Nifty
:
18726.40
Sensex
:
63142.96
127.40 (0.69%)
350.08 (0.56%)
Nifty
Sensex
:
:
18726.40
63142.96
127.40 (0.69%)
350.08 (0.56%)

Blue Star Ltd.

Air Conditioners

Rating :
69/99

BSE: 500067 | NSE: BLUESTARCO

NSE BSE
1467.55
07-Jun-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1452.30
  • 1473.65
  • 1450.20
  • 1451.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  50743
  •  742.92
  •  1615.00
  •  859.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,964.55
  • 34.89
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 14,172.72
  • 0.83%
  • 10.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.78%
  • 0.74%
  • 21.15%
  • FII
  • DII
  • Others
  • 10.45%
  • 24.62%
  • 4.26%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.53
  • 5.44
  • 4.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.53
  • 8.01
  • 2.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.89
  • 2.69
  • 5.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 51.35
  • 48.57
  • 61.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.54
  • 8.96
  • 9.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.15
  • 24.81
  • 28.45

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
2,623.83
2,254.21
16.40%
1,788.20
1,506.22
18.72%
1,576.24
1,239.74
27.14%
1,970.32
1,052.04
87.29%
Expenses
2,444.66
2,111.26
15.79%
1,683.49
1,415.63
18.92%
1,490.65
1,169.04
27.51%
1,847.01
1,009.81
82.91%
EBITDA
179.17
142.95
25.34%
104.71
90.59
15.59%
85.59
70.70
21.06%
123.31
42.23
192.00%
EBIDTM
6.83%
6.34%
5.86%
6.01%
5.43%
5.70%
6.26%
4.01%
Other Income
6.65
6.27
6.06%
5.16
13.38
-61.43%
8.55
8.12
5.30%
10.51
7.95
32.20%
Interest
18.07
12.93
39.75%
13.92
11.56
20.42%
12.09
11.18
8.14%
10.62
10.73
-1.03%
Depreciation
22.72
23.05
-1.43%
15.55
22.45
-30.73%
24.47
20.43
19.77%
22.04
20.05
9.93%
PBT
315.84
113.24
178.91%
80.40
69.96
14.92%
57.58
47.21
21.97%
101.16
19.40
421.44%
Tax
91.82
37.64
143.94%
21.64
22.75
-4.88%
14.89
15.99
-6.88%
26.34
6.52
303.99%
PAT
224.02
75.60
196.32%
58.76
47.21
24.47%
42.69
31.22
36.74%
74.82
12.88
480.90%
PATM
8.54%
3.35%
3.29%
3.13%
2.71%
2.52%
3.80%
1.22%
EPS
23.39
7.91
195.70%
6.07
4.93
23.12%
4.42
3.26
35.58%
7.71
1.32
484.09%

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
7,958.59
6,045.58
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
Net Sales Growth
31.50%
41.80%
-20.46%
2.39%
12.85%
5.79%
15.46%
19.36%
8.44%
0.35%
 
