Nifty
:
20267.90
Sensex
:
67481.19
134.75 (0.67%)
492.75 (0.74%)
Nifty
Sensex
:
:
20267.90
67481.19
134.75 (0.67%)
492.75 (0.74%)

Blue Star Ltd.

Air Conditioners

Rating :
70/99

BSE: 500067 | NSE: BLUESTARCO

NSE BSE
989.00
01-Dec-2023
  • Open
  • High
  • Low
  • Previous Close
  •  1006.00
  •  1009.85
  •  987.00
  •  1001.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  109354
  •  1084.68
  •  1025.50
  •  583.50

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 20,349.70
  • 46.49
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 20,712.52
  • 1.21%
  • 8.65

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.49%
  • 0.72%
  • 18.62%
  • FII
  • DII
  • Others
  • 14.89%
  • 24.71%
  • 4.57%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.52
  • 8.79
  • 23.22

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.83
  • 5.85
  • 13.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 18.41
  • 13.91
  • 60.01

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 48.80
  • 48.41
  • 57.17

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.77
  • 9.22
  • 10.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.83
  • 25.87
  • 29.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
Net Sales
1,890.40
1,582.29
19.47%
2,226.00
1,977.03
12.59%
2,623.83
2,254.21
16.40%
1,788.20
1,506.22
18.72%
Expenses
1,767.71
1,496.70
18.11%
2,081.00
1,853.72
12.26%
2,444.66
2,111.26
15.79%
1,683.49
1,415.63
18.92%
EBITDA
122.69
85.59
43.35%
145.00
123.31
17.59%
179.17
142.95
25.34%
104.71
90.59
15.59%
EBIDTM
6.49%
5.41%
6.51%
6.24%
6.83%
6.34%
5.86%
6.01%
Other Income
12.96
8.55
51.58%
9.40
10.51
-10.56%
6.65
6.27
6.06%
5.16
13.38
-61.43%
Interest
17.65
12.09
45.99%
18.00
10.62
69.49%
18.07
12.93
39.75%
13.92
11.56
20.42%
Depreciation
23.01
24.47
-5.97%
22.79
22.04
3.40%
22.72
23.05
-1.43%
15.55
22.45
-30.73%
PBT
94.99
57.58
64.97%
113.61
101.16
12.31%
315.84
113.24
178.91%
80.40
69.96
14.92%
Tax
24.26
14.89
62.93%
30.24
26.34
14.81%
91.82
37.64
143.94%
21.64
22.75
-4.88%
PAT
70.73
42.69
65.68%
83.37
74.82
11.43%
224.02
75.60
196.32%
58.76
47.21
24.47%
PATM
3.74%
2.70%
3.75%
3.78%
8.54%
3.35%
3.29%
3.13%
EPS
3.44
2.21
55.66%
4.33
3.86
12.18%
11.70
3.95
196.20%
3.03
2.47
22.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
8,528.43
7,977.32
6,064.08
4,263.59
5,360.19
5,234.84
4,638.95
4,385.24
3,797.96
3,181.94
2,934.27
Net Sales Growth
16.51%
31.55%
42.23%
-20.46%
2.39%
12.85%
5.79%
15.46%
19.36%
8.44%
 
