Nifty
Sensex
:
:
15795.95
52517.70
-73.30 (-0.46%)
-255.35 (-0.48%)

Air Conditioners

Rating :
52/99

BSE: 500067 | NSE: BLUESTARCO

814.45
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  824.80
  •  828.25
  •  811.50
  •  820.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  95867
  •  784.33
  •  976.60
  •  465.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,847.66
  • 78.20
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,014.10
  • 1.23%
  • 8.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.76%
  • 0.89%
  • 24.92%
  • FII
  • DII
  • Others
  • 11.08%
  • 20.83%
  • 3.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.04
  • 7.13
  • 4.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.79
  • 1.96
  • 1.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.21
  • 6.17
  • -1.31

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.77
  • 44.10
  • 39.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.18
  • 8.23
  • 8.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.86
  • 24.38
  • 24.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
1,611.56
1,299.36
24.03%
1,123.89
1,235.91
-9.06%
902.12
1,249.47
-27.80%
626.02
1,575.45
-60.26%
Expenses
1,509.75
1,262.03
19.63%
1,042.33
1,178.88
-11.58%
847.04
1,175.89
-27.97%
624.66
1,460.60
-57.23%
EBITDA
101.81
37.33
172.73%
81.56
57.03
43.01%
55.08
73.58
-25.14%
1.36
114.85
-98.82%
EBIDTM
6.32%
2.87%
7.26%
4.61%
6.11%
5.89%
0.22%
7.29%
Other Income
39.79
6.35
526.61%
8.09
6.09
32.84%
5.86
10.60
-44.72%
8.61
21.66
-60.25%
Interest
13.41
6.90
94.35%
14.92
7.55
97.62%
17.85
6.79
162.89%
18.54
8.23
125.27%
Depreciation
24.85
23.70
4.85%
25.91
22.33
16.03%
20.63
21.64
-4.67%
20.90
20.32
2.85%
PBT
103.34
12.33
738.12%
48.82
31.67
54.15%
22.46
54.04
-58.44%
-29.47
107.96
-
Tax
36.23
3.95
817.22%
12.96
11.97
8.27%
7.42
16.88
-56.04%
-9.52
32.52
-
PAT
67.11
8.38
700.84%
35.86
19.70
82.03%
15.04
37.16
-59.53%
-19.95
75.44
-
PATM
4.16%
0.64%
3.19%
1.59%
1.67%
2.97%
-3.19%
4.79%
EPS
7.06
0.92
667.39%
3.81
2.03
87.68%
1.59
3.94
-59.64%
-2.04
7.98
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
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
2,980.73
Net Sales Growth
-20.46%
2.39%
12.85%
5.79%
15.46%
19.36%
8.44%
0.35%
3.67%
-5.38%
 
Cost Of Goods Sold
3,271.35
3,045.05
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
992.24
2,315.14
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
23.27%
43.19%
44.11%
41.90%
48.71%
50.67%
52.62%
53.60%
54.40%
57.72%
60.39%
Total Expenditure
4,023.78
5,123.41
4,888.30
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
-
17.59
17.22
17.23
16.64
17.02
14.89
14.80
13.35
10.07
11.65
% Of Sales
-
0.33%
0.33%
0.37%
0.38%
0.45%
0.47%
0.50%
0.46%
0.36%
0.39%
Employee Cost
-
484.51
421.49
397.72
339.03
398.56
267.46
247.61
229.95
220.69
215.07
% Of Sales
-
9.04%
8.05%
8.57%
7.73%
10.49%
8.41%
8.44%
7.86%
7.82%
7.22%
Manufacturing Exp.
-
1,011.13
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
-
18.86%
19.90%
17.25%
25.27%
24.53%
28.38%
30.54%
34.75%
41.25%
37.21%
General & Admin Exp.
-
168.78
187.53
159.02
164.78
171.45
118.34
105.16
112.33
104.56
96.77
% Of Sales
-
3.15%
3.58%
3.43%
3.76%
4.51%
3.72%
3.58%
3.84%
3.71%
3.25%
Selling & Distn. Exp.
-
260.26
229.81
238.84
241.05
154.65
124.48
95.86
91.99
92.80
76.59
% Of Sales
-
4.86%
4.39%
5.15%
5.50%
4.07%
3.91%
3.27%
3.15%
3.29%
2.57%
Miscellaneous Exp.
-
136.09
64.48
112.04
43.99
36.16
78.80
62.50
36.70
58.53
76.59
% Of Sales
-
2.54%
1.23%
2.42%
1.00%
0.95%
2.48%
2.13%
1.26%
2.08%
1.16%
EBITDA
239.81
236.78
346.54
218.67
222.41
214.93
167.28
150.48
90.40
-22.18
256.24
EBITDA Margin
5.62%
4.42%
6.62%
4.71%
5.07%
5.66%
5.26%
5.13%
3.09%
-0.79%
8.60%
Other Income
62.35
90.70
24.69
64.18
34.58
29.67
8.49
17.85
36.45
22.62
31.86
Interest
64.72
29.47
47.87
28.74
37.78
43.15
48.53
54.21
52.80
72.12
25.54
Depreciation
92.29
87.99
74.90
63.81
60.58
57.09
43.15
37.84
33.37
31.76
31.93
PBT
145.15
210.02
248.46
190.30
158.63
144.36
84.10
76.29
40.68
-103.43
230.63
Tax
47.09
65.32
41.99
49.42
36.67
27.70
-7.89
2.23
2.55
1.15
72.76
Tax Rate
32.44%
31.71%
16.72%
25.27%
23.12%
20.91%
-18.50%
2.93%
6.27%
-1.11%
31.49%
PAT
98.06
140.22
208.81
145.88
121.78
103.92
50.54
73.93
38.14
-104.58
158.31
PAT before Minority Interest
97.75
140.67
209.15
146.15
121.96
104.77
50.54
73.93
38.14
-104.58
158.31
Minority Interest
-0.31
-0.45
-0.34
-0.27
-0.18
-0.85
0.00
0.00
0.00
0.00
0.00
PAT Margin
2.30%
2.62%
3.99%
3.14%
2.78%
2.74%
1.59%
2.52%
1.30%
-3.71%
5.31%
PAT Growth
-30.30%
-32.85%
43.14%
19.79%
17.19%
105.62%
-31.64%
93.84%
-
-
 