Cost Of Goods Sold
6,162.94
3,326.31
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
Gross Profit
1,795.65
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
1,590.73
GP Margin
22.56%
44.98%
47.12%
48.92%
44.11%
41.90%
48.71%
50.67%
52.62%
53.60%
54.40%
Total Expenditure
7,465.81
5,724.11
4,023.78
5,077.43
4,888.30
4,420.28
4,162.83
3,583.03
3,014.66
2,783.79
2,833.61
Power & Fuel Cost
-
17.54
13.85
17.59
17.22
17.23
16.64
17.02
14.89
14.80
13.35
% Of Sales
-
0.29%
0.32%
0.33%
0.33%
0.37%
0.38%
0.45%
0.47%
0.50%
0.46%
Employee Cost
-
508.55
381.81
484.51
421.49
397.72
339.03
398.56
267.46
247.61
229.95
% Of Sales
-
8.41%
8.96%
9.04%
8.05%
8.57%
7.73%
10.49%
8.41%
8.44%
7.86%
Manufacturing Exp.
-
1,429.28
1,047.82
1,318.35
1,041.89
800.24
1,108.08
931.64
903.07
896.23
1,016.02
% Of Sales
-
23.64%
24.58%
24.60%
19.90%
17.25%
25.27%
24.53%
28.38%
30.54%
34.75%
General & Admin Exp.
-
144.39
99.48
168.78
187.53
159.02
164.78
171.45
118.34
105.16
112.33
% Of Sales
-
2.39%
2.33%
3.15%
3.58%
3.43%
3.76%
4.51%
3.72%
3.58%
3.84%
Selling & Distn. Exp.
-
204.81
167.69
260.26
229.81
238.84
241.05
154.65
124.48
95.86
91.99
% Of Sales
-
3.39%
3.93%
4.86%
4.39%
5.15%
5.50%
4.07%
3.91%
3.27%
3.15%
Miscellaneous Exp.
-
93.23
58.60
90.11
64.48
112.04
43.99
36.16
78.80
62.50
91.99
% Of Sales
-
1.54%
1.37%
1.68%
1.23%
2.42%
1.00%
0.95%
2.48%
2.13%
1.26%
EBITDA
492.78
321.47
239.81
282.76
346.54
218.67
222.41
214.93
167.28
150.48
90.40
EBITDA Margin
6.19%
5.32%
5.62%
5.28%
6.62%
4.71%
5.07%
5.66%
5.26%
5.13%
3.09%
Other Income
30.87
60.72
62.35
44.72
24.69
64.18
34.58
29.67
8.49
17.85
36.45
Interest
54.70
46.40
64.72
29.47
47.87
28.74
37.78
43.15
48.53
54.21
52.80
Depreciation
84.78
85.98
92.29
87.99
74.90
63.81
60.58
57.09
43.15
37.84
33.37
PBT
554.98
249.81
145.15
210.02
248.46
190.30
158.63
144.36
84.10
76.29
40.68
Tax
154.69
82.90
47.09
65.32
41.99
49.42
36.67
27.70
-7.89
2.23
2.55
Tax Rate
27.87%
33.19%
32.44%
31.71%
16.72%
25.27%
23.12%
20.91%
-18.50%
2.93%
6.27%
PAT
400.29
166.62
97.75
140.22
208.81
145.88
121.78
103.92
50.54
73.93
38.14
PAT before Minority Interest
400.06
166.91
98.06
140.67
209.15
146.15
121.96
104.77
50.54
73.93
38.14
Minority Interest
-0.23
-0.29
-0.31
-0.45
-0.34
-0.27
-0.18
-0.85
0.00
0.00
0.00
PAT Margin
5.03%
2.76%
2.29%
2.62%
3.99%
3.14%
2.78%
2.74%
1.59%
2.52%
1.30%
PAT Growth
139.82%
70.46%
-30.29%
-32.85%
43.14%
19.79%
17.19%
105.62%
-31.64%
93.84%
 
EPS
41.57
17.30
10.15
14.56
21.68
15.15
12.65
10.79
5.25
7.68
3.96

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
1,017.58
885.18
782.37
873.06
792.73
757.13
630.42
455.57
478.52
400.67
Share Capital
19.26
19.26
19.26
19.26
19.20
19.11
17.99
17.99
35.99
17.99
Total Reserves
998.32
865.92
763.11
853.80
770.40
738.02
439.86
437.58
442.54
382.69
Non-Current Liabilities
295.33
352.65
27.14
-80.39
-68.86
-72.21
-74.94
389.02
370.20
350.52
Secured Loans
68.57
2.40
38.57
0.00
0.00
0.00
0.00
23.87
0.00
0.00
Unsecured Loans
173.00
346.86
9.14
8.65
25.90
20.20
18.30
0.00
0.00
0.00
Long Term Provisions
10.06
10.82
13.26
12.06
12.54
11.76
10.51
379.60
369.92
349.66
Current Liabilities
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
1,752.60
Trade Payables
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
802.36
Other Current Liabilities
798.08
505.24
495.69
490.42
460.80
443.38
391.59
348.10
458.87
464.20
Short Term Borrowings
58.77
102.34
401.23
335.89
344.02
195.92
344.62
372.83
494.40
421.61
Short Term Provisions
70.68
48.96
66.41
87.98
59.75
39.85
33.77
82.03
68.94
64.43
Total Liabilities
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
2,503.79
Net Block
421.73
371.61
381.08
331.78
330.13
287.77
259.45
256.59
255.45
227.35
Gross Block
837.75
709.96
649.75
521.46
453.94
359.41
294.62
569.40
530.94
469.24
Accumulated Depreciation
416.02
338.35
268.67
189.68
123.81
71.64
35.17
312.81
275.49
241.89
Non Current Assets
801.64
642.40
706.30
582.83
544.14
521.07
528.42
906.59
852.33
810.84
Capital Work in Progress
152.29
71.53
67.36
41.22
25.35
33.60
16.35
22.43
15.46
7.66
Non Current Investment
28.38
27.86
79.58
83.05
75.11
79.31
83.51
36.35
33.28
27.24
Long Term Loans & Adv.
174.09
164.89
173.06
121.94
109.06
116.78
165.73
590.10
547.21
548.41
Other Non Current Assets
25.15
6.51
5.22
4.84
4.49
3.61
3.38
1.13
0.92
0.18
Current Assets
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
1,692.95
Current Investments
145.03
279.06
0.00
0.00
0.00
0.00
158.07
0.00
0.00
0.00
Inventories
1,144.24
882.42
869.82
869.32
1,017.08
595.58
534.76
478.54
465.63
509.80
Sundry Debtors
1,189.74
810.98
837.67
1,112.05
950.42
938.98
790.72
717.84
771.11
743.04
Cash & Bank
269.66
332.16
293.94
100.94
80.88
96.57
45.50
44.32
68.45
16.54
Other Current Assets
734.76
38.27
451.72
387.27
530.13
390.32
359.35
384.90
543.07
423.57
Short Term Loans & Adv.
685.80
516.65
198.06
191.00
210.35
349.32
302.43
101.80
113.72
86.52
Net Current Assets
514.23
598.11
105.52
211.67
181.25
165.07
28.07
-62.00
-3.60
-59.65
Total Assets
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
2,503.79

