Nifty
:
8083.80
Sensex
:
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)
Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Blue Star Ltd.

Air Conditioners

Rating :
73/99

BSE: 500067 | NSE: BLUESTARCO

NSE BSE
440.50
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  446.15
  •  458.60
  •  434.50
  •  442.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  38381
  •  171.23
  •  887.55
  •  408.90

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,275.86
  • 19.96
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,522.48
  • 2.25%
  • 4.82

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 38.76%
  • 1.06%
  • 26.09%
  • FII
  • DII
  • Others
  • 10.59%
  • 19.48%
  • 4.02%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.71
  • 10.47
  • 6.08

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.05
  • 13.00
  • 6.74

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.37
  • 32.81
  • 19.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.20
  • 45.31
  • 41.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.52
  • 7.75
  • 8.28

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 579.61
  • 21.61
  • 22.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
1,235.91
1,098.97
12.46%
1,249.47
1,032.20
21.05%
1,575.45
1,507.83
4.48%
1,595.84
1,346.33
18.53%
Expenses
1,178.88
1,056.60
11.57%
1,175.89
974.13
20.71%
1,460.60
1,371.17
6.52%
1,486.40
1,285.95
15.59%
EBITDA
57.03
42.37
34.60%
73.58
58.07
26.71%
114.85
136.66
-15.96%
109.44
60.38
81.25%
EBIDTM
4.61%
3.86%
5.89%
5.63%
7.29%
9.06%
6.86%
4.48%
Other Income
6.09
10.37
-41.27%
10.60
4.93
115.01%
21.66
3.34
548.50%
6.05
3.82
58.38%
Interest
7.55
13.10
-42.37%
6.79
11.67
-41.82%
8.23
12.10
-31.98%
11.00
10.71
2.71%
Depreciation
22.33
18.25
22.36%
21.64
16.91
27.97%
20.32
16.07
26.45%
23.67
18.28
29.49%
PBT
31.67
14.22
122.71%
54.04
31.70
70.47%
107.96
127.01
-15.00%
78.21
40.48
93.21%
Tax
11.97
0.99
1,109.09%
16.88
7.84
115.31%
32.52
32.50
0.06%
0.66
8.24
-91.99%
PAT
19.70
13.23
48.90%
37.16
23.86
55.74%
75.44
94.51
-20.18%
77.55
32.24
140.54%
PATM
1.59%
1.20%
2.97%
2.31%
4.79%
6.27%
4.86%
2.39%
EPS
2.03
-0.09
-
3.94
2.03
94.09%
7.98
9.52
-16.18%
8.29
3.30
151.21%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
5,656.67
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
13.47%
12.85%
5.79%
15.46%
19.36%
8.44%
0.35%
3.67%
-5.38%
 
