Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

Air Conditioners

Rating :
65/99

BSE: 500067 | NSE: BLUESTARCO

1125.75
03-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1105.00
  • 1145.40
  • 1100.00
  • 1100.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  128201
  •  1445.34
  •  1225.00
  •  836.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,820.87
  • 47.34
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 11,029.04
  • 0.89%
  • 9.94

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.78%
  • 0.73%
  • 23.44%
  • FII
  • DII
  • Others
  • 12.25%
  • 21.72%
  • 3.08%

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
  • 50.40
  • 52.46
  • 61.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.11
  • 8.68
  • 9.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.57
  • 24.91
  • 26.70

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
1,970.32
1,052.04
87.29%
2,247.58
1,611.56
39.47%
1,506.22
1,123.89
34.02%
1,239.74
902.12
37.43%
Expenses
1,847.01
1,009.81
82.91%
2,104.63
1,509.75
39.40%
1,415.63
1,042.33
35.81%
1,169.04
847.04
38.01%
EBITDA
123.31
42.23
192.00%
142.95
101.81
40.41%
90.59
81.56
11.07%
70.70
55.08
28.36%
EBIDTM
6.26%
4.01%
6.36%
6.32%
6.01%
7.26%
5.70%
6.11%
Other Income
10.51
7.95
32.20%
6.27
39.79
-84.24%
13.38
8.09
65.39%
8.12
5.86
38.57%
Interest
10.62
10.73
-1.03%
12.93
13.41
-3.58%
11.56
14.92
-22.52%
11.18
17.85
-37.37%
Depreciation
22.04
20.05
9.93%
23.05
24.85
-7.24%
22.45
25.91
-13.35%
20.43
20.63
-0.97%
PBT
101.16
19.40
421.44%
113.24
103.34
9.58%
69.96
48.82
43.30%
47.21
22.46
110.20%
Tax
26.34
6.52
303.99%
37.64
36.23
3.89%
22.75
12.96
75.54%
15.99
7.42
115.50%
PAT
74.82
12.88
480.90%
75.60
67.11
12.65%
47.21
35.86
31.65%
31.22
15.04
107.58%
PATM
3.80%
1.22%
3.36%
4.16%
3.13%
3.19%
2.52%
1.67%
EPS
7.71
1.32
484.09%
7.91
7.06
12.04%
4.93
3.81
29.40%
3.26
1.59
105.03%

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
6,963.86
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
48.50%
41.80%
-20.46%
2.39%
12.85%
5.79%
15.46%
19.36%
8.44%
0.35%
 
Cost Of Goods Sold
5,474.24
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
1,489.62
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
21.39%
44.98%
47.12%
48.92%
44.11%
41.90%
48.71%
50.67%
52.62%
53.60%
54.40%
Total Expenditure
6,536.31
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
427.55
321.47
239.81
282.76
346.54
218.67
222.41
214.93
167.28
150.48
90.40
EBITDA Margin
6.14%
5.32%
5.62%
5.28%
6.62%
4.71%
5.07%
5.66%
5.26%
5.13%
3.09%
Other Income
38.28
60.72
62.35
44.72
24.69
64.18
34.58
29.67
8.49
17.85
36.45
Interest
46.29
46.40
64.72
29.47
47.87
28.74
37.78
43.15
48.53
54.21
52.80
Depreciation
87.97
85.98
92.29
87.99
74.90
63.81
60.58
57.09
43.15
37.84
33.37
PBT
331.57
249.81
145.15
210.02
248.46
190.30
158.63
144.36
84.10
76.29
40.68
Tax
102.72
82.90
47.09
65.32
41.99
49.42
36.67
27.70
-7.89
2.23
2.55
Tax Rate
30.98%
33.19%
32.44%
31.71%
16.72%
25.27%
23.12%
20.91%
-18.50%
2.93%
6.27%
PAT
228.85
166.62
97.75
140.22
208.81
145.88
121.78
103.92
50.54
73.93
38.14
PAT before Minority Interest
228.48
166.91
98.06
140.67
209.15
146.15
121.96
104.77
50.54
73.93
38.14
Minority Interest
-0.37
-0.29
-0.31
-0.45
-0.34
-0.27
-0.18
-0.85
0.00
0.00
0.00
PAT Margin
3.29%
2.76%
2.29%
2.62%
3.99%
3.14%
2.78%
2.74%
1.59%
2.52%
1.30%
PAT Growth
74.84%
70.46%
-30.29%
-32.85%
43.14%
19.79%
17.19%
105.62%
-31.64%
93.84%
 
EPS
23.76
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

News Update:


  • Blue Star incorporates Wholly Owned Subsidiary in USA
    24th Sep 2022, 09:20 AM

    The company has incorporated a Wholly Owned Subsidiary named ‘Blue Star North America Inc.' on September 22, 2022

    Read More
  • Blue Star secures two new prestigious orders from Bangalore Metro Rail Corporation
    6th Sep 2022, 11:29 AM

    The company has secured two new prestigious orders for the upcoming Reach-6 of Bangalore Metro Rail Project Phase-II, also known as the Pink Line

    Read More
  • Blue Star secures water projects orders worth Rs 375 crore
    8th Aug 2022, 10:38 AM

    With the Company’s foray into the Water Business, Blue Star has entered into its next phase of expansion in the Projects Business category

    Read More
  • Blue Star reports around 6-fold jump in Q1 consolidated net profit
    5th Aug 2022, 15:35 PM

    Total consolidated income of the company increased by 86.87% at Rs 1980.83 crore for Q1FY23

    Read More
  • Blue Star - Quarterly Results
    4th Aug 2022, 15:26 PM

    Read More
  • Blue Star aims to grow revenue to Rs 10,000 crore in medium term
    8th Jul 2022, 17:56 PM

    The company is now gearing up for the next phase of growth and as part of that, is focusing on building scale

    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.