Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Air Conditioners

Rating :
56/99

BSE: 500067 | NSE: BLUESTARCO

994.70
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  980.00
  •  1003.90
  •  979.10
  •  978.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  43729
  •  433.09
  •  1225.00
  •  758.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,546.15
  • 56.74
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,668.79
  • 1.01%
  • 9.35

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.78%
  • 0.72%
  • 23.49%
  • FII
  • DII
  • Others
  • 11.83%
  • 22.16%
  • 3.02%

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
  • 49.13
  • 52.54
  • 62.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.96
  • 8.62
  • 8.86

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.37
  • 25.06
  • 26.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
2,247.58
1,611.56
39.47%
1,506.22
1,123.89
34.02%
1,239.74
902.12
37.43%
1,052.04
626.02
68.05%
Expenses
2,104.63
1,509.75
39.40%
1,415.63
1,042.33
35.81%
1,169.04
847.04
38.01%
1,009.81
624.66
61.66%
EBITDA
142.95
101.81
40.41%
90.59
81.56
11.07%
70.70
55.08
28.36%
42.23
1.36
3,005.15%
EBIDTM
6.36%
6.32%
6.01%
7.26%
5.70%
6.11%
4.01%
0.22%
Other Income
6.27
39.79
-84.24%
13.38
8.09
65.39%
8.12
5.86
38.57%
7.95
8.61
-7.67%
Interest
12.93
13.41
-3.58%
11.56
14.92
-22.52%
11.18
17.85
-37.37%
10.73
18.54
-42.13%
Depreciation
23.05
24.85
-7.24%
22.45
25.91
-13.35%
20.43
20.63
-0.97%
20.05
20.90
-4.07%
PBT
113.24
103.34
9.58%
69.96
48.82
43.30%
47.21
22.46
110.20%
19.40
-29.47
-
Tax
37.64
36.23
3.89%
22.75
12.96
75.54%
15.99
7.42
115.50%
6.52
-9.52
-
PAT
75.60
67.11
12.65%
47.21
35.86
31.65%
31.22
15.04
107.58%
12.88
-19.95
-
PATM
3.36%
4.16%
3.13%
3.19%
2.52%
1.67%
1.22%
-3.19%
EPS
7.91
7.06
12.04%
4.93
3.81
29.40%
3.26
1.59
105.03%
1.32
-2.04
-

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
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
2,820.40
Net Sales Growth
41.80%
-20.46%
2.39%
12.85%
5.79%
15.46%
19.36%
8.44%
0.35%
3.67%
 
Cost Of Goods Sold
4,714.68
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
1,330.90
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
22.01%
47.12%
48.92%
44.11%
41.90%
48.71%
50.67%
52.62%
53.60%
54.40%
57.72%
Total Expenditure
5,699.11
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
346.47
214.81
282.76
346.54
218.67
222.41
214.93
167.28
150.48
90.40
-22.18
EBITDA Margin
5.73%
5.04%
5.28%
6.62%
4.71%
5.07%
5.66%
5.26%
5.13%
3.09%
-0.79%
Other Income
35.72
87.35
44.72
24.69
64.18
34.58
29.67
8.49
17.85
36.45
22.62
Interest
46.40
64.72
29.47
47.87
28.74
37.78
43.15
48.53
54.21
52.80
72.12
Depreciation
85.98
92.29
87.99
74.90
63.81
60.58
57.09
43.15
37.84
33.37
31.76
PBT
249.81
145.15
210.02
248.46
190.30
158.63
144.36
84.10
76.29
40.68
-103.43
Tax
82.90
47.09
65.32
41.99
49.42
36.67
27.70
-7.89
2.23
2.55
1.15
Tax Rate
33.19%
32.44%
31.71%
16.72%
25.27%
23.12%
20.91%
-18.50%
2.93%
6.27%
-1.11%
PAT
166.91
97.75
140.22
208.81
145.88
121.78
103.92
50.54
73.93
38.14
-104.58
PAT before Minority Interest
166.62
98.06
140.67
209.15
146.15
121.96
104.77
50.54
73.93
38.14
-104.58
Minority Interest
-0.29
-0.31
-0.45
-0.34
-0.27
-0.18
-0.85
0.00
0.00
0.00
0.00
PAT Margin
2.76%
2.29%
2.62%
3.99%
3.14%
2.78%
2.74%
1.59%
2.52%
1.30%
-3.71%
PAT Growth
70.21%
-30.29%
-32.85%
43.14%
19.79%
17.19%
105.62%
-31.64%
93.84%
-
 
EPS
17.33
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
258.00
115.93
123.32
111.50
102.69
102.91
108.27
109.18
101.90
99.66
Cash Conversion Cycle
-112.43
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 doubles production capacity of deep freezers
    19th May 2022, 09:28 AM

    Now, it has the capacity to produce around 2 lakh deep freezers and 1 lakh storage water coolers per annum

    Read More
  • Blue Star reports 12% rise in Q4 consolidated net profit
    6th May 2022, 11:14 AM

    The company has reported a standalone net profit of Rs 59.37 crore for the quarter ended March 31, 2022

    Read More
  • Blue Star - Quarterly Results
    5th May 2022, 16:31 PM

    Read More
  • Blue Star wins Golden Peacock Award for Excellence in Corporate Governance for 2021
    21st Apr 2022, 11:14 AM

    With this, the company has won this award for the third time in a row

    Read More
  • Blue Star launches new range of deep freezers
    13th Apr 2022, 12:00 PM

    Available in both, hard top and glass top options, these elegant deep freezers, offer optimum storage space with storage capacities ranging from 300 liters to 650 liters

    Read More
  • Blue Star eyeing to commission Sri City facility later this year
    6th Apr 2022, 12:37 PM

    The company currently holds 13.2 per cent market share in the residential air-conditioning market

    Read More
  • Blue Star’s arm inaugurates medical diagnostic equipment refurbishment facility at Bhiwandi
    4th Apr 2022, 10:12 AM

    This 15,000 sq ft state-of-the-art facility is fully equipped to refurbish a wide array of pre-owned medical diagnostic imaging systems

    Read More
  • Blue Star launches comprehensive range of affordable ACs
    15th Mar 2022, 11:15 AM

    Overall, the Company has launched nearly 50 models across the spectrum of inverter, fixed speed, and Window ACs

    Read More
  • Blue Star enters into strategic alliance with VVDN Technologies
    14th Mar 2022, 12:17 PM

    With this alliance, VVDN will be co-developing and manufacturing new generation controllers for residential and commercial AC segments

    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.