Nifty
Sensex
:
:
17629.50
59141.16
110.05 (0.63%)
417.96 (0.71%)

Air Conditioners

Rating :
43/99

BSE: 500067 | NSE: BLUESTARCO

859.05
16-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  862.00
  •  873.00
  •  850.25
  •  856.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  68246
  •  588.23
  •  976.60
  •  602.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,240.62
  • 62.10
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,363.26
  • 0.47%
  • 9.18

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.76%
  • 0.88%
  • 24.75%
  • FII
  • DII
  • Others
  • 10.81%
  • 21.16%
  • 3.64%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.22
  • -0.56
  • -6.61

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -0.69
  • -9.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -4.30
  • -22.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 43.00
  • 47.17
  • 40.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.36
  • 8.26
  • 8.13

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.24
  • 24.63
  • 24.35

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
1,052.04
626.02
68.05%
1,611.56
1,299.36
24.03%
1,123.89
1,235.91
-9.06%
902.12
1,249.47
-27.80%
Expenses
1,009.81
624.66
61.66%
1,509.75
1,262.03
19.63%
1,042.33
1,178.88
-11.58%
847.04
1,175.89
-27.97%
EBITDA
42.23
1.36
3,005.15%
101.81
37.33
172.73%
81.56
57.03
43.01%
55.08
73.58
-25.14%
EBIDTM
4.01%
0.22%
6.32%
2.87%
7.26%
4.61%
6.11%
5.89%
Other Income
7.95
8.61
-7.67%
39.79
6.35
526.61%
8.09
6.09
32.84%
5.86
10.60
-44.72%
Interest
10.73
18.54
-42.13%
13.41
6.90
94.35%
14.92
7.55
97.62%
17.85
6.79
162.89%
Depreciation
20.05
20.90
-4.07%
24.85
23.70
4.85%
25.91
22.33
16.03%
20.63
21.64
-4.67%
PBT
19.40
-29.47
-
103.34
12.33
738.12%
48.82
31.67
54.15%
22.46
54.04
-58.44%
Tax
6.52
-9.52
-
36.23
3.95
817.22%
12.96
11.97
8.27%
7.42
16.88
-56.04%
PAT
12.88
-19.95
-
67.11
8.38
700.84%
35.86
19.70
82.03%
15.04
37.16
-59.53%
PATM
1.22%
-3.19%
4.16%
0.64%
3.19%
1.59%
1.67%
2.97%
EPS
1.32
-2.04
-
7.06
0.92
667.39%
3.81
2.03
87.68%
1.59
3.94
-59.64%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
4,689.61
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
2,820.40
Net Sales Growth
6.32%
-20.46%
2.39%
12.85%
5.79%
15.46%
19.36%
8.44%
0.35%
3.67%
 
Cost Of Goods Sold
3,587.41
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
1,192.42
Gross Profit
1,102.20
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
1,627.98
GP Margin
23.50%
47.12%
48.92%
44.11%
41.90%
48.71%
50.67%
52.62%
53.60%
54.40%
57.72%
Total Expenditure
4,408.93
4,048.78
5,077.43
4,888.30
4,420.28
4,162.83
3,583.03
3,014.66
2,783.79
2,833.61
2,842.58
Power & Fuel Cost
-
13.85
17.59
17.22
17.23
16.64
17.02
14.89
14.80
13.35
10.07
% Of Sales
-
0.32%
0.33%
0.33%
0.37%
0.38%
0.45%
0.47%
0.50%
0.46%
0.36%
Employee Cost
-
381.81
484.51
421.49
397.72
339.03
398.56
267.46
247.61
229.95
220.69
% Of Sales
-
8.96%
9.04%
8.05%
8.57%
7.73%
10.49%
8.41%
8.44%
7.86%
7.82%
Manufacturing Exp.
-
1,047.82
1,318.35
1,041.89
800.24
1,108.08
931.64
903.07
896.23
1,016.02
1,163.51
% Of Sales
-
24.58%
24.60%
19.90%
17.25%
25.27%
24.53%
28.38%
30.54%
34.75%
41.25%
General & Admin Exp.
-
99.48
168.78
187.53
159.02
164.78
171.45
118.34
105.16
112.33
104.56
% Of Sales
-
2.33%
3.15%
3.58%
3.43%
3.76%
4.51%
3.72%
3.58%
3.84%
3.71%
Selling & Distn. Exp.
-
167.69
260.26
229.81
238.84
241.05
154.65
124.48
95.86
91.99
92.80
% Of Sales
-
3.93%
4.86%
4.39%
5.15%
5.50%
4.07%
3.91%
3.27%
3.15%
3.29%
Miscellaneous Exp.
-
83.60
90.11
64.48
112.04
43.99
36.16
78.80
62.50
36.70
92.80
% Of Sales
-
1.96%
1.68%
1.23%
2.42%
1.00%
0.95%
2.48%
2.13%
1.26%
2.08%
EBITDA
280.68
214.81
282.76
346.54
218.67
222.41
214.93
167.28
150.48
90.40
-22.18
EBITDA Margin
5.99%
5.04%
5.28%
6.62%
4.71%
5.07%
5.66%
5.26%
5.13%
3.09%
-0.79%
Other Income
61.69
87.35
44.72
24.69
64.18
34.58
29.67
8.49
17.85
36.45
22.62
Interest
56.91
64.72
29.47
47.87
28.74
37.78
43.15
48.53
54.21
52.80
72.12
Depreciation
91.44
92.29
87.99
74.90
63.81
60.58
57.09
43.15
37.84
33.37
31.76
PBT
194.02
145.15
210.02
248.46
190.30
158.63
144.36
84.10
76.29
40.68
-103.43
Tax
63.13
47.09
65.32
41.99
49.42
36.67
27.70
-7.89
2.23
2.55
1.15
Tax Rate
32.54%
32.44%
31.71%
16.72%
25.27%
23.12%
20.91%
-18.50%
2.93%
6.27%
-1.11%
PAT
130.89
97.75
140.22
208.81
145.88
121.78
103.92
50.54
73.93
38.14
-104.58
PAT before Minority Interest
130.62
98.06
140.67
209.15
146.15
121.96
104.77
50.54
73.93
38.14
-104.58
Minority Interest
-0.27
-0.31
-0.45
-0.34
-0.27
-0.18
-0.85
0.00
0.00
0.00
0.00
PAT Margin
2.79%
2.29%
2.62%
3.99%
3.14%
2.78%
2.74%
1.59%
2.52%
1.30%
-3.71%
PAT Growth
189.00%
-30.29%
-32.85%
43.14%
19.79%
17.19%
105.62%
-31.64%
93.84%
-
 
