Nifty
Sensex
:
:
11153.65
37734.08
-96.90 (-0.86%)
-300.06 (-0.79%)

Air Conditioners

Rating :
53/99

BSE: 500067 | NSE: BLUESTARCO

649.65
22-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  640.00
  •  657.50
  •  602.00
  •  633.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  131508
  •  845.11
  •  887.55
  •  408.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,257.03
  • 133.53
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,423.47
  • 1.54%
  • 8.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.76%
  • 0.94%
  • 25.93%
  • FII
  • DII
  • Others
  • 8.78%
  • 21.84%
  • 3.75%

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
  • 39.48
  • 42.93
  • 39.65

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.66
  • 7.78
  • 7.95

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 314.42
  • 21.58
  • 21.30

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
626.02
1,575.45
-60.26%
1,299.36
1,595.84
-18.58%
1,235.91
1,098.97
12.46%
1,249.47
1,032.20
21.05%
Expenses
624.66
1,460.60
-57.23%
1,262.03
1,486.40
-15.09%
1,178.88
1,056.60
11.57%
1,175.89
974.13
20.71%
EBITDA
1.36
114.85
-98.82%
37.33
109.44
-65.89%
57.03
42.37
34.60%
73.58
58.07
26.71%
EBIDTM
0.22%
7.29%
14.01%
6.86%
4.61%
3.86%
5.89%
5.63%
Other Income
8.61
21.66
-60.25%
6.35
6.05
4.96%
6.09
10.37
-41.27%
10.60
4.93
115.01%
Interest
18.54
8.23
125.27%
6.90
11.00
-37.27%
7.55
13.10
-42.37%
6.79
11.67
-41.82%
Depreciation
20.90
20.32
2.85%
23.70
23.67
0.13%
22.33
18.25
22.36%
21.64
16.91
27.97%
PBT
-29.47
107.96
-
12.33
78.21
-84.23%
31.67
14.22
122.71%
54.04
31.70
70.47%
Tax
-9.52
32.52
-
3.95
0.66
498.48%
11.97
0.99
1,109.09%
16.88
7.84
115.31%
PAT
-19.95
75.44
-
8.38
77.55
-89.19%
19.70
13.23
48.90%
37.16
23.86
55.74%
PATM
-3.19%
4.79%
7.11%
4.86%
1.59%
1.20%
2.97%
2.31%
EPS
-2.07
7.83
-
0.87
8.05
-89.19%
2.05
1.37
49.64%
3.86
2.48
55.65%

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
4,410.76
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
-16.82%
2.39%
12.85%
5.79%
15.46%
19.36%
8.44%
0.35%
3.67%
-5.38%
 
Cost Of Goods Sold
6,987.91
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
-2,577.15
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
-58.43%
43.19%
44.11%
41.90%
48.71%
50.67%
52.62%
53.60%
54.40%
57.72%
60.39%
Total Expenditure
4,241.46
5,123.41
4,926.70
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
102.88
112.04
43.99
36.16
78.80
62.50
36.70
58.53
76.59
% Of Sales
-
2.54%
1.97%
2.42%
1.00%
0.95%
2.48%
2.13%
1.26%
2.08%
1.16%
EBITDA
169.30
236.78
308.14
218.67
222.41
214.93
167.28
150.48
90.40
-22.18
256.24
EBITDA Margin
3.84%
4.42%
5.89%
4.71%
5.07%
5.66%
5.26%
5.13%
3.09%
-0.79%
8.60%
Other Income
31.65
90.70
63.09
64.18
34.58
29.67
8.49
17.85
36.45
22.62
31.86
Interest
39.78
29.47
47.87
28.74
37.78
43.15
48.53
54.21
52.80
72.12
25.54
Depreciation
88.57
87.99
74.90
63.81
60.58
57.09
43.15
37.84
33.37
31.76
31.93
PBT
68.57
210.02
248.46
190.30
158.63
144.36
84.10
76.29
40.68
-103.43
230.63
Tax
23.28
65.32
41.99
49.42
36.67
27.70
-7.89
2.23
2.55
1.15
72.76
Tax Rate
33.95%
31.71%
16.72%
25.27%
23.12%
20.91%
-18.50%
2.93%
6.27%
-1.11%
31.49%
PAT
45.29
140.22
208.81
145.88
121.78
103.92
50.54
73.93
38.14
-104.58
158.31
PAT before Minority Interest
44.91
140.67
209.15
146.15
121.96
104.77
50.54
73.93
38.14
-104.58
158.31
Minority Interest
-0.38
-0.45
-0.34
-0.27
-0.18
-0.85
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.03%
2.62%
3.99%
3.14%
2.78%
2.74%
1.59%
2.52%
1.30%
-3.71%
5.31%
PAT Growth
-76.17%
-32.85%
43.14%
19.79%
17.19%
105.62%
-31.64%
93.84%
-
-
 
EPS
4.70
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
367.39
319.78
41.00
359.35
384.90
543.07
423.57
473.51
649.04
Short Term Loans & Adv.
198.06
210.88
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
263.36
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
-43.18
-191.32
-58.55
96.45
54.31
-85.70
-54.81
241.11
-296.93
Cash after chg. in Working capital
542.81
298.55
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
-69.82
-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
20.97
-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 bags Rs 149 crore order from Mumbai Metro Rail Corporation
    27th Aug 2020, 14:27 PM

    The work involves various operations at line three's five underground stations

    Read More
  • Blue Star reports consolidated net loss of Rs 20 crore in Q1
    7th Aug 2020, 10:04 AM

    Total consolidated income of the company decreased by 60.26% at Rs 634.63 crore for Q1FY21

    Read More
  • Blue Star - Quarterly Results
    6th Aug 2020, 14:31 PM

    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.