EPS
10.18
14.56
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 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
782.37
873.06
792.73
757.13
630.42
455.57
478.52
400.67
395.34
511.24
Share Capital
19.26
19.26
19.20
19.11
17.99
17.99
35.99
17.99
17.99
17.99
Total Reserves
763.11
853.80
770.40
738.02
439.86
437.58
442.54
382.69
377.35
493.26
Non-Current Liabilities
27.14
-80.39
-68.86
-72.21
-74.94
389.02
370.20
350.52
350.26
347.92
Secured Loans
41.88
0.00
0.00
0.00
0.00
23.87
0.00
0.00
0.00
0.00
Unsecured Loans
5.83
8.65
25.90
20.20
18.30
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
13.26
12.06
12.54
11.76
10.51
379.60
369.92
349.66
350.50
348.66
Current Liabilities
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
1,793.76
Trade Payables
1,582.36
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
495.69
490.42
460.80
443.38
391.59
348.10
458.87
464.20
531.04
514.46
Short Term Borrowings
401.23
335.89
344.02
195.92
344.62
372.83
494.40
421.61
367.03
444.53
Short Term Provisions
66.41
87.98
59.75
39.85
33.77
82.03
68.94
64.43
50.53
105.64
Total Liabilities
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
2,652.92
Net Block
381.08
331.78
330.13
287.77
259.45
256.59
255.45
227.35
207.02
194.01
Gross Block
649.75
521.46
453.94
359.41
294.62
569.40
530.94
469.24
417.63
376.52
Accumulated Depreciation
268.67
189.68
123.81
71.64
35.17
312.81
275.49
241.89
210.61
182.51
Non Current Assets
706.30
582.83
544.14
521.07
528.42
906.59
852.33
810.84
745.57
638.89
Capital Work in Progress
67.36
41.22
25.35
33.60
16.35
22.43
15.46
7.66
31.54
25.34
Non Current Investment
79.58
83.05
75.11
79.31
83.51
36.35
33.28
27.24
27.52
27.24
Long Term Loans & Adv.
173.06
121.94
109.06
116.78
165.73
590.10
547.21
548.41
478.87
392.12
Other Non Current Assets
5.22
4.84
4.49
3.61
3.38
1.13
0.92
0.18
0.61
0.18
Current Assets
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
2,014.03
Current Investments
0.00
0.00
0.00
0.00
158.07
0.00
0.00
0.00
0.00
0.00
Inventories
869.82
869.32
1,017.08
595.58
534.76
478.54
465.63
509.80
446.69
498.23
Sundry Debtors
837.67
1,112.05
950.42
938.98
790.72
717.84
771.11
743.04
710.66
814.33
Cash & Bank
293.94
100.94
80.88
96.57
45.50
44.32
68.45
16.54
53.70
52.44
Other Current Assets
649.78
387.27
319.78
41.00
359.35
384.90
543.07
423.57
473.51
649.04
Short Term Loans & Adv.
198.06
191.00
210.35
349.32
302.43
101.80
113.72
86.52
88.05
97.31
Net Current Assets
105.52
211.67
181.25
165.07
28.07
-62.00
-3.60
-59.65
0.03
220.27
Total Assets
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
2,652.92