EPS
13.59
10.15
14.56
21.68
15.15
12.65
10.79
5.25
7.68
3.96
-10.86

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
885.18
782.37
873.06
792.73
757.13
630.42
455.57
478.52
400.67
395.34
Share Capital
19.26
19.26
19.26
19.20
19.11
17.99
17.99
35.99
17.99
17.99
Total Reserves
865.92
763.11
853.80
770.40
738.02
439.86
437.58
442.54
382.69
377.35
Non-Current Liabilities
352.65
27.14
-80.39
-68.86
-72.21
-74.94
389.02
370.20
350.52
350.26
Secured Loans
0.00
38.57
0.00
0.00
0.00
0.00
23.87
0.00
0.00
0.00
Unsecured Loans
349.26
9.14
8.65
25.90
20.20
18.30
0.00
0.00
0.00
0.00
Long Term Provisions
10.82
13.26
12.06
12.54
11.76
10.51
379.60
369.92
349.66
350.50
Current Liabilities
2,261.44
2,545.69
2,448.91
2,397.26
1,856.38
1,860.34
1,687.60
1,851.86
1,752.60
1,684.52
Trade Payables
1,604.88
1,582.36
1,534.62
1,532.69
1,177.23
1,090.36
884.64
829.65
802.36
735.93
Other Current Liabilities
505.26
495.69
490.42
460.80
443.38
391.59
348.10
458.87
464.20
531.04
Short Term Borrowings
102.34
401.23
335.89
344.02
195.92
344.62
372.83
494.40
421.61
367.03
Short Term Provisions
48.96
66.41
87.98
59.75
39.85
33.77
82.03
68.94
64.43
50.53
Total Liabilities
3,501.95
3,357.51
3,243.41
3,122.65
2,542.52
2,416.83
2,532.19
2,700.58
2,503.79
2,430.12
Net Block
371.61
381.08
331.78
330.13
287.77
259.45
256.59
255.45
227.35
207.02
Gross Block
709.96
649.75
521.46
453.94
359.41
294.62
569.40
530.94
469.24
417.63
Accumulated Depreciation
338.35
268.67
189.68
123.81
71.64
35.17
312.81
275.49
241.89
210.61
Non Current Assets
642.40
706.30
582.83
544.14
521.07
528.42
906.59
852.33
810.84
745.57
Capital Work in Progress
71.53
67.36
41.22
25.35
33.60
16.35
22.43
15.46
7.66
31.54
Non Current Investment
27.86
79.58
83.05
75.11
79.31
83.51
36.35
33.28
27.24
27.52
Long Term Loans & Adv.
164.89
173.06
121.94
109.06
116.78
165.73
590.10
547.21
548.41
478.87
Other Non Current Assets
6.51
5.22
4.84
4.49
3.61
3.38
1.13
0.92
0.18
0.61
Current Assets
2,859.55
2,651.21
2,660.58
2,578.51
2,021.45
1,888.41
1,625.60
1,848.26
1,692.95
1,684.56
Current Investments
279.06
0.00
0.00
0.00
0.00
158.07
0.00
0.00
0.00
0.00
Inventories
882.42
869.82
869.32
1,017.08
595.58
534.76
478.54
465.63
509.80
446.69
Sundry Debtors
810.98
837.67
1,112.05
950.42
938.98
790.72
717.84
771.11
743.04
710.66
Cash & Bank
332.16
293.94
100.94
80.88
96.57
45.50
44.32
68.45
16.54
53.70
Other Current Assets
554.93
451.72
387.27
319.78
390.32
359.35
384.90
543.07
423.57
473.51
Short Term Loans & Adv.
158.09
198.06
191.00
210.35
349.32
302.43
101.80
113.72
86.52
88.05
Net Current Assets
598.11
105.52
211.67
181.25
165.07
28.07
-62.00
-3.60
-59.65
0.03
Total Assets
3,501.95
3,357.51
3,243.41
3,122.65
2,542.52
2,416.83
2,532.19
2,700.59
2,503.79
2,430.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
349.81
449.94
258.41
18.87
158.52
256.74
214.93
66.60
26.21
244.11
PBT
145.15
205.99
251.14
195.57
158.63
159.71
100.90
93.02
40.68
-103.43
Adjustment
109.76
122.20
90.59
59.72
56.03
32.43
85.44
78.04
70.26
140.08
Changes in Working Capital
105.12
207.14
-48.13
-191.32
-58.55
96.45
54.31
-85.70
-54.81
241.11
Cash after chg. in Working capital
360.03
535.33
293.60
63.97
156.11
288.59
240.65
85.36
56.14
277.76
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-10.22
-85.39
-35.19
-45.10
2.41
-31.85
-25.72
-18.77
-29.93
-33.65
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
-239.57
-80.75
-64.87
-88.32
69.44
-65.17
-48.67
11.20
-19.65
-50.85
Net Fixed Assets
-46.49
-153.65
-93.39
-71.07
-78.82
262.94
-41.51
-28.91
-23.55
-46.74
Net Investments
-229.18
3.04
2.60
-1.76
160.61
-203.32
-110.50
0.00
0.00
-19.52
Others
36.10
69.86
25.92
-15.49
-12.35
-124.79
103.34
40.11
3.90
15.41
Cash from Financing Activity
-69.57
-166.90
-180.79
51.39
-203.05
-194.90
-190.34
-25.92
-43.81
-191.71
Net Cash Inflow / Outflow
40.67
202.29
12.75
-18.06
24.91
-3.33
-24.08
51.88
-37.25
1.56
Opening Cash & Equivalents
286.15
83.86
71.11
89.17
14.89
1.55
68.45
16.54
53.70
52.43
Closing Cash & Equivalent
327.93
286.15
83.86
71.11
39.80
14.89
44.32
68.45
16.54
53.70