Cost Of Goods Sold
6,552.72
4,233.05
3,344.81
2,254.53
2,737.83
2,925.88
2,695.19
2,249.26
1,873.54
1,507.61
1,361.63
Gross Profit
1,975.71
3,744.27
2,719.27
2,009.06
2,622.36
2,308.96
1,943.76
2,135.98
1,924.43
1,674.33
1,572.64
GP Margin
23.17%
46.94%
44.84%
47.12%
48.92%
44.11%
41.90%
48.71%
50.67%
52.62%
53.60%
Total Expenditure
7,976.86
7,516.89
5,717.61
4,023.78
5,077.43
4,888.30
4,420.28
4,162.83
3,583.03
3,014.66
2,783.79
Power & Fuel Cost
-
27.50
17.54
13.85
17.59
17.22
17.23
16.64
17.02
14.89
14.80
% Of Sales
-
0.34%
0.29%
0.32%
0.33%
0.33%
0.37%
0.38%
0.45%
0.47%
0.50%
Employee Cost
-
591.44
508.55
381.81
484.51
421.49
397.72
339.03
398.56
267.46
247.61
% Of Sales
-
7.41%
8.39%
8.96%
9.04%
8.05%
8.57%
7.73%
10.49%
8.41%
8.44%
Manufacturing Exp.
-
2,012.86
1,429.28
1,047.82
1,318.35
1,041.89
800.24
1,108.08
931.64
903.07
896.23
% Of Sales
-
25.23%
23.57%
24.58%
24.60%
19.90%
17.25%
25.27%
24.53%
28.38%
30.54%
General & Admin Exp.
-
206.83
144.39
99.48
168.78
187.53
159.02
164.78
171.45
118.34
105.16
% Of Sales
-
2.59%
2.38%
2.33%
3.15%
3.58%
3.43%
3.76%
4.51%
3.72%
3.58%
Selling & Distn. Exp.
-
286.11
204.81
167.69
260.26
229.81
238.84
241.05
154.65
124.48
95.86
% Of Sales
-
3.59%
3.38%
3.93%
4.86%
4.39%
5.15%
5.50%
4.07%
3.91%
3.27%
Miscellaneous Exp.
-
159.10
68.23
58.60
90.11
64.48
112.04
43.99
36.16
78.80
95.86
% Of Sales
-
1.99%
1.13%
1.37%
1.68%
1.23%
2.42%
1.00%
0.95%
2.48%
2.13%
EBITDA
551.57
460.43
346.47
239.81
282.76
346.54
218.67
222.41
214.93
167.28
150.48
EBITDA Margin
6.47%
5.77%
5.71%
5.62%
5.28%
6.62%
4.71%
5.07%
5.66%
5.26%
5.13%
Other Income
34.17
63.22
35.72
62.35
44.72
24.69
64.18
34.58
29.67
8.49
17.85
Interest
67.64
54.70
46.40
64.72
29.47
47.87
28.74
37.78
43.15
48.53
54.21
Depreciation
84.07
84.78
85.98
92.29
87.99
74.90
63.81
60.58
57.09
43.15
37.84
PBT
604.84
384.17
249.81
145.15
210.02
248.46
190.30
158.63
144.36
84.10
76.29
Tax
167.96
154.69
82.90
47.09
65.32
41.99
49.42
36.67
27.70
-7.89
2.23
Tax Rate
27.77%
27.87%
33.19%
32.44%
31.71%
16.72%
25.27%
23.12%
20.91%
-18.50%
2.93%
PAT
436.88
400.46
167.71
97.75
140.22
208.81
145.88
121.78
103.92
50.54
73.93
PAT before Minority Interest
436.72
400.69
168.00
98.06
140.67
209.15
146.15
121.96
104.77
50.54
73.93
Minority Interest
-0.16
-0.23
-0.29
-0.31
-0.45
-0.34
-0.27
-0.18
-0.85
0.00
0.00
PAT Margin
5.12%
5.02%
2.77%
2.29%
2.62%
3.99%
3.14%
2.78%
2.74%
1.59%
2.52%
PAT Growth
81.79%
138.78%
71.57%
-30.29%
-32.85%
43.14%
19.79%
17.19%
105.62%
-31.64%
 
