Nifty
:
10588.65
Sensex
:
35955.34
36.95 (0.35%)
111.64 (0.31%)
Nifty
Sensex
:
:
10588.65
35955.34
36.95 (0.35%)
111.64 (0.31%)

Blue Star Ltd.

Air Conditioners

Rating :
61/99

BSE: 500067 | NSE: BLUESTARCO

NSE BSE
499.70
02-Jul-2020
  • Open
  • High
  • Low
  • Previous Close
  •  497.50
  •  503.00
  •  496.50
  •  496.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  507084
  •  2532.97
  •  887.55
  •  408.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,816.66
  • 33.41
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,063.28
  • 2.00%
  • 6.16

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.76%
  • 1.00%
  • 25.95%
  • FII
  • DII
  • Others
  • 8.8%
  • 21.55%
  • 3.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.71
  • 10.47
  • 6.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.05
  • 13.00
  • 6.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.37
  • 32.81
  • 19.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.23
  • 43.48
  • 40.02

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.58
  • 7.73
  • 8.07

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 443.10
  • 21.41
  • 21.46

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Net Sales
1,299.36
1,595.84
-18.58%
1,235.91
1,098.97
12.46%
1,249.47
1,032.20
21.05%
1,575.45
1,507.83
4.48%
Expenses
1,262.03
1,486.40
-15.09%
1,178.88
1,056.60
11.57%
1,175.89
974.13
20.71%
1,460.60
1,371.17
6.52%
EBITDA
37.33
109.44
-65.89%
57.03
42.37
34.60%
73.58
58.07
26.71%
114.85
136.66
-15.96%
EBIDTM
2.87%
6.86%
4.61%
3.86%
5.89%
5.63%
7.29%
9.06%
Other Income
6.35
6.05
4.96%
6.09
10.37
-41.27%
10.60
4.93
115.01%
21.66
3.34
548.50%
Interest
6.90
11.00
-37.27%
7.55
13.10
-42.37%
6.79
11.67
-41.82%
8.23
12.10
-31.98%
Depreciation
23.70
23.67
0.13%
22.33
18.25
22.36%
21.64
16.91
27.97%
20.32
16.07
26.45%
PBT
12.33
78.21
-84.23%
31.67
14.22
122.71%
54.04
31.70
70.47%
107.96
127.01
-15.00%
Tax
3.95
0.66
498.48%
11.97
0.99
1,109.09%
16.88
7.84
115.31%
32.52
32.50
0.06%
PAT
8.38
77.55
-89.19%
19.70
13.23
48.90%
37.16
23.86
55.74%
75.44
94.51
-20.18%
PATM
0.64%
4.86%
1.59%
1.20%
2.97%
2.31%
4.79%
6.27%
EPS
0.87
8.05
-89.19%
2.05
1.37
49.64%
3.86
2.48
55.65%
7.83
9.81
-20.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
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
2,980.73
Net Sales Growth
2.39%
12.85%
5.79%
15.46%
19.36%
8.44%
0.35%
3.67%
-5.38%
 