Cost Of Goods Sold
4,247.57
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
1,409.10
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
24.91%
44.11%
41.90%
48.71%
50.67%
52.62%
53.60%
54.40%
57.72%
60.39%
Total Expenditure
5,301.77
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
-
17.22
17.23
16.64
17.02
14.89
14.80
13.35
10.07
11.65
% Of Sales
-
0.33%
0.37%
0.38%
0.45%
0.47%
0.50%
0.46%
0.36%
0.39%
Employee Cost
-
421.49
397.72
339.03
398.56
267.46
247.61
229.95
220.69
215.07
% Of Sales
-
8.05%
8.57%
7.73%
10.49%
8.41%
8.44%
7.86%
7.82%
7.22%
Manufacturing Exp.
-
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
-
19.90%
17.25%
25.27%
24.53%
28.38%
30.54%
34.75%
41.25%
37.21%
General & Admin Exp.
-
187.53
159.02
164.78
171.45
118.34
105.16
112.33
104.56
96.77
% Of Sales
-
3.58%
3.43%
3.76%
4.51%
3.72%
3.58%
3.84%
3.71%
3.25%
Selling & Distn. Exp.
-
229.81
238.84
241.05
154.65
124.48
95.86
91.99
92.80
76.59
% Of Sales
-
4.39%
5.15%
5.50%
4.07%
3.91%
3.27%
3.15%
3.29%
2.57%
Miscellaneous Exp.
-
102.88
112.04
43.99
36.16
78.80
62.50
36.70
58.53
34.53
% Of Sales
-
1.97%
2.42%
1.00%
0.95%
2.48%
2.13%
1.26%
2.08%
1.16%
EBITDA
354.90
308.14
218.67
222.41
214.93
167.28
150.48
90.40
-22.18
256.24
EBITDA Margin
6.27%
5.89%
4.71%
5.07%
5.66%
5.26%
5.13%
3.09%
-0.79%
8.60%
Other Income
44.40
63.09
64.18
34.58
29.67
8.49
17.85
36.45
22.62
31.86
Interest
33.57
47.87
28.74
37.78
43.15
48.53
54.21
52.80
72.12
25.54
Depreciation
87.96
74.90
63.81
60.58
57.09
43.15
37.84
33.37
31.76
31.93
PBT
271.88
248.46
190.30
158.63
144.36
84.10
76.29
40.68
-103.43
230.63
Tax
62.03
41.99
49.42
36.67
27.70
-7.89
2.23
2.55
1.15
72.76
Tax Rate
22.82%
16.72%
25.27%
23.12%
20.91%
-18.50%
2.93%
6.27%
-1.11%
31.49%
PAT
209.85
208.81
145.88
121.78
103.92
50.54
73.93
38.14
-104.58
158.31
PAT before Minority Interest
209.35
209.15
146.15
121.96
104.77
50.54
73.93
38.14
-104.58
158.31
Minority Interest
-0.50
-0.34
-0.27
-0.18
-0.85
0.00
0.00
0.00
0.00
0.00
PAT Margin
3.71%
3.99%
3.14%
2.78%
2.74%
1.59%
2.52%
1.30%
-3.71%
5.31%
PAT Growth
28.08%
43.14%
19.79%
17.19%
105.62%
-31.64%
93.84%
-
-
 