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
91.92
81.24
90.66
82.25
79.24
50.90
50.65
51.21
44.55
43.96
ROA
2.86%
4.26%
6.57%
5.16%
4.92%
4.23%
1.93%
2.84%
1.55%
-4.11%
ROE
11.76%
16.99%
25.16%
18.90%
20.08%
22.94%
11.03%
17.17%
9.58%
-23.07%
ROCE
16.25%
19.12%
25.03%
20.90%
19.91%
19.00%
9.99%
14.52%
11.58%
-3.58%
Fixed Asset Turnover
6.27
9.15
10.73
11.43
13.52
8.87
5.83
5.93
6.67
7.17
Receivable days
70.57
66.38
71.90
74.18
71.38
71.89
84.68
93.16
89.75
97.71
Inventory Days
75.00
59.21
65.76
63.32
46.65
48.29
53.70
60.01
59.05
60.54
Payable days
148.06
115.93
123.32
111.50
102.69
102.91
108.27
109.18
101.90
99.66
Cash Conversion Cycle
-2.48
9.66
14.35
26.00
15.34
17.26
30.11
43.99
46.91
58.59
Total Debt/Equity
0.51
0.59
0.40
0.48
0.29
0.80
0.87
1.03
1.05
1.01
Interest Cover
3.24
7.99
6.25
7.80
5.20
4.07
1.88
2.40
1.77
-0.43

News Update:


  • Blue Star’s air-cooled, water-cooled chiller test facilities certified by AHRI
    24th Aug 2021, 11:50 AM

    These test facilities fully comply with industry standards and are designed to test products as per both Indian and International standards

    Read More
  • Blue Star wins ‘Golden Peacock Award for Risk Management’ for year 2020
    18th Aug 2021, 10:28 AM

    The risk governance structure also enables the demonstration of commitment to the company’s core values

    Read More
  • Blue Star turns black in Q1
    4th Aug 2021, 14:15 PM

    Total consolidated income of the company increased by 67.02% at Rs 1,059.99 crore for Q1FY22

    Read More
  • Blue Star anticipating business to improve from second quarter of 2021-22
    9th Jul 2021, 14:52 PM

    Having learnt lessons from the pandemic on the need to mitigate geographical concentration and seasonality risks, the company is now focussing to grow its exports

    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.