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
457.42
258.41
18.87
158.52
256.74
214.93
66.60
26.21
244.11
-113.23
PBT
205.99
251.14
195.57
158.63
159.71
100.90
93.02
40.68
-103.43
231.06
Adjustment
129.67
90.59
59.72
56.03
32.43
85.44
78.04
70.26
140.08
37.11
Changes in Working Capital
207.15
-48.13
-191.32
-58.55
96.45
54.31
-85.70
-54.81
241.11
-296.93
Cash after chg. in Working capital
542.81
293.60
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
0.00
Tax Paid
-85.39
-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
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
-88.23
-64.87
-88.32
69.44
-65.17
-48.67
11.20
-19.65
-50.85
-126.74
Net Fixed Assets
-153.65
-93.39
-71.07
-78.82
262.94
-41.51
-28.91
-23.55
-46.74
Net Investments
3.04
2.60
-1.76
160.61
-203.32
-110.50
0.00
0.00
-19.52
Others
62.38
25.92
-15.49
-12.35
-124.79
103.34
40.11
3.90
15.41
Cash from Financing Activity
-166.90
-180.79
51.39
-203.05
-194.90
-190.34
-25.92
-43.81
-191.71
267.75
Net Cash Inflow / Outflow
202.29
12.75
-18.06
24.91
-3.33
-24.08
51.88
-37.25
1.56
27.78
Opening Cash & Equivalents
83.86
71.11
89.17
14.89
1.55
68.45
16.54
53.70
52.43
25.10
Closing Cash & Equivalent
286.15
83.86
71.11
39.80
14.89
44.32
68.45
16.54
53.70
52.44

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
81.24
90.66
82.25
79.24
50.90
50.65
51.21
44.55
43.96
56.85
ROA
4.26%
6.57%
5.16%
4.92%
4.23%
1.93%
2.84%
1.55%
-4.11%
5.97%
ROE
16.99%
25.16%
18.90%
20.08%
22.94%
11.03%
17.17%
9.58%
-23.07%
30.97%
ROCE
19.12%
25.03%
20.90%
19.91%
19.00%
9.99%
14.52%
11.58%
-3.58%
26.85%
Fixed Asset Turnover
9.15
10.73
11.43
13.52
8.87
5.83
5.93
6.67
7.17
7.99
Receivable days
66.38
71.90
74.18
71.38
71.89
84.68
93.16
89.75
97.71
98.75
Inventory Days
59.21
65.76
63.32
46.65
48.29
53.70
60.01
59.05
60.54
60.42
Payable days
115.93
123.32
111.50
102.69
102.91
108.27
109.18
101.90
99.66
97.14
Cash Conversion Cycle
9.66
14.35
26.00
15.34
17.26
30.11
43.99
46.91
58.59
62.02
Total Debt/Equity
0.59
0.40
0.48
0.29
0.80
0.87
1.03
1.05
1.01
0.87
Interest Cover
7.99
6.25
7.80
5.20
4.07
1.88
2.40
1.77
-0.43
10.05

News Update:


  • Blue Star incorporates wholly-owned subsidiary
    19th May 2021, 09:06 AM

    The business of wholly owned subsidiary is in line with the mainline of business of the company

    Read More
  • Blue Star reports 7-fold jump in Q4 consolidated net profit
    7th May 2021, 12:08 PM

    Total consolidated income of the company increased by 26.47% at Rs 1651.35 crore for Q4FY21

    Read More
  • Blue Star expects 25% growth in sales of refrigeration, cooling products in FY22
    18th Mar 2021, 09:23 AM

    The company has strategically repositioned its brand to include the 'Mass Premium' category with the intent to expand its market reach and target the mass market

    Read More
  • Blue Star launches new range of ‘Mass Premium’ split air conditioners
    17th Mar 2021, 09:40 AM

    The company has strategically repositioned its brand to include the ‘Mass Premium’ category with the intent to expand its market reach and target the mass market

    Read More
  • Blue Star wins ‘Golden Peacock Award for Excellence in Corporate Governance’ for 2020
    8th Mar 2021, 10:35 AM

    The award was presented to the company at a virtual felicitation ceremony held in February 2021

    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.