Nifty
:
17800.30
Sensex
:
60093.00
138.15 (0.78%)
543.10 (0.91%)
Nifty
Sensex
:
:
17800.30
60093.00
138.15 (0.78%)
543.10 (0.91%)

Blue Star Ltd.

Air Conditioners

Rating :
66/99

BSE: 500067 | NSE: BLUESTARCO

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 11,830.23
  • 49.20
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,038.40
  • 0.81%
  • 11.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.78%
  • 0.71%
  • 21.19%
  • FII
  • DII
  • Others
  • 10.96%
  • 24.23%
  • 4.13%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.53
  • 5.44
  • 4.09

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.53
  • 8.01
  • 2.60

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.89
  • 2.69
  • 5.92

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 50.88
  • 48.83
  • 61.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.30
  • 8.78
  • 9.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.75
  • 24.69
  • 27.11

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
1,788.20
1,506.22
18.72%
1,576.24
1,239.74
27.14%
1,970.32
1,052.04
87.29%
2,247.58
1,611.56
39.47%
Expenses
1,683.49
1,415.63
18.92%
1,490.65
1,169.04
27.51%
1,847.01
1,009.81
82.91%
2,104.63
1,509.75
39.40%
EBITDA
104.71
90.59
15.59%
85.59
70.70
21.06%
123.31
42.23
192.00%
142.95
101.81
40.41%
EBIDTM
5.86%
6.01%
5.43%
5.70%
6.26%
4.01%
6.36%
6.32%
Other Income
5.16
13.38
-61.43%
8.55
8.12
5.30%
10.51
7.95
32.20%
6.27
39.79
-84.24%
Interest
13.92
11.56
20.42%
12.09
11.18
8.14%
10.62
10.73
-1.03%
12.93
13.41
-3.58%
Depreciation
15.55
22.45
-30.73%
24.47
20.43
19.77%
22.04
20.05
9.93%
23.05
24.85
-7.24%
PBT
80.40
69.96
14.92%
57.58
47.21
21.97%
101.16
19.40
421.44%
113.24
103.34
9.58%
Tax
21.64
22.75
-4.88%
14.89
15.99
-6.88%
26.34
6.52
303.99%
37.64
36.23
3.89%
PAT
58.76
47.21
24.47%
42.69
31.22
36.74%
74.82
12.88
480.90%
75.60
67.11
12.65%
PATM
3.29%
3.13%
2.71%
2.52%
3.80%
1.22%
3.36%
4.16%
EPS
6.07
4.93
23.12%
4.42
3.26
35.58%
7.71
1.32
484.09%
7.91
7.06
12.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
7,582.34
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
Net Sales Growth
40.17%
41.80%
-20.46%
2.39%
12.85%
5.79%
15.46%
19.36%
8.44%
0.35%
 
Cost Of Goods Sold
5,934.16
3,326.31
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
Gross Profit
1,648.18
2,719.27
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
GP Margin
21.74%
44.98%
47.12%
48.92%
44.11%
41.90%
48.71%
50.67%
52.62%
53.60%
54.40%
Total Expenditure
7,125.78
5,724.11
4,023.78
5,077.43
4,888.30
4,420.28
4,162.83
3,583.03
3,014.66
2,783.79
2,833.61
Power & Fuel Cost
-
17.54
13.85
17.59
17.22
17.23
16.64
17.02
14.89
14.80
13.35
% Of Sales
-
0.29%
0.32%
0.33%
0.33%
0.37%
0.38%
0.45%
0.47%
0.50%
0.46%
Employee Cost
-
508.55
381.81
484.51
421.49
397.72
339.03
398.56
267.46
247.61
229.95
% Of Sales
-
8.41%
8.96%
9.04%
8.05%
8.57%
7.73%
10.49%
8.41%
8.44%
7.86%
Manufacturing Exp.
-
1,429.28
1,047.82
1,318.35
1,041.89
800.24
1,108.08
931.64
903.07
896.23
1,016.02
% Of Sales
-
23.64%
24.58%
24.60%
19.90%
17.25%
25.27%
24.53%
28.38%
30.54%
34.75%
General & Admin Exp.
-
144.39
99.48
168.78
187.53
159.02
164.78
171.45
118.34
105.16
112.33
% Of Sales
-
2.39%
2.33%
3.15%
3.58%
3.43%
3.76%
4.51%
3.72%
3.58%
3.84%
Selling & Distn. Exp.
-
204.81
167.69
260.26
229.81
238.84
241.05
154.65
124.48
95.86
91.99
% Of Sales
-
3.39%
3.93%
4.86%
4.39%
5.15%
5.50%
4.07%
3.91%
3.27%
3.15%
Miscellaneous Exp.
-
93.23
58.60
90.11
64.48
112.04
43.99
36.16
78.80
62.50
91.99
% Of Sales
-
1.54%
1.37%
1.68%
1.23%
2.42%
1.00%
0.95%
2.48%
2.13%
1.26%
EBITDA
456.56
321.47
239.81
282.76
346.54
218.67
222.41
214.93
167.28
150.48
90.40
EBITDA Margin
6.02%
5.32%
5.62%
5.28%
6.62%
4.71%
5.07%
5.66%
5.26%
5.13%
3.09%
Other Income
30.49
60.72
62.35
44.72
24.69
64.18
34.58
29.67
8.49
17.85
36.45
Interest
49.56
46.40
64.72
29.47
47.87
28.74
37.78
43.15
48.53
54.21
52.80
Depreciation
85.11
85.98
92.29
87.99
74.90
63.81
60.58
57.09
43.15
37.84
33.37
PBT
352.38
249.81
145.15
210.02
248.46
190.30
158.63
144.36
84.10
76.29
40.68
Tax
100.51
82.90
47.09
65.32
41.99
49.42
36.67
27.70
-7.89
2.23
2.55
Tax Rate
28.52%
33.19%
32.44%
31.71%
16.72%
25.27%
23.12%
20.91%
-18.50%
2.93%
6.27%
PAT
251.87
166.62
97.75
140.22
208.81
145.88
121.78
103.92
50.54
73.93
38.14
PAT before Minority Interest
251.57
166.91
98.06
140.67
209.15
146.15
121.96
104.77
50.54
73.93
38.14
Minority Interest
-0.30
-0.29
-0.31
-0.45
-0.34
-0.27
-0.18
-0.85
0.00
0.00
0.00
PAT Margin
3.32%
2.76%
2.29%
2.62%
3.99%
3.14%
2.78%
2.74%
1.59%
2.52%
1.30%
PAT Growth
58.99%
70.46%
-30.29%
-32.85%
43.14%
19.79%
17.19%
105.62%
-31.64%
93.84%
 
