Nifty

:

18726.40

Sensex

:

63142.96

127.40 (0.69%)
350.08 (0.56%)

Login

Nifty
Sensex

:
:

18726.40
63142.96

127.40 (0.69%)
350.08 (0.56%)

BSL Ltd.

Textile - Weaving

Rating :

71/99

BSE: 514045 | NSE: BSL

Watchlist

NSE BSE

204.70

07-Jun-2023

Day's Open
Day's High
Day's Low
Previous Close

193.75
219.00
188.60
189.95

Volume
Traded Value (lacs)
52 Week High
52 Week Low

143248
296.50
236.70
85.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

195.65
11.57
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

381.07
0.79%
1.88

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

3.97
1.60
3.77

EBITDA CAGR (%)

10 Years
5 Years
3 Years

2.20
5.99
6.55

PAT CAGR (%)

10 Years
5 Years
3 Years

41.77
61.96
90.52

P:E (Median)

8 Years
5 Years
3 Years

12.36
11.29
9.90

P:BV (Average)

8 Years
5 Years
3 Years

1.01
1.01
1.08

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.40
6.80
7.21

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var%
Net Sales 118.73 121.42 -2.22% 107.96 111.62 -3.28% 132.72 116.39 14.03% 112.32 86.41 29.98%
Expenses 103.72 111.52 -6.99% 93.05 101.08 -7.94% 119.52 105.16 13.66% 102.03 78.16 30.54%
EBITDA 15.01 9.90 51.62% 14.91 10.54 41.46% 13.20 11.22 17.65% 10.29 8.25 24.73%
EBIDTM 12.64% 8.15% 13.81% 9.45% 9.95% 9.64% 9.16% 9.55%
Other Income 0.31 0.38 -18.42% 0.10 0.03 233.33% 0.19 0.11 72.73% 0.36 0.99 -63.64%
Interest 4.95 4.22 17.30% 5.41 3.64 48.63% 4.10 3.13 30.99% 4.36 2.93 48.81%
Depreciation 2.53 2.79 -9.32% 2.73 2.89 -5.54% 2.75 2.92 -5.82% 2.86 2.91 -1.72%
PBT 5.69 3.26 74.54% 6.88 4.04 70.30% 6.55 5.29 23.82% 3.43 3.40 0.88%
Tax 1.92 0.81 137.04% 1.55 1.43 8.39% 1.48 1.40 5.71% 0.69 0.87 -20.69%
PAT 3.77 2.46 53.25% 5.33 2.61 104.21% 5.07 3.88 30.67% 2.74 2.53 8.30%
PATM 3.18% 2.02% 4.93% 2.34% 3.82% 3.33% 2.44% 2.93%
EPS 3.66 2.39 53.14% 5.17 2.53 104.35% 4.92 3.77 30.50% 2.66 2.46 8.13%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Net Sales 471.73 435.84 321.42 390.04 437.31 402.68 439.88 378.27 379.88 338.14 295.15 Net Sales Growth 8.23% 35.60% -17.59% -10.81% 8.60% -8.46% 16.29% -0.42% 12.34% 14.57% Cost Of Goods Sold 222.19 211.69 155.54 190.96 227.80 205.18 236.95 197.76 203.91 176.63 133.54 Gross Profit 249.54 224.15 165.89 199.08 209.51 197.50 202.94 180.51 175.98 161.51 161.61 GP Margin 52.90% 51.43% 51.61% 51.04% 47.91% 49.05% 46.14% 47.72% 46.33% 47.76% 54.76% Total Expenditure 418.32 395.92 292.51 360.97 406.53 372.84 404.33 341.92 341.61 303.81 263.04 Power & Fuel Cost - 45.49 32.77 40.58 43.18 38.51 32.94 27.11 26.01 24.10 26.93 % Of Sales - 10.44% 10.20% 10.40% 9.87% 9.56% 7.49% 7.17% 6.85% 7.13% 9.12% Employee Cost - 68.54 56.39 66.18 63.24 62.70 58.61 55.25 47.49 43.87 39.81 % Of Sales - 15.73% 17.54% 16.97% 14.46% 15.57% 13.32% 14.61% 12.50% 12.97% 13.49% Manufacturing Exp. - 22.36 15.87 22.80 26.88 24.96 32.15 21.08 23.51 20.00 23.67 % Of Sales - 5.13% 4.94% 5.85% 6.15% 6.20% 7.31% 5.57% 6.19% 5.91% 8.02% General & Admin Exp. - 15.76 10.33 14.37 15.91 16.16 16.94 12.85 12.41 11.97 10.76 % Of Sales - 3.62% 3.21% 3.68% 3.64% 4.01% 3.85% 3.40% 3.27% 3.54% 3.65% Selling & Distn. Exp. - 23.26 15.62 17.56 20.41 16.37 18.14 20.15 21.05 20.70 22.03 % Of Sales - 5.34% 4.86% 4.50% 4.67% 4.07% 4.12% 5.33% 5.54% 6.12% 7.46% Miscellaneous Exp. - 8.82 5.99 8.52 9.11 8.97 8.60 7.71 7.23 6.54 22.03 % Of Sales - 2.02% 1.86% 2.18% 2.08% 2.23% 1.96% 2.04% 1.90% 1.93% 2.14% EBITDA 53.41 39.92 28.91 29.07 30.78 29.84 35.55 36.35 38.27 34.33 32.11 EBITDA Margin 11.32% 9.16% 8.99% 7.45% 7.04% 7.41% 8.08% 9.61% 10.07% 10.15% 10.88% Other Income 0.96 1.51 1.26 1.54 3.90 2.89 4.00 2.96 1.67 1.50 0.99 Interest 18.82 13.93 16.78 18.41 17.50 13.95 14.57 13.90 14.38 16.68 18.14 Depreciation 10.87 11.52 12.17 13.07 16.02 17.03 15.92 14.44 19.95 15.29 14.68 PBT 22.55 15.98 1.23 -0.87 1.16 1.75 9.07 10.97 5.62 3.85 0.27 Tax 5.64 4.51 -0.13 -2.53 0.29 0.73 3.15 3.85 -1.58 0.49 -0.08 Tax Rate 25.01% 28.22% -10.57% 290.80% 25.00% 41.71% 34.73% 35.10% -28.11% 12.73% -29.63% PAT 16.91 11.48 1.36 1.66 0.87 1.03 5.92 7.12 7.19 3.36 0.35 PAT before Minority Interest 16.91 11.48 1.36 1.66 0.87 1.03 5.92 7.12 7.19 3.36 0.35 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.58% 2.63% 0.42% 0.43% 0.20% 0.26% 1.35% 1.88% 1.89% 0.99% 0.12% PAT Growth 47.30% 744.12% -18.07% 90.80% -15.53% -82.60% -16.85% -0.97% 113.99% 860.00% EPS 16.42 11.15 1.32 1.61 0.84 1.00 5.75 6.91 6.98 3.26 0.34