Cost Of Goods Sold
4,018.11
2,925.88
2,695.19
2,249.26
1,873.54
1,507.61
1,361.63
1,333.27
1,192.42
1,180.63
Gross Profit
1,342.08
2,308.96
1,943.76
2,135.98
1,924.43
1,674.33
1,572.64
1,590.73
1,627.98
1,800.10
GP Margin
25.04%
44.11%
41.90%
48.71%
50.67%
52.62%
53.60%
54.40%
57.72%
60.39%
Total Expenditure
5,077.40
4,926.70
4,420.28
4,162.83
3,583.03
3,014.66
2,783.79
2,833.61
2,842.58
2,724.49
Power & Fuel Cost
-
17.22
17.23
16.64
17.02
14.89
14.80
13.35
10.07
11.65
% Of Sales
-
0.33%
0.37%
0.38%
0.45%
0.47%
0.50%
0.46%
0.36%
0.39%
Employee Cost
-
421.49
397.72
339.03
398.56
267.46
247.61
229.95
220.69
215.07
% Of Sales
-
8.05%
8.57%
7.73%
10.49%
8.41%
8.44%
7.86%
7.82%
7.22%
Manufacturing Exp.
-
1,041.89
800.24
1,108.08
931.64
903.07
896.23
1,016.02
1,163.51
1,109.24
% Of Sales
-
19.90%
17.25%
25.27%
24.53%
28.38%
30.54%
34.75%
41.25%
37.21%
General & Admin Exp.
-
187.53
159.02
164.78
171.45
118.34
105.16
112.33
104.56
96.77
% Of Sales
-
3.58%
3.43%
3.76%
4.51%
3.72%
3.58%
3.84%
3.71%
3.25%
Selling & Distn. Exp.
-
229.81
238.84
241.05
154.65
124.48
95.86
91.99
92.80
76.59
% Of Sales
-
4.39%
5.15%
5.50%
4.07%
3.91%
3.27%
3.15%
3.29%
2.57%
Miscellaneous Exp.
-
102.88
112.04
43.99
36.16
78.80
62.50
36.70
58.53
34.53
% Of Sales
-
1.97%
2.42%
1.00%
0.95%
2.48%
2.13%
1.26%
2.08%
1.16%
EBITDA
282.79
308.14
218.67
222.41
214.93
167.28
150.48
90.40
-22.18
256.24
EBITDA Margin
5.28%
5.89%
4.71%
5.07%
5.66%
5.26%
5.13%
3.09%
-0.79%
8.60%
Other Income
44.70
63.09
64.18
34.58
29.67
8.49
17.85
36.45
22.62
31.86
Interest
29.47
47.87
28.74
37.78
43.15
48.53
54.21
52.80
72.12
25.54
Depreciation
87.99
74.90
63.81
60.58
57.09
43.15
37.84
33.37
31.76
31.93
PBT
206.00
248.46
190.30
158.63
144.36
84.10
76.29
40.68
-103.43
230.63
Tax
65.32
41.99
49.42
36.67
27.70
-7.89
2.23
2.55
1.15
72.76
Tax Rate
31.71%
16.72%
25.27%
23.12%
20.91%
-18.50%
2.93%
6.27%
-1.11%
31.49%
PAT
140.68
208.81
145.88
121.78
103.92
50.54
73.93
38.14
-104.58
158.31
PAT before Minority Interest
140.33
209.15
146.15
121.96
104.77
50.54
73.93
38.14
-104.58
158.31
Minority Interest
-0.35
-0.34
-0.27
-0.18
-0.85
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.62%
3.99%
3.14%
2.78%
2.74%
1.59%
2.52%
1.30%
-3.71%
5.31%
PAT Growth
-32.74%
43.14%
19.79%
17.19%
105.62%
-31.64%
93.84%
-
-
 
EPS
14.61
21.68
15.15
12.65
10.79
5.25
7.68
3.96
-10.86
16.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
873.06
792.73
757.13
630.42
455.57
478.52
400.67
395.34
511.24
Share Capital
19.26
19.20
19.11
17.99
17.99
35.99
17.99
17.99
17.99
Total Reserves
853.80
770.40
738.02
439.86
437.58
442.54
382.69
377.35
493.26
Non-Current Liabilities
-80.39
-68.86
-72.21
-74.94
389.02
370.20
350.52
350.26
347.92
Secured Loans
0.00
0.00
0.00
0.00
23.87
0.00
0.00
0.00
0.00
Unsecured Loans
8.65
25.90
20.20
18.30
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
12.06
12.54
11.76
10.51
379.60
369.92
349.66
350.50
348.66
Current Liabilities
2,448.91
2,397.26
1,856.38
1,860.34
1,687.60
1,851.86
1,752.60
1,684.52
1,793.76
Trade Payables
1,534.62
1,532.69
1,177.23
1,090.36
884.64
829.65
802.36
735.93
729.12
Other Current Liabilities
490.42
460.80
443.38
391.59
348.10
458.87
464.20
531.04
514.46
Short Term Borrowings
335.89
344.02
195.92
344.62
372.83
494.40
421.61
367.03
444.53
Short Term Provisions
87.98
59.75
39.85
33.77
82.03
68.94
64.43
50.53
105.64
Total Liabilities
3,243.41
3,122.65
2,542.52
2,416.83
2,532.19
2,700.58
2,503.79
2,430.12
2,652.92
Net Block
331.78
330.13
287.77
259.45
256.59
255.45
227.35
207.02
194.01
Gross Block
521.46
453.94
359.41
294.62
569.40
530.94
469.24
417.63
376.52
Accumulated Depreciation
189.68
123.81
71.64
35.17
312.81
275.49
241.89
210.61
182.51
Non Current Assets
582.83
544.14
521.07
528.42
906.59
852.33
810.84
745.57
638.89
Capital Work in Progress
41.22
25.35
33.60
16.35
22.43
15.46
7.66
31.54
25.34
Non Current Investment
83.05
75.11
79.31
83.51
36.35
33.28
27.24
27.52
27.24
Long Term Loans & Adv.
121.94
109.06
116.78
165.73
590.10
547.21
548.41
478.87
392.12
Other Non Current Assets
4.84
4.49
3.61
3.38
1.13
0.92
0.18
0.61
0.18
Current Assets
2,660.58
2,578.51
2,021.45
1,888.41
1,625.60
1,848.26
1,692.95
1,684.56
2,014.03
Current Investments
0.00
0.00
0.00
158.07
0.00
0.00
0.00
0.00
0.00
Inventories
869.32
1,017.08
595.58
534.76
478.54
465.63
509.80
446.69
498.23
Sundry Debtors
1,112.05
950.42
938.98
790.72
717.84
771.11
743.04
710.66
814.33
Cash & Bank
100.94
80.88
96.57
45.50
44.32
68.45
16.54
53.70
52.44
Other Current Assets
578.27
319.78
41.00
56.92
384.90
543.07
423.57
473.51
649.04
Short Term Loans & Adv.
210.88
210.35
349.32
302.43
101.80
113.72
86.52
88.05
97.31
Net Current Assets
211.67
181.25
165.07
28.07
-62.00
-3.60
-59.65
0.03
220.27
Total Assets
3,243.41
3,122.65
2,542.52
2,416.83
2,532.19
2,700.59
2,503.79
2,430.13
2,652.92