EPS
26.15
17.30
10.15
14.56
21.68
15.15
12.65
10.79
5.25
7.68
3.96

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
1,017.58
885.18
782.37
873.06
792.73
757.13
630.42
455.57
478.52
400.67
Share Capital
19.26
19.26
19.26
19.26
19.20
19.11
17.99
17.99
35.99
17.99
Total Reserves
998.32
865.92
763.11
853.80
770.40
738.02
439.86
437.58
442.54
382.69
Non-Current Liabilities
295.33
352.65
27.14
-80.39
-68.86
-72.21
-74.94
389.02
370.20
350.52
Secured Loans
68.57
2.40
38.57
0.00
0.00
0.00
0.00
23.87
0.00
0.00
Unsecured Loans
173.00
346.86
9.14
8.65
25.90
20.20
18.30
0.00
0.00
0.00
Long Term Provisions
10.06
10.82
13.26
12.06
12.54
11.76
10.51
379.60
369.92
349.66
Current Liabilities
2,969.20
2,261.43
2,545.69
2,448.91
2,397.26
1,856.38
1,860.34
1,687.60
1,851.86
1,752.60
Trade Payables
2,041.67
1,604.89
1,582.36
1,534.62
1,532.69
1,177.23
1,090.36
884.64
829.65
802.36
Other Current Liabilities
798.08
505.24
495.69
490.42
460.80
443.38
391.59
348.10
458.87
464.20
Short Term Borrowings
58.77
102.34
401.23
335.89
344.02
195.92
344.62
372.83
494.40
421.61
Short Term Provisions
70.68
48.96
66.41
87.98
59.75
39.85
33.77
82.03
68.94
64.43
Total Liabilities
4,285.07
3,501.94
3,357.51
3,243.41
3,122.65
2,542.52
2,416.83
2,532.19
2,700.58
2,503.79
Net Block
421.73
371.61
381.08
331.78
330.13
287.77
259.45
256.59
255.45
227.35
Gross Block
837.75
709.96
649.75
521.46
453.94
359.41
294.62
569.40
530.94
469.24
Accumulated Depreciation
416.02
338.35
268.67
189.68
123.81
71.64
35.17
312.81
275.49
241.89
Non Current Assets
801.64
642.40
706.30
582.83
544.14
521.07
528.42
906.59
852.33
810.84
Capital Work in Progress
152.29
71.53
67.36
41.22
25.35
33.60
16.35
22.43
15.46
7.66
Non Current Investment
28.38
27.86
79.58
83.05
75.11
79.31
83.51
36.35
33.28
27.24
Long Term Loans & Adv.
174.09
164.89
173.06
121.94
109.06
116.78
165.73
590.10
547.21
548.41
Other Non Current Assets
25.15
6.51
5.22
4.84
4.49
3.61
3.38
1.13
0.92
0.18
Current Assets
3,483.43
2,859.54
2,651.21
2,660.58
2,578.51
2,021.45
1,888.41
1,625.60
1,848.26
1,692.95
Current Investments
145.03
279.06
0.00
0.00
0.00
0.00
158.07
0.00
0.00
0.00
Inventories
1,144.24
882.42
869.82
869.32
1,017.08
595.58
534.76
478.54
465.63
509.80
Sundry Debtors
1,189.74
810.98
837.67
1,112.05
950.42
938.98
790.72
717.84
771.11
743.04
Cash & Bank
269.66
332.16
293.94
100.94
80.88
96.57
45.50
44.32
68.45
16.54
Other Current Assets
734.76
38.27
451.72
387.27
530.13
390.32
359.35
384.90
543.07
423.57
Short Term Loans & Adv.
685.80
516.65
198.06
191.00
210.35
349.32
302.43
101.80
113.72
86.52
Net Current Assets
514.23
598.11
105.52
211.67
181.25
165.07
28.07
-62.00
-3.60
-59.65
Total Assets
4,285.07
3,501.94
3,357.51
3,243.41
3,122.65
2,542.52
2,416.83
2,532.19
2,700.59
2,503.79