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Shareholder's Funds 89.30 78.28 75.05 76.75 77.69 79.04 73.29 67.17 66.86 63.61 Share Capital 10.29 10.29 10.29 10.29 10.29 10.29 10.29 10.29 10.29 10.29 Total Reserves 79.01 67.99 64.75 66.46 67.40 68.74 63.00 56.88 56.57 53.31 Non-Current Liabilities 50.97 38.77 30.78 41.64 56.82 56.95 53.89 50.81 66.95 78.81 Secured Loans 45.22 32.18 22.78 28.73 43.17 43.69 43.19 41.87 54.21 65.60 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 218.28 172.96 216.04 209.49 202.94 194.48 127.60 135.54 127.54 124.32 Trade Payables 47.63 20.65 53.20 47.55 49.73 39.26 12.77 15.56 24.65 22.39 Other Current Liabilities 36.28 32.98 29.25 33.18 34.07 35.67 38.13 34.12 29.06 26.94 Short Term Borrowings 127.86 117.50 132.39 127.95 116.65 114.82 75.21 83.20 71.54 74.77 Short Term Provisions 6.50 1.83 1.20 0.81 2.49 4.73 1.49 2.67 2.28 0.22 Total Liabilities 358.55 290.01 321.87 327.88 337.45 330.47 254.78 253.52 261.35 266.74 Net Block 74.37 78.03 89.24 100.39 114.54 110.95 106.44 93.73 107.35 118.49 Gross Block 160.94 153.20 152.44 150.66 148.62 127.33 333.23 309.62 304.07 310.98 Accumulated Depreciation 86.57 75.17 63.21 50.27 34.08 16.37 226.79 215.89 196.72 192.49 Non Current Assets 94.61 79.87 91.75 102.85 116.22 116.82 109.87 98.34 110.73 122.33 Capital Work in Progress 7.19 0.00 0.01 0.87 0.65 3.79 2.26 3.31 0.25 0.13 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 12.92 1.67 2.39 1.45 0.97 1.95 1.09 1.21 1.53 2.12 Other Non Current Assets 0.12 0.17 0.12 0.14 0.06 0.13 0.08 0.09 1.59 1.58 Current Assets 263.94 210.15 230.11 225.03 221.23 213.65 144.90 155.18 150.62 144.40 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 141.45 116.09 139.38 118.31 116.06 102.49 69.62 75.92 79.04 79.09 Sundry Debtors 89.29 69.52 69.12 84.37 86.44 86.69 59.39 59.05 49.28 47.73 Cash & Bank 0.59 0.43 0.64 0.50 0.55 0.66 0.42 0.40 0.34 0.34 Other Current Assets 32.61 21.12 15.82 17.75 18.18 23.80 15.47 19.80 21.97 17.25 Short Term Loans & Adv. 7.85 3.00 5.15 4.10 5.82 7.37 1.28 2.41 2.42 2.04 Net Current Assets 45.66 37.18 14.07 15.54 18.29 19.17 17.30 19.64 23.09 20.08 Total Assets 358.55 290.02 321.86 327.88 337.45 330.47 254.77 253.52 261.35 266.73