Unadjusted EPS
22.24
19.75
15.03
12.89
10.99
6.02
8.39
4.34
-11.69
17.90

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
873.06
792.73
757.13
630.42
455.57
478.52
400.67
395.34
511.24
Share Capital
19.26
19.20
19.11
17.99
17.99
35.99
17.99
17.99
17.99
Total Reserves
853.80
770.40
738.02
439.86
437.58
442.54
382.69
377.35
493.26
Non-Current Liabilities
-80.39
-68.86
-72.21
-74.94
389.02
370.20
350.52
350.26
347.92
Secured Loans
0.00
0.00
0.00
0.00
23.87
0.00
0.00
0.00
0.00
Unsecured Loans
8.65
25.90
20.20
18.30
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
12.06
12.54
11.76
10.51
379.60
369.92
349.66
350.50
348.66
Current Liabilities
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
1,534.62
1,532.69
1,177.23
1,090.36
884.64
829.65
802.36
735.93
729.12
Other Current Liabilities
490.42
460.80
443.38
391.59
348.10
458.87
464.20
531.04
514.46
Short Term Borrowings
335.89
344.02
195.92
344.62
372.83
494.40
421.61
367.03
444.53
Short Term Provisions
87.98
59.75
39.85
33.77
82.03
68.94
64.43
50.53
105.64
Total Liabilities
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
331.78
330.13
287.77
259.45
256.59
255.45
227.35
207.02
194.01
Gross Block
521.46
453.94
359.41
294.62
569.40
530.94
469.24
417.63
376.52
Accumulated Depreciation
189.68
123.81
71.64
35.17
312.81
275.49
241.89
210.61
182.51
Non Current Assets
582.83
544.14
521.07
528.42
906.59
852.33
810.84
745.57
638.89
Capital Work in Progress
41.22
25.35
33.60
16.35
22.43
15.46
7.66
31.54
25.34
Non Current Investment
83.05
75.11
79.31
83.51
36.35
33.28
27.24
27.52
27.24
Long Term Loans & Adv.
121.94
109.06
116.78
165.73
590.10
547.21
548.41
478.87
392.12
Other Non Current Assets
4.84
4.49
3.61
3.38
1.13
0.92
0.18
0.61
0.18
Current Assets
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
158.07
0.00
0.00
0.00
0.00
0.00
Inventories
869.32
1,017.08
595.58
534.76
478.54
465.63
509.80
446.69
498.23
Sundry Debtors
1,112.05
950.42
938.98
790.72
717.84
771.11
743.04
710.66
814.33
Cash & Bank
100.94
80.88
96.57
45.50
44.32
68.45
16.54
53.70
52.44
Other Current Assets
578.27
319.78
41.00
56.92
384.90
543.07
423.57
473.51
649.04
Short Term Loans & Adv.
210.88
210.35
349.32
302.43
101.80
113.72
86.52
88.05
97.31
Net Current Assets
211.67
181.25
165.07
28.07
-62.00
-3.60
-59.65
0.03
220.27
Total Assets
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 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
263.36
18.87
158.52
256.74
214.93
66.60
26.21
244.11
-113.23
PBT
251.14
195.57
158.63
159.71
100.90
93.02
40.68
-103.43
231.06
Adjustment
90.59
59.72
56.03
32.43
85.44
78.04
70.26
140.08
37.11
Changes in Working Capital
-43.18
-191.32
-58.55
96.45
54.31
-85.70
-54.81
241.11
-296.93
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-69.82
-88.32
69.44
-65.17
-48.67
11.20
-19.65
-50.85
-126.74
Net Fixed Assets
-93.39
-71.07
-78.82
262.94
-41.51
-28.91
-23.55
-46.74
Net Investments
2.60
-1.76
160.61
-203.32
-110.50
0.00
0.00
-19.52
Others
20.97
-15.49
-12.35
-124.79
103.34
40.11
3.90
15.41
Cash from Financing Activity
-180.79
51.39
-203.05
-194.90
-190.34
-25.92
-43.81
-191.71
267.75
Net Cash Inflow / Outflow
12.75
-18.06
24.91
-3.33
-24.08
51.88
-37.25
1.56
27.78
Opening Cash & Equivalents
71.11
89.17
14.89
1.55
68.45
16.54
53.70
52.43
25.10
Closing Cash & Equivalent
83.86
71.11
39.80
14.89
44.32
68.45
16.54
53.70
52.44

Financial Ratios

Consolidated /

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

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Blue Star outlines three-pronged strategy for next phase of growth
    26th Feb 2020, 11:41 AM

    The company is planning a brand repositioning, aggressive push into small towns and a new range of innovative products

    Read More
  • Blue Star takes up expansion work at plant in Maharashtra
    26th Feb 2020, 10:21 AM

    The company expects to commission it sometime this year

    Read More
  • Blue Star launches new range of ‘Premium-Yet-Affordable’ residential ACs
    25th Feb 2020, 10:22 AM

    This new range caters to the expectations of those customers who desire premium, high-quality ACs but at attractive prices

    Read More
  • Blue Star turns black in Q3
    30th Jan 2020, 16:31 PM

    Total income of the company increased by 11.96% at Rs 1242.00 crore for Q3FY20

    Read More
  • Blue Star wins ‘Golden Peacock Award for Corporate Ethics’ for 2019
    24th Jan 2020, 10:40 AM

    The company had just recently also won the prestigious ‘Golden Peacock Award for Excellence in Corporate Governance’ for the year 2019

    Read More
  • Blue Star wins ‘The Best Governed Company’ award
    20th Jan 2020, 10:19 AM

    The company was evaluated rigorously on several parameters including governance structure, transparency, and disclosure compliances

    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.