EPS
21.25
19.48
8.16
4.75
6.82
10.16
7.10
5.92
5.05
2.46
3.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
1,330.65
1,017.58
885.18
782.37
873.06
792.73
757.13
630.42
455.57
478.52
Share Capital
19.26
19.26
19.26
19.26
19.26
19.20
19.11
17.99
17.99
35.99
Total Reserves
1,311.39
998.32
865.92
763.11
853.80
770.40
738.02
439.86
437.58
442.54
Non-Current Liabilities
273.53
295.33
352.65
27.14
-80.39
-68.86
-72.21
-74.94
389.02
370.20
Secured Loans
161.74
68.57
2.40
38.57
0.00
0.00
0.00
0.00
23.87
0.00
Unsecured Loans
0.00
173.00
346.86
9.14
8.65
25.90
20.20
18.30
0.00
0.00
Long Term Provisions
11.41
10.06
10.82
13.26
12.06
12.54
11.76
10.51
379.60
369.92
Current Liabilities
3,783.75
2,969.20
2,261.43
2,545.69
2,448.91
2,397.26
1,856.38
1,860.34
1,687.60
1,851.86
Trade Payables
2,511.16
2,041.67
1,604.89
1,582.36
1,534.62
1,532.69
1,177.23
1,090.36
884.64
829.65
Other Current Liabilities
983.12
795.59
505.24
495.69
490.42
460.80
443.38
391.59
348.10
458.87
Short Term Borrowings
209.64
61.26
102.34
401.23
335.89
344.02
195.92
344.62
372.83
494.40
Short Term Provisions
79.83
70.68
48.96
66.41
87.98
59.75
39.85
33.77
82.03
68.94
Total Liabilities
5,391.12
4,285.07
3,501.94
3,357.51
3,243.41
3,122.65
2,542.52
2,416.83
2,532.19
2,700.58
Net Block
848.57
421.73
371.61
381.08
331.78
330.13
287.77
259.45
256.59
255.45
Gross Block
1,329.46
837.75
709.96
649.75
521.46
453.94
359.41
294.62
569.40
530.94
Accumulated Depreciation
480.89
416.02
338.35
268.67
189.68
123.81
71.64
35.17
312.81
275.49
Non Current Assets
1,140.51
801.64
642.40
706.30
582.83
544.14
521.07
528.42
906.59
852.33
Capital Work in Progress
83.32
152.29
71.53
67.36
41.22
25.35
33.60
16.35
22.43
15.46
Non Current Investment
18.22
17.31
27.86
79.58
83.05
75.11
79.31
83.51
36.35
33.28
Long Term Loans & Adv.
162.26
174.09
164.89
173.06
121.94
109.06
116.78
165.73
590.10
547.21
Other Non Current Assets
17.82
25.15
6.51
5.22
4.84
4.49
3.61
3.38
1.13
0.92
Current Assets
4,250.61
3,483.43
2,859.54
2,651.21
2,660.58
2,578.51
2,021.45
1,888.41
1,625.60
1,848.26
Current Investments
129.88
145.03
279.06
0.00
0.00
0.00
0.00
158.07
0.00
0.00
Inventories
1,433.39
1,144.24
882.42
869.82
869.32
1,017.08
595.58
534.76
478.54
465.63
Sundry Debtors
1,548.82
1,189.74
810.98
837.67
1,112.05
950.42
938.98
790.72
717.84
771.11
Cash & Bank
247.27
269.66
332.16
293.94
100.94
80.88
96.57
45.50
44.32
68.45
Other Current Assets
891.25
48.96
38.27
451.72
578.27
530.13
390.32
359.35
384.90
543.07
Short Term Loans & Adv.
825.43
685.80
516.65
198.06
191.00
210.35
349.32
302.43
101.80
113.72
Net Current Assets
466.86
514.23
598.11
105.52
211.67
181.25
165.07
28.07
-62.00
-3.60
Total Assets
5,391.12
4,285.07
3,501.94
3,357.51
3,243.41
3,122.65
2,542.52
2,416.83
2,532.19
2,700.59

