Nifty
Sensex
:
:
24422.75
80107.13
9.25 (0.04%)
-41.75 (-0.05%)

Air Conditioners

Rating :
74/99

BSE: 500067 | NSE: BLUESTARCO

1705.25
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  1604.00
  •  1805.00
  •  1596.00
  •  1605.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3452736
  •  59167.90
  •  1897.80
  •  701.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 34,185.51
  • 82.38
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 33,974.76
  • 0.42%
  • 13.10

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 36.52%
  • 0.71%
  • 17.86%
  • FII
  • DII
  • Others
  • 17.04%
  • 23.17%
  • 4.70%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.77
  • 12.56
  • 16.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.18
  • 17.38
  • 12.71

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 23.43
  • 24.23
  • 35.25

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.57
  • 54.45
  • 54.58

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.10
  • 9.61
  • 10.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.68
  • 28.75
  • 30.10

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
3,327.77
2,623.83
26.83%
2,241.19
1,794.17
24.92%
1,890.40
1,582.29
19.47%
2,226.00
1,977.03
12.59%
Expenses
3,085.87
2,444.66
26.23%
2,085.84
1,689.46
23.46%
1,767.71
1,496.70
18.11%
2,081.00
1,853.72
12.26%
EBITDA
241.90
179.17
35.01%
155.35
104.71
48.36%
122.69
85.59
43.35%
145.00
123.31
17.59%
EBIDTM
7.27%
6.83%
6.93%
5.84%
6.49%
5.41%
6.51%
6.24%
Other Income
12.39
6.65
86.32%
12.67
5.16
145.54%
12.96
8.55
51.58%
9.40
10.51
-10.56%
Interest
12.19
18.07
-32.54%
10.24
13.92
-26.44%
17.65
12.09
45.99%
18.00
10.62
69.49%
Depreciation
28.32
22.72
24.65%
23.49
15.55
51.06%
23.01
24.47
-5.97%
22.79
22.04
3.40%
PBT
213.78
315.84
-32.31%
134.29
80.40
67.03%
94.99
57.58
64.97%
113.61
101.16
12.31%
Tax
54.42
91.82
-40.73%
33.93
21.64
56.79%
24.26
14.89
62.93%
30.24
26.34
14.81%
PAT
159.36
224.02
-28.86%
100.36
58.76
70.80%
70.73
42.69
65.68%
83.37
74.82
11.43%
PATM
4.79%
8.54%
4.48%
3.28%
3.74%
2.70%
3.75%
3.78%
EPS
7.81
11.70
-33.25%
4.88
3.03
61.06%
3.44
2.21
55.66%
4.33
3.86
12.18%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
9,685.36
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
Net Sales Growth
-
21.41%
31.55%
42.23%
-20.46%
2.39%
12.85%
5.79%
15.46%
19.36%
 