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
91.80
349.81
449.94
258.41
18.87
158.52
256.74
214.93
66.60
26.21
PBT
249.81
145.15
205.99
251.14
195.57
158.63
159.71
100.90
93.02
40.68
Adjustment
113.14
109.76
122.20
90.59
59.72
56.03
32.43
85.44
78.04
70.26
Changes in Working Capital
-232.16
105.13
207.14
-48.13
-191.32
-58.55
96.45
54.31
-85.70
-54.81
Cash after chg. in Working capital
130.79
360.04
535.33
293.60
63.97
156.11
288.59
240.65
85.36
56.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.99
-10.23
-85.39
-35.19
-45.10
2.41
-31.85
-25.72
-18.77
-29.93
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
-69.01
-239.57
-80.75
-64.87
-88.32
69.44
-65.17
-48.67
11.20
-19.65
Net Fixed Assets
-167.01
-46.49
-153.65
-93.39
-71.07
-78.82
262.94
-41.51
-28.91
-23.55
Net Investments
107.42
-229.18
3.04
2.60
-1.76
160.61
-203.32
-110.50
0.00
0.00
Others
-9.42
36.10
69.86
25.92
-15.49
-12.35
-124.79
103.34
40.11
3.90
Cash from Financing Activity
-86.77
-69.57
-166.90
-180.79
51.39
-203.05
-194.90
-190.34
-25.92
-43.81
Net Cash Inflow / Outflow
-63.98
40.67
202.29
12.75
-18.06
24.91
-3.33
-24.08
51.88
-37.25
Opening Cash & Equivalents
327.93
286.15
83.86
71.11
89.17
14.89
1.55
68.45
16.54
53.70
Closing Cash & Equivalent
265.65
327.93
286.15
83.86
71.11
39.80
14.89
44.32
68.45
16.54

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.)
105.67
91.92
81.24
90.66
82.25
79.24
50.90
50.65
51.21
44.55
ROA
4.29%
2.86%
4.26%
6.57%
5.16%
4.92%
4.23%
1.93%
2.84%
1.55%
ROE
17.54%
11.76%
16.99%
25.16%
18.90%
20.08%
22.94%
11.03%
17.17%
9.58%
ROCE
20.89%
16.25%
19.12%
25.03%
20.90%
19.91%
19.00%
9.99%
14.52%
11.58%
Fixed Asset Turnover
7.81
6.27
9.15
10.73
11.43
13.52
8.87
5.83
5.93
6.67
Receivable days
60.40
70.57
66.38
71.90
74.18
71.38
71.89
84.68
93.16
89.75
Inventory Days
61.18
75.00
59.21
65.76
63.32
46.65
48.29
53.70
60.01
59.05
Payable days
200.07
258.00
115.93
123.32
111.50
102.69
102.91
108.27
109.18
101.90
Cash Conversion Cycle
-78.49
-112.43
9.66
14.35
26.00
15.34
17.26
30.11
43.99
46.91
Total Debt/Equity
0.47
0.51
0.59
0.40
0.48
0.29
0.80
0.87
1.03
1.05
Interest Cover
6.38
3.24
7.99
6.25
7.80
5.20
4.07
1.88
2.40
1.77

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Blue Star aiming to double exports within three years
    15th May 2023, 11:00 AM

    The company is targeting to sell one million (10 lakh) units this year as against over 8 lakh units last year

    Read More
  • Blue Star reports over 2-fold jump in Q4 consolidated net profit
    5th May 2023, 12:00 PM

    Total consolidated income of the company increased by 16.37% at Rs 2630.48 crore for Q4FY23

    Read More
  • Blue Star eyeing 15% market share by FY25 in room air conditioner segment
    6th Apr 2023, 11:30 AM

    The company is witnessing a pick up in the markets of West and South regions

    Read More
  • Blue Star secures railway electrification orders worth Rs 575 crore
    21st Mar 2023, 10:46 AM

    The Company is renowned for its superior project management expertise

    Read More
  • Blue Star launches deep freezers with extra storage, higher cooling capacity
    8th Mar 2023, 10:05 AM

    The company has received a BIS certification for these deep freezers under the Government of India's Quality Control Order

    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.