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
91.80
349.81
449.94
258.41
18.87
158.52
256.74
214.93
66.60
26.21
PBT
249.81
145.15
205.99
251.14
195.57
158.63
159.71
100.90
93.02
40.68
Adjustment
113.14
109.76
122.20
90.59
59.72
56.03
32.43
85.44
78.04
70.26
Changes in Working Capital
-232.16
105.13
207.14
-48.13
-191.32
-58.55
96.45
54.31
-85.70
-54.81
Cash after chg. in Working capital
130.79
360.04
535.33
293.60
63.97
156.11
288.59
240.65
85.36
56.14
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-38.99
-10.23
-85.39
-35.19
-45.10
2.41
-31.85
-25.72
-18.77
-29.93
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
-69.01
-239.57
-80.75
-64.87
-88.32
69.44
-65.17
-48.67
11.20
-19.65
Net Fixed Assets
-167.01
-46.49
-153.65
-93.39
-71.07
-78.82
262.94
-41.51
-28.91
-23.55
Net Investments
107.42
-229.18
3.04
2.60
-1.76
160.61
-203.32
-110.50
0.00
0.00
Others
-9.42
36.10
69.86
25.92
-15.49
-12.35
-124.79
103.34
40.11
3.90
Cash from Financing Activity
-86.77
-69.57
-166.90
-180.79
51.39
-203.05
-194.90
-190.34
-25.92
-43.81
Net Cash Inflow / Outflow
-63.98
40.67
202.29
12.75
-18.06
24.91
-3.33
-24.08
51.88
-37.25
Opening Cash & Equivalents
327.93
286.15
83.86
71.11
89.17
14.89
1.55
68.45
16.54
53.70
Closing Cash & Equivalent
265.65
327.93
286.15
83.86
71.11
39.80
14.89
44.32
68.45
16.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
105.67
91.92
81.24
90.66
82.25
79.24
50.90
50.65
51.21
44.55
ROA
4.29%
2.86%
4.26%
6.57%
5.16%
4.92%
4.23%
1.93%
2.84%
1.55%
ROE
17.54%
11.76%
16.99%
25.16%
18.90%
20.08%
22.94%
11.03%
17.17%
9.58%
ROCE
20.89%
16.25%
19.12%
25.03%
20.90%
19.91%
19.00%
9.99%
14.52%
11.58%
Fixed Asset Turnover
7.81
6.27
9.15
10.73
11.43
13.52
8.87
5.83
5.93
6.67
Receivable days
60.40
70.57
66.38
71.90
74.18
71.38
71.89
84.68
93.16
89.75
Inventory Days
61.18
75.00
59.21
65.76
63.32
46.65
48.29
53.70
60.01
59.05
Payable days
200.07
258.00
115.93
123.32
111.50
102.69
102.91
108.27
109.18
101.90
Cash Conversion Cycle
-78.49
-112.43
9.66
14.35
26.00
15.34
17.26
30.11
43.99
46.91
Total Debt/Equity
0.47
0.51
0.59
0.40
0.48
0.29
0.80
0.87
1.03
1.05
Interest Cover
6.38
3.24
7.99
6.25
7.80
5.20
4.07
1.88
2.40
1.77

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Blue Star wins ‘Golden Peacock Award’ for risk management
    28th Dec 2022, 10:14 AM

    The Company has now won this award for the second time, the first time being in 2020

    Read More
  • Blue Star incorporates Wholly Owned Subsidiary in Netherlands
    29th Nov 2022, 13:00 PM

    The company has incorporated a Wholly Owned Subsidiary Company named ‘Blue Star Europe 8.V.’

    Read More
  • Blue Star reports 36% rise in Q2 consolidated net profit
    4th Nov 2022, 11:38 AM

    Total consolidated income of the company increased by 27.00% at Rs 1584.79 crore for Q2FY23

    Read More
  • Blue Star - Quarterly Results
    3rd Nov 2022, 16:12 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.