Nifty
Sensex
:
:
15057.60
50825.97
119.50 (0.80%)
420.65 (0.83%)

Air Conditioners

Rating :
60/99

BSE: 500067 | NSE: BLUESTARCO

937.70
05-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  918.00
  •  953.80
  •  918.00
  •  920.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  226869
  •  2127.88
  •  953.80
  •  408.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 9,023.65
  • 218.07
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 9,190.09
  • 1.07%
  • 11.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.76%
  • 0.87%
  • 24.96%
  • FII
  • DII
  • Others
  • 10.4%
  • 21.47%
  • 3.54%

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
  • 40.69
  • 43.01
  • 39.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.96
  • 8.09
  • 7.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 48.72
  • 23.40
  • 23.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
1,123.89
1,235.91
-9.06%
902.12
1,249.47
-27.80%
626.02
1,575.45
-60.26%
1,299.36
1,595.84
-18.58%
Expenses
1,042.33
1,178.88
-11.58%
847.04
1,175.89
-27.97%
624.66
1,460.60
-57.23%
1,262.03
1,486.40
-15.09%
EBITDA
81.56
57.03
43.01%
55.08
73.58
-25.14%
1.36
114.85
-98.82%
37.33
109.44
-65.89%
EBIDTM
7.26%
4.61%
6.11%
5.89%
0.22%
7.29%
14.01%
14.01%
Other Income
8.09
6.09
32.84%
5.86
10.60
-44.72%
8.61
21.66
-60.25%
6.35
6.05
4.96%
Interest
14.92
7.55
97.62%
17.85
6.79
162.89%
18.54
8.23
125.27%
6.90
11.00
-37.27%
Depreciation
25.91
22.33
16.03%
20.63
21.64
-4.67%
20.90
20.32
2.85%
23.70
23.67
0.13%
PBT
48.82
31.67
54.15%
22.46
54.04
-58.44%
-29.47
107.96
-
12.33
78.21
-84.23%
Tax
12.96
11.97
8.27%
7.42
16.88
-56.04%
-9.52
32.52
-
3.95
0.66
498.48%
PAT
35.86
19.70
82.03%
15.04
37.16
-59.53%
-19.95
75.44
-
8.38
77.55
-89.19%
PATM
3.19%
1.59%
1.67%
2.97%
-3.19%
4.79%
7.11%
7.11%
EPS
3.81
2.03
87.68%
1.59
3.94
-59.64%
-2.04
7.98
-
28.29
28.29
0.00%

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
3,951.39
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
-30.15%
2.39%
12.85%
5.79%
15.46%
19.36%
8.44%
0.35%
3.67%
-5.38%
 
Cost Of Goods Sold
6,656.11
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
-2,704.72
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
-68.45%
43.19%
44.11%
41.90%
48.71%
50.67%
52.62%
53.60%
54.40%
57.72%
60.39%
Total Expenditure
3,776.06
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
175.33
236.78
346.54
218.67
222.41
214.93
167.28
150.48
90.40
-22.18
256.24
EBITDA Margin
4.44%
4.42%
6.62%
4.71%
5.07%
5.66%
5.26%
5.13%
3.09%
-0.79%
8.60%
Other Income
28.91
90.70
24.69
64.18
34.58
29.67
8.49
17.85
36.45
22.62
31.86
Interest
58.21
29.47
47.87
28.74
37.78
43.15
48.53
54.21
52.80
72.12
25.54
Depreciation
91.14
87.99
74.90
63.81
60.58
57.09
43.15
37.84
33.37
31.76
31.93
PBT
54.14
210.02
248.46
190.30
158.63
144.36
84.10
76.29
40.68
-103.43
230.63
Tax
14.81
65.32
41.99
49.42
36.67
27.70
-7.89
2.23
2.55
1.15
72.76
Tax Rate
27.36%
31.71%
16.72%
25.27%
23.12%
20.91%
-18.50%
2.93%
6.27%
-1.11%
31.49%
PAT
39.33
140.22
208.81
145.88
121.78
103.92
50.54
73.93
38.14
-104.58
158.31
PAT before Minority Interest
39.14
140.67
209.15
146.15
121.96
104.77
50.54
73.93
38.14
-104.58
158.31
Minority Interest
-0.19
-0.45
-0.34
-0.27
-0.18
-0.85
0.00
0.00
0.00
0.00
0.00
PAT Margin
1.00%
2.62%
3.99%
3.14%
2.78%
2.74%
1.59%
2.52%
1.30%
-3.71%
5.31%
PAT Growth
-81.26%
-32.85%
43.14%
19.79%
17.19%
105.62%
-31.64%
93.84%
-
-
 
EPS
4.08
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 expecting to double sales from commercial refrigeration segment in next 3 years
    12th Feb 2021, 13:23 PM

    Moreover, food delivery is also creating an opportunity for the segment

    Read More
  • Blue Star to expand commercial refrigeration footprint
    11th Feb 2021, 09:49 AM

    The company has a market share of around 60 to 70% in the Pharmaceutical and Healthcare segments in its addressed product categories

    Read More
  • Blue Star reports 88% rise in Q3 consolidated net profit
    30th Jan 2021, 10:56 AM

    Total consolidated income of the company decreased by 8.86% at Rs 1131.98 crore for Q3FY21

    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.