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
263.36
18.87
158.52
256.74
214.93
66.60
26.21
244.11
-113.23
PBT
251.14
195.57
158.63
159.71
100.90
93.02
40.68
-103.43
231.06
Adjustment
90.59
59.72
56.03
32.43
85.44
78.04
70.26
140.08
37.11
Changes in Working Capital
-43.18
-191.32
-58.55
96.45
54.31
-85.70
-54.81
241.11
-296.93
Cash after chg. in Working capital
298.55
63.97
156.11
288.59
240.65
85.36
56.14
277.76
-28.75
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.19
-45.10
2.41
-31.85
-25.72
-18.77
-29.93
-33.65
-84.48
Other Direct Exp. Paid
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
Cash From Investing Activity
-69.82
-88.32
69.44
-65.17
-48.67
11.20
-19.65
-50.85
-126.74
Net Fixed Assets
-93.39
-71.07
-78.82
262.94
-41.51
-28.91
-23.55
-46.74
Net Investments
2.60
-1.76
160.61
-203.32
-110.50
0.00
0.00
-19.52
Others
20.97
-15.49
-12.35
-124.79
103.34
40.11
3.90
15.41
Cash from Financing Activity
-180.79
51.39
-203.05
-194.90
-190.34
-25.92
-43.81
-191.71
267.75
Net Cash Inflow / Outflow
12.75
-18.06
24.91
-3.33
-24.08
51.88
-37.25
1.56
27.78
Opening Cash & Equivalents
71.11
89.17
14.89
1.55
68.45
16.54
53.70
52.43
25.10
Closing Cash & Equivalent
83.86
71.11
39.80
14.89
44.32
68.45
16.54
53.70
52.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
90.66
82.25
79.24
50.90
50.65
51.21
44.55
43.96
56.85
ROA
6.57%
5.16%
4.92%
4.23%
1.93%
2.84%
1.55%
-4.11%
5.97%
ROE
25.16%
18.90%
20.08%
22.94%
11.03%
17.17%
9.58%
-23.07%
30.97%
ROCE
25.03%
20.90%
19.91%
19.00%
9.99%
14.52%
11.58%
-3.58%
26.85%
Fixed Asset Turnover
10.73
11.43
13.52
8.87
5.83
5.93
6.67
7.17
7.99
Receivable days
71.90
74.18
71.38
71.89
84.68
93.16
89.75
97.71
98.75
Inventory Days
65.76
63.32
46.65
48.29
53.70
60.01
59.05
60.54
60.42
Payable days
123.32
111.50
102.69
102.91
108.27
109.18
101.90
99.66
97.14
Cash Conversion Cycle
14.35
26.00
15.34
17.26
30.11
43.99
46.91
58.59
62.02
Total Debt/Equity
0.40
0.48
0.29
0.80
0.87
1.03
1.05
1.01
0.87
Interest Cover
6.25
7.80
5.20
4.07
1.88
2.40
1.77
-0.43
10.05

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Blue Star raises Rs 350 crore through NCDs
    1st Jun 2020, 13:51 PM

    The Board of Directors of the Company at its meeting held on June 1, 2020 has approved and allotted the same

    Read More
  • Blue Star gets nod to raise funds through NCDs
    29th May 2020, 10:59 AM

    The Debentures are proposed to be listed on the Wholesale Debt Market segment on the National Stock Exchange of India

    Read More
  • Blue Star planning to raise funds by way of issuance of non-convertible debentures
    28th Apr 2020, 11:31 AM

    The meeting of the Board of Directors of the Company will be held on April 30, 2020, to consider and approve, the same

    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.