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

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 2.58 16.55 28.61 20.19 37.38 10.97 43.98 24.47 31.52 25.48 PBT 15.98 1.23 -0.87 1.16 1.75 9.07 10.97 5.62 3.85 0.27 Adjustment 22.42 27.01 28.78 28.76 26.83 28.46 26.29 30.59 30.54 31.85 Changes in Working Capital -31.46 -13.13 2.43 -8.82 9.69 -24.11 9.09 -10.58 -2.12 -6.36 Cash after chg. in Working capital 6.95 15.11 30.35 21.11 38.27 13.42 46.34 25.63 32.27 25.76 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -4.37 1.44 -1.74 -0.92 -0.88 -2.45 -2.36 -1.16 -0.75 -0.27 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 -15.22 -1.34 -1.55 -0.11 -16.80 -24.01 -26.20 -13.58 -4.22 -15.57 Net Fixed Assets -14.93 -0.75 -0.92 -2.26 -18.15 204.37 -22.56 -8.61 6.79 -12.97 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.29 -0.59 -0.63 2.15 1.35 -228.38 -3.64 -4.97 -11.01 -2.60 Cash from Financing Activity 12.76 -15.43 -26.91 -20.14 -20.67 13.17 -17.76 -10.83 -27.29 -9.95 Net Cash Inflow / Outflow 0.11 -0.22 0.14 -0.06 -0.09 0.13 0.02 0.06 0.00 -0.04 Opening Cash & Equivalents 0.12 0.34 0.20 0.26 0.35 0.22 0.40 0.34 0.34 0.37 Closing Cash & Equivalent 0.23 0.12 0.34 0.20 0.26 0.35 0.42 0.40 0.34 0.34

Financial Ratios

Standalone

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15 Mar 14 Mar 13
Book Value (Rs.) 86.77 76.06 72.92 74.57 75.48 76.79 71.21 65.26 64.96 61.80 ROA 3.54% 0.44% 0.51% 0.26% 0.31% 2.02% 2.80% 2.79% 1.27% 0.13% ROE 13.70% 1.77% 2.19% 1.13% 1.31% 7.78% 10.14% 10.73% 5.16% 0.55% ROCE 11.62% 7.56% 7.23% 7.45% 6.18% 10.10% 11.74% 9.52% 9.61% 8.57% Fixed Asset Turnover 3.60 2.73 3.46 3.88 3.78 2.37 1.50 1.58 1.42 1.29 Receivable days 51.31 60.60 53.38 53.70 60.54 48.76 44.91 40.81 40.54 46.20 Inventory Days 83.20 111.67 89.61 73.69 76.42 57.44 55.19 58.37 66.08 71.15 Payable days 58.87 86.65 50.92 43.26 43.82 22.65 15.43 21.68 28.38 32.81 Cash Conversion Cycle 75.64 85.61 92.06 84.12 93.14 83.55 84.67 77.49 78.23 84.53 Total Debt/Equity 2.08 2.06 2.15 2.24 2.25 2.24 1.90 2.15 2.12 2.44 Interest Cover 2.15 1.07 0.95 1.07 1.13 1.62 1.79 1.39 1.23 1.01

Top Investors:

investor education and protection fund (iepf)

naravi infra and utilities pvt ltd

rekha choudhary

chancellor commodeal private limited

mahendra girdharilal

national insurance company ltd

Annual Reports:

News Update:

No Latest News!

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.

Feedback