilities
505.26
495.69
490.42
460.80
443.38
391.59
348.10
458.87
464.20
531.04
Short Term Borrowings
102.34
401.23
335.89
344.02
195.92
344.62
372.83
494.40
421.61
367.03
Short Term Provisions
48.96
66.41
87.98
59.75
39.85
33.77
82.03
68.94
64.43
50.53
Total Liabilities
3,501.95
3,357.51
3,243.41
3,122.65
2,542.52
2,416.83
2,532.19
2,700.58
2,503.79
2,430.12
Net Block
371.61
381.08
331.78
330.13
287.77
259.45
256.59
255.45
227.35
207.02
Gross Block
709.96
649.75
521.46
453.94
359.41
294.62
569.40
530.94
469.24
417.63
Accumulated Depreciation
338.35
268.67
189.68
123.81
71.64
35.17
312.81
275.49
241.89
210.61
Non Current Assets
642.40
706.30
582.83
544.14
521.07
528.42
906.59
852.33
810.84
745.57
Capital Work in Progress
71.53
67.36
41.22
25.35
33.60
16.35
22.43
15.46
7.66
31.54
Non Current Investment
27.86
79.58
83.05
75.11
79.31
83.51
36.35
33.28
27.24
27.52
Long Term Loans & Adv.
164.89
173.06
121.94
109.06
116.78
165.73
590.10
547.21
548.41
478.87
Other Non Current Assets
6.51
5.22
4.84
4.49
3.61
3.38
1.13
0.92
0.18
0.61
Current Assets
2,859.55
2,651.21
2,660.58
2,578.51
2,021.45
1,888.41
1,625.60
1,848.26
1,692.95
1,684.56
Current Investments
279.06
0.00
0.00
0.00
0.00
158.07
0.00
0.00
0.00
0.00
Inventories
882.42
869.82
869.32
1,017.08
595.58
534.76
478.54
465.63
509.80
446.69
Sundry Debtors
810.98
837.67
1,112.05
950.42
938.98
790.72
717.84
771.11
743.04
710.66
Cash & Bank
332.16
293.94
100.94
80.88
96.57
45.50
44.32
68.45
16.54
53.70
Other Current Assets
554.93
451.72
387.27
319.78
390.32
359.35
384.90
543.07
423.57
473.51
Short Term Loans & Adv.
158.09
198.06
191.00
210.35
349.32
302.43
101.80
113.72
86.52
88.05
Net Current Assets
598.11
105.52
211.67
181.25
165.07
28.07
-62.00
-3.60
-59.65
0.03
Total Assets
3,501.95
3,357.51
3,243.41
3,122.65
2,542.52
2,416.83
2,532.19
2,700.59
2,503.79
2,430.13

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
Mar 12
Cash From Operating Activity
349.81
449.94
258.41
18.87
158.52
256.74
214.93
66.60
26.21
244.11
PBT
145.15
205.99
251.14
195.57
158.63
159.71
100.90
93.02
40.68
-103.43
Adjustment
109.76
122.20
90.59
59.72
56.03
32.43
85.44
78.04
70.26
140.08
Changes in Working Capital
105.12
207.14
-48.13
-191.32
-58.55
96.45
54.31
-85.70
-54.81
241.11
Cash after chg. in Working capital
360.03
535.33
293.60
63.97
156.11
288.59
240.65
85.36
56.14
277.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.22
-85.39
-35.19
-45.10
2.41
-31.85
-25.72
-18.77
-29.93
-33.65
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
-239.57
-80.75
-64.87
-88.32
69.44
-65.17
-48.67
11.20
-19.65
-50.85
Net Fixed Assets
-46.49
-153.65
-93.39
-71.07
-78.82
262.94
-41.51
-28.91
-23.55
-46.74
Net Investments
-229.18
3.04
2.60
-1.76
160.61
-203.32
-110.50
0.00
0.00
-19.52
Others
36.10
69.86
25.92
-15.49
-12.35
-124.79
103.34
40.11
3.90
15.41
Cash from Financing Activity
-69.57
-166.90
-180.79
51.39
-203.05
-194.90
-190.34
-25.92
-43.81
-191.71
Net Cash Inflow / Outflow
40.67
202.29
12.75
-18.06
24.91
-3.33
-24.08
51.88
-37.25
1.56
Opening Cash & Equivalents
286.15
83.86
71.11
89.17
14.89
1.55
68.45
16.54
53.70
52.43
Closing Cash & Equivalent
327.93
286.15
83.86
71.11
39.80
14.89
44.32
68.45
16.54
53.70

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
91.92
81.24
90.66
82.25
79.24
50.90
50.65
51.21
44.55
43.96
ROA
2.86%
4.26%
6.57%
5.16%
4.92%
4.23%
1.93%
2.84%
1.55%
-4.11%
ROE
11.76%
16.99%
25.16%
18.90%
20.08%
22.94%
11.03%
17.17%
9.58%
-23.07%
ROCE
16.25%
19.12%
25.03%
20.90%
19.91%
19.00%
9.99%
14.52%
11.58%
-3.58%
Fixed Asset Turnover
6.27
9.15
10.73
11.43
13.52
8.87
5.83
5.93
6.67
7.17
Receivable days
70.57
66.38
71.90
74.18
71.38
71.89
84.68
93.16
89.75
97.71
Inventory Days
75.00
59.21
65.76
63.32
46.65
48.29
53.70
60.01
59.05
60.54
Payable days
148.06
115.93
123.32
111.50
102.69
102.91
108.27
109.18
101.90
99.66
Cash Conversion Cycle
-2.48
9.66
14.35
26.00
15.34
17.26
30.11
43.99
46.91
58.59
Total Debt/Equity
0.51
0.59
0.40
0.48
0.29
0.80
0.87
1.03
1.05
1.01
Interest Cover
3.24
7.99
6.25
7.80
5.20
4.07
1.88
2.40
1.77
-0.43

News Update:


  • Blue Star - Quarterly Results
    28th Oct 2021, 16:26 PM

    Read More
  • Blue Star’s arm commences construction of new manufacturing facility at Sri City
    29th Sep 2021, 11:41 AM

    The company plans to invest Rs 550 crore over the next few years on this Plant spanning an area of 20 acres, in a phased manner

    Read More
  • Blue Star’s air-cooled, water-cooled chiller test facilities certified by AHRI
    24th Aug 2021, 11:50 AM

    These test facilities fully comply with industry standards and are designed to test products as per both Indian and International standards

    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.