Cost Of Goods Sold
-
4,835.83
4,103.84
3,344.81
2,254.53
2,737.83
2,925.88
2,695.19
2,249.26
1,873.54
1,507.61
Gross Profit
-
4,849.53
3,873.48
2,719.27
2,009.06
2,622.36
2,308.96
1,943.76
2,135.98
1,924.43
1,674.33
GP Margin
-
50.07%
48.56%
44.84%
47.12%
48.92%
44.11%
41.90%
48.71%
50.67%
52.62%
Total Expenditure
-
9,055.20
7,484.54
5,717.61
4,023.78
5,077.43
4,888.30
4,420.28
4,162.83
3,583.03
3,014.66
Power & Fuel Cost
-
23.20
27.50
17.54
13.85
17.59
17.22
17.23
16.64
17.02
14.89
% Of Sales
-
0.24%
0.34%
0.29%
0.32%
0.33%
0.33%
0.37%
0.38%
0.45%
0.47%
Employee Cost
-
748.84
591.44
508.55
381.81
484.51
421.49
397.72
339.03
398.56
267.46
% Of Sales
-
7.73%
7.41%
8.39%
8.96%
9.04%
8.05%
8.57%
7.73%
10.49%
8.41%
Manufacturing Exp.
-
2,638.81
2,142.07
1,429.28
1,047.82
1,318.35
1,041.89
800.24
1,108.08
931.64
903.07
% Of Sales
-
27.25%
26.85%
23.57%
24.58%
24.60%
19.90%
17.25%
25.27%
24.53%
28.38%
General & Admin Exp.
-
264.99
207.54
144.39
99.48
168.78
187.53
159.02
164.78
171.45
118.34
% Of Sales
-
2.74%
2.60%
2.38%
2.33%
3.15%
3.58%
3.43%
3.76%
4.51%
3.72%
Selling & Distn. Exp.
-
368.02
286.11
204.81
167.69
260.26
229.81
238.84
241.05
154.65
124.48
% Of Sales
-
3.80%
3.59%
3.38%
3.93%
4.86%
4.39%
5.15%
5.50%
4.07%
3.91%
Miscellaneous Exp.
-
175.51
126.04
68.23
58.60
90.11
64.48
112.04
43.99
36.16
124.48
% Of Sales
-
1.81%
1.58%
1.13%
1.37%
1.68%
1.23%
2.42%
1.00%
0.95%
2.48%
EBITDA
-
630.16
492.78
346.47
239.81
282.76
346.54
218.67
222.41
214.93
167.28
EBITDA Margin
-
6.51%
6.18%
5.71%
5.62%
5.28%
6.62%
4.71%
5.07%
5.66%
5.26%
Other Income
-
82.20
30.87
35.72
62.35
44.72
24.69
64.18
34.58
29.67
8.49
Interest
-
58.08
54.70
46.40
64.72
29.47
47.87
28.74
37.78
43.15
48.53
Depreciation
-
97.61
84.78
85.98
92.29
87.99
74.90
63.81
60.58
57.09
43.15
PBT
-
556.67
384.17
249.81
145.15
210.02
248.46
190.30
158.63
144.36
84.10
Tax
-
142.85
154.69
82.90
47.09
65.32
41.99
49.42
36.67
27.70
-7.89
Tax Rate
-
25.66%
27.87%
33.19%
32.44%
31.71%
16.72%
25.27%
23.12%
20.91%
-18.50%
PAT
-
414.95
400.46
167.71
97.75
140.22
208.81
145.88
121.78
103.92
50.54
PAT before Minority Interest
-
414.31
400.69
168.00
98.06
140.67
209.15
146.15
121.96
104.77
50.54
Minority Interest
-
0.64
-0.23
-0.29
-0.31
-0.45
-0.34
-0.27
-0.18
-0.85
0.00
PAT Margin
-
4.28%
5.02%
2.77%
2.29%
2.62%
3.99%
3.14%
2.78%
2.74%
1.59%
PAT Growth
-
3.62%
138.78%
71.57%
-30.29%
-32.85%
43.14%
19.79%
17.19%
105.62%
 