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
247.38
87.40
349.81
449.94
258.41
18.87
158.52
256.74
214.93
66.60
PBT
555.38
250.90
145.15
205.99
251.14
195.57
158.63
159.71
100.90
93.02
Adjustment
-7.81
112.05
109.76
122.20
90.59
59.72
56.03
32.43
85.44
78.04
Changes in Working Capital
-207.53
-236.56
105.13
207.14
-48.13
-191.32
-58.55
96.45
54.31
-85.70
Cash after chg. in Working capital
340.04
126.39
360.04
535.33
293.60
63.97
156.11
288.59
240.65
85.36
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-92.66
-38.99
-10.23
-85.39
-35.19
-45.10
2.41
-31.85
-25.72
-18.77
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
-181.66
-69.01
-239.57
-80.75
-64.87
-88.32
69.44
-65.17
-48.67
11.20
Net Fixed Assets
-179.35
-167.01
-46.49
-153.65
-93.39
-71.07
-78.82
262.94
-41.51
-28.91
Net Investments
-57.38
107.42
-229.18
3.04
2.60
-1.76
160.61
-203.32
-110.50
0.00
Others
55.07
-9.42
36.10
69.86
25.92
-15.49
-12.35
-124.79
103.34
40.11
Cash from Financing Activity
-91.08
-82.37
-69.57
-166.90
-180.79
51.39
-203.05
-194.90
-190.34
-25.92
Net Cash Inflow / Outflow
-25.36
-63.98
40.67
202.29
12.75
-18.06
24.91
-3.33
-24.08
51.88
Opening Cash & Equivalents
265.65
327.93
286.15
83.86
71.11
89.17
14.89
1.55
68.45
16.54
Closing Cash & Equivalent
243.33
265.65
327.93
286.15
83.86
71.11
39.80
14.89
44.32
68.45

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
69.09
52.83
91.92
81.24
90.66
82.25
79.24
50.90
50.65
51.21
ROA
8.28%
4.31%
2.86%
4.26%
6.57%
5.16%
4.92%
4.23%
1.93%
2.84%
ROE
34.13%
17.66%
11.76%
16.99%
25.16%
18.90%
20.08%
22.94%
11.03%
17.17%
ROCE
35.85%
20.97%
16.25%
19.12%
25.03%
20.90%
19.91%
19.00%
9.99%
14.52%
Fixed Asset Turnover
7.36
7.84
6.27
9.15
10.73
11.43
13.52
8.87
5.83
5.93
Receivable days
62.65
60.21
70.57
66.38
71.90
74.18
71.38
71.89
84.68
93.16
Inventory Days
58.97
60.99
75.00
59.21
65.76
63.32
46.65
48.29
53.70
60.01
Payable days
169.12
180.85
258.00
115.93
123.32
111.50
102.69
102.91
108.27
109.18
Cash Conversion Cycle
-47.50
-59.65
-112.43
9.66
14.35
26.00
15.34
17.26
30.11
43.99
Total Debt/Equity
0.43
0.47
0.51
0.59
0.40
0.48
0.29
0.80
0.87
1.03
Interest Cover
11.15
6.41
3.24
7.99
6.25
7.80
5.20
4.07
1.88
2.40

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Blue Star gets nod to invest Rs 94.40 crore in Blue Star Climatech
    8th Nov 2023, 16:00 PM

    The Executive Management Committee of the Board of Directors of the company at their Meeting held on November 8, 2023, has, inter alia, approved the same

    Read More
  • Blue Star reports 66% rise in Q2 consolidated net profit
    30th Oct 2023, 16:42 PM

    Total consolidated income of the company increased by 19.64% at Rs 1,903.36 crore for Q2FY24

    Read More
  • Blue Star - Quarterly Results
    30th Oct 2023, 15:41 PM

    Read More
  • Blue Star to acquire stake in Blue Star Climatech
    5th Oct 2023, 15:07 PM

    This investment will help BSCL inter alia in repayment / pre-payment, of certain outstanding borrowings and financing the cost towards its expansion plans

    Read More
  • Blue Star invests Rs 49 crore in Blue Star Climatech
    27th Sep 2023, 12:00 PM

    The company has acquired 4,90,00,000 equity shares of Rs 10 each at par aggregating to Rs 49 crore

    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.