Nifty
Sensex
:
:
13258.55
45079.55
124.65 (0.95%)
446.90 (1.00%)

Air Conditioners

Rating :
56/99

BSE: 500067 | NSE: BLUESTARCO

825.10
04-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  824.95
  •  859.00
  •  818.80
  •  811.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  311029
  •  2589.99
  •  887.55
  •  408.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 7,956.49
  • 328.24
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 8,122.93
  • 1.21%
  • 10.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.76%
  • 0.94%
  • 25.42%
  • FII
  • DII
  • Others
  • 8.97%
  • 22.30%
  • 3.61%

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
  • 39.84
  • 43.01
  • 39.77

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.76
  • 7.88
  • 7.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 195.21
  • 22.23
  • 21.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
902.12
1,249.47
-27.80%
626.02
1,575.45
-60.26%
1,299.36
1,595.84
-18.58%
1,235.91
1,098.97
12.46%
Expenses
847.04
1,175.89
-27.97%
624.66
1,460.60
-57.23%
1,262.03
1,486.40
-15.09%
1,178.88
1,056.60
11.57%
EBITDA
55.08
73.58
-25.14%
1.36
114.85
-98.82%
37.33
109.44
-65.89%
57.03
42.37
34.60%
EBIDTM
6.11%
5.89%
0.22%
7.29%
14.01%
14.01%
4.61%
3.86%
Other Income
5.86
10.60
-44.72%
8.61
21.66
-60.25%
6.35
6.05
4.96%
6.09
10.37
-41.27%
Interest
17.85
6.79
162.89%
18.54
8.23
125.27%
6.90
11.00
-37.27%
7.55
13.10
-42.37%
Depreciation
20.63
21.64
-4.67%
20.90
20.32
2.85%
23.70
23.67
0.13%
22.33
18.25
22.36%
PBT
22.46
54.04
-58.44%
-29.47
107.96
-
12.33
78.21
-84.23%
31.67
14.22
122.71%
Tax
7.42
16.88
-56.04%
-9.52
32.52
-
3.95
0.66
498.48%
11.97
0.99
1,109.09%
PAT
15.04
37.16
-59.53%
-19.95
75.44
-
8.38
77.55
-89.19%
19.70
13.23
48.90%
PATM
1.67%
2.97%
-3.19%
4.79%
7.11%
7.11%
1.59%
1.20%
EPS
1.56
3.86
-59.59%
-2.07
7.83
-
0.87
8.05
-89.19%
2.05
1.37
49.64%

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
4,063.41
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
-26.38%
2.39%
12.85%
5.79%
15.46%
19.36%
8.44%
0.35%
3.67%
-5.38%
 
Cost Of Goods Sold
6,734.46
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
-2,671.05
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
-65.73%
43.19%
44.11%
41.90%
48.71%
50.67%
52.62%
53.60%
54.40%
57.72%
60.39%
Total Expenditure
3,912.61
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
150.80
236.78
346.54
218.67
222.41
214.93
167.28
150.48
90.40
-22.18
256.24
EBITDA Margin
3.71%
4.42%
6.62%
4.71%
5.07%
5.66%
5.26%
5.13%
3.09%
-0.79%
8.60%
Other Income
26.91
90.70
24.69
64.18
34.58
29.67
8.49
17.85
36.45
22.62
31.86
Interest
50.84
29.47
47.87
28.74
37.78
43.15
48.53
54.21
52.80
72.12
25.54
Depreciation
87.56
87.99
74.90
63.81
60.58
57.09
43.15
37.84
33.37
31.76
31.93
PBT
36.99
210.02
248.46
190.30
158.63
144.36
84.10
76.29
40.68
-103.43
230.63
Tax
13.82
65.32
41.99
49.42
36.67
27.70
-7.89
2.23
2.55
1.15
72.76
Tax Rate
37.36%
31.71%
16.72%
25.27%
23.12%
20.91%
-18.50%
2.93%
6.27%
-1.11%
31.49%
PAT
23.17
140.22
208.81
145.88
121.78
103.92
50.54
73.93
38.14
-104.58
158.31
PAT before Minority Interest
22.86
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
0.57%
2.62%
3.99%
3.14%
2.78%
2.74%
1.59%
2.52%
1.30%
-3.71%
5.31%
PAT Growth
-88.61%
-32.85%
43.14%
19.79%
17.19%
105.62%
-31.64%
93.84%
-
-
 
EPS
2.41
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 secures order worth Rs 128 crore from Wistron Infocomm
    9th Nov 2020, 11:03 AM

    Currently, this order is one of the largest and fast-track projects, being executed by Blue Star in the factories segment

    Read More
  • Blue Star reports 60% fall in Q2 consolidated net profit
    29th Oct 2020, 16:12 PM

    Total income of the company decreased by 27.94% at Rs 907.98 crore for Q2FY21

    Read More
  • Blue Star launches new products, solutions with Virus Deactivation Technology
    7th Oct 2020, 10:57 AM

    Virus Deactivation Technologies has the capability to deactivate viruses including COVID-19 (SARS-CoV-2) with up to 99.9% efficacy, when air passes through these systems

    Read More
  • 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

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.