EPS
-
20.18
19.48
8.16
4.75
6.82
10.16
7.10
5.92
5.05
2.46

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,610.08
1,330.65
1,017.58
885.18
782.37
873.06
792.73
757.13
630.42
455.57
Share Capital
41.12
19.26
19.26
19.26
19.26
19.26
19.20
19.11
17.99
17.99
Total Reserves
2,568.96
1,311.39
998.32
865.92
763.11
853.80
770.40
738.02
439.86
437.58
Non-Current Liabilities
118.73
273.53
295.33
352.65
27.14
-80.39
-68.86
-72.21
-74.94
389.02
Secured Loans
0.00
161.74
68.57
2.40
38.57
0.00
0.00
0.00
0.00
23.87
Unsecured Loans
0.00
0.00
173.00
346.86
9.14
8.65
25.90
20.20
18.30
0.00
Long Term Provisions
15.93
11.41
10.06
10.82
13.26
12.06
12.54
11.76
10.51
379.60
Current Liabilities
3,879.61
3,831.93
2,969.20
2,261.43
2,545.69
2,448.91
2,397.26
1,856.38
1,860.34
1,687.60
Trade Payables
2,616.60
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
Other Current Liabilities
956.20
983.12
795.59
505.24
495.69
490.42
460.80
443.38
391.59
348.10
Short Term Borrowings
166.62
209.64
61.26
102.34
401.23
335.89
344.02
195.92
344.62
372.83
Short Term Provisions
140.19
128.01
70.68
48.96
66.41
87.98
59.75
39.85
33.77
82.03
Total Liabilities
6,610.97
5,439.30
4,285.07
3,501.94
3,357.51
3,243.41
3,122.65
2,542.52
2,416.83
2,532.19
Net Block
1,154.82
848.57
421.73
371.61
381.08
331.78
330.13
287.77
259.45
256.59
Gross Block
1,720.01
1,329.46
837.75
709.96
649.75
521.46
453.94
359.41
294.62
569.40
Accumulated Depreciation
565.19
480.89
416.02
338.35
268.67
189.68
123.81
71.64
35.17
312.81
Non Current Assets
1,570.94
1,188.69
801.64
642.40
706.30
582.83
544.14
521.07
528.42
906.59
Capital Work in Progress
127.06
83.32
152.29
71.53
67.36
41.22
25.35
33.60
16.35
22.43
Non Current Investment
17.88
18.22
17.31
27.86
79.58
83.05
75.11
79.31
83.51
36.35
Long Term Loans & Adv.
236.29
210.44
174.09
164.89
173.06
121.94
109.06
116.78
165.73
590.10
Other Non Current Assets
25.17
17.82
25.15
6.51
5.22
4.84
4.49
3.61
3.38
1.13
Current Assets
5,040.03
4,248.98
3,483.43
2,859.54
2,651.21
2,660.58
2,578.51
2,021.45
1,888.41
1,625.60
Current Investments
248.92
129.88
145.03
279.06
0.00
0.00
0.00
0.00
158.07
0.00
Inventories
1,407.18
1,433.39
1,144.24
882.42
869.82
869.32
1,017.08
595.58
534.76
478.54
Sundry Debtors
1,952.56
1,548.82
1,189.74
810.98
837.67
1,112.05
950.42
938.98
790.72
717.84
Cash & Bank
377.37
243.29
269.66
332.16
293.94
100.94
80.88
96.57
45.50
44.32
Other Current Assets
1,054.00
68.17
48.96
38.27
649.78
578.27
530.13
390.32
359.35
384.90
Short Term Loans & Adv.
973.46
825.43
685.80
516.65
198.06
191.00
210.35
349.32
302.43
101.80
Net Current Assets
1,160.42
417.05
514.23
598.11
105.52
211.67
181.25
165.07
28.07
-62.00
Total Assets
6,610.97
5,437.67
4,285.07
3,501.94
3,357.51
3,243.41
3,122.65
2,542.52
2,416.83
2,532.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
289.22
243.23
87.40
349.81
449.94
258.41
18.87
158.52
256.74
214.93
PBT
557.16
555.38
250.90
145.15
205.99
251.14
195.57
158.63
159.71
100.90
Adjustment
144.84
-7.12
112.05
109.76
122.20
90.59
59.72
56.03
32.43
85.44
Changes in Working Capital
-276.47
-212.37
-236.56
105.13
207.14
-48.13
-191.32
-58.55
96.45
54.31
Cash after chg. in Working capital
425.53
335.89
126.39
360.04
535.33
293.60
63.97
156.11
288.59
240.65
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-136.31
-92.66
-38.99
-10.23
-85.39
-35.19
-45.10
2.41
-31.85
-25.72
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
-524.62
-181.66
-69.01
-239.57
-80.75
-64.87
-88.32
69.44
-65.17
-48.67
Net Fixed Assets
-260.08
-179.35
-167.01
-46.49
-153.65
-93.39
-71.07
-78.82
262.94
-41.51
Net Investments
-507.32
-57.38
107.42
-229.18
3.04
2.60
-1.76
160.61
-203.32
-110.50
Others
242.78
55.07
-9.42
36.10
69.86
25.92
-15.49
-12.35
-124.79
103.34
Cash from Financing Activity
364.83
-75.94
-82.37
-69.57
-166.90
-180.79
51.39
-203.05
-194.90
-190.34
Net Cash Inflow / Outflow
129.43
-14.37
-63.98
40.67
202.29
12.75
-18.06
24.91
-3.33
-24.08
Opening Cash & Equivalents
227.47
238.63
327.93
286.15
83.86
71.11
89.17
14.89
1.55
68.45
Closing Cash & Equivalent
357.29
227.47
265.65
327.93
286.15
83.86
71.11
39.80
14.89
44.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
126.95
69.09
52.83
91.92
81.24
90.66
82.25
79.24
50.90
50.65
ROA
6.88%
8.24%
4.31%
2.86%
4.26%
6.57%
5.16%
4.92%
4.23%
1.93%
ROE
21.03%
34.13%
17.66%
11.76%
16.99%
25.16%
18.90%
20.08%
22.94%
11.03%
ROCE
26.26%
35.85%
20.97%
16.25%
19.12%
25.03%
20.90%
19.91%
19.00%
9.99%
Fixed Asset Turnover
6.35
7.36
7.84
6.27
9.15
10.73
11.43
13.52
8.87
5.83
Receivable days
65.98
62.65
60.21
70.57
66.38
71.90
74.18
71.38
71.89
84.68
Inventory Days
53.52
58.97
60.99
75.00
59.21
65.76
63.32
46.65
48.29
53.70
Payable days
169.11
174.45
180.85
258.00
115.93
123.32
111.50
102.69
102.91
108.27
Cash Conversion Cycle
-49.61
-52.83
-59.65
-112.43
9.66
14.35
26.00
15.34
17.26
30.11
Total Debt/Equity
0.06
0.43
0.47
0.51
0.59
0.40
0.48
0.29
0.80
0.87
Interest Cover
10.59
11.15
6.41
3.24
7.99
6.25
7.80
5.20
4.07
1.88

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.