Nifty

:

24834.85

Sensex

:

81332.72

428.75 (1.76%)
1292.92 (1.62%)

Login

Nifty
Sensex

:
:

24834.85
81332.72

428.75 (1.76%)
1292.92 (1.62%)

BSL Ltd.

Textile - Weaving

Rating :

45/99

BSE: 514045 | NSE: BSL

Watchlist

NSE BSE

199.83

05-Jul-2024

Open
High
Low
Previous Close

202.99
205.00
198.92
200.35

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

20220
40.77
238.90
155.95

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

213.31
18.99
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

650.16
0.48%
1.89

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.78
11.31
15.21

EBITDA CAGR (%)

10 Years
5 Years
3 Years

5.47
17.53
10.31

PAT CAGR (%)

10 Years
5 Years
3 Years

4.56
46.57
-0.73

P:E (Median)

8 Years
5 Years
3 Years

13.73
10.75
11.44

P:BV (Average)

8 Years
5 Years
3 Years

1.20
1.20
1.57

EV:EBITDA (Average)

8 Years
5 Years
3 Years

6.85
7.29
7.56

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 156.34 118.73 31.68% 171.00 107.97 58.38% 178.69 132.72 34.64% 160.42 112.32 42.82%
Expenses 139.93 103.72 34.91% 153.12 93.05 64.56% 162.85 119.52 36.25% 145.36 102.03 42.47%
EBITDA 16.41 15.01 9.33% 17.88 14.92 19.84% 15.84 13.20 20.00% 15.06 10.30 46.21%
EBIDTM 10.50% 12.64% 10.46% 13.81% 8.86% 9.95% 9.39% 9.17%
Other Income 0.06 0.31 -80.65% 0.14 0.10 40.00% 0.21 0.19 10.53% 0.36 0.36 0.00%
Interest 9.07 4.95 83.23% 8.47 5.41 56.56% 7.78 4.10 89.76% 7.45 4.36 70.87%
Depreciation 4.40 2.53 73.91% 4.42 2.73 61.90% 4.70 2.75 70.91% 4.73 2.86 65.38%
PBT 2.99 5.69 -47.45% 5.13 6.88 -25.44% 3.57 6.55 -45.50% 3.24 3.44 -5.81%
Tax 0.47 1.92 -75.52% 1.21 1.55 -21.94% 1.05 1.48 -29.05% 0.97 0.70 38.57%
PAT 2.52 3.77 -33.16% 3.92 5.33 -26.45% 2.52 5.07 -50.30% 2.27 2.74 -17.15%
PATM 1.61% 3.18% 2.29% 4.93% 1.41% 3.82% 1.42% 2.44%
EPS 2.45 3.66 -33.06% 3.81 5.17 -26.31% 2.45 4.92 -50.20% 2.21 2.66 -16.92%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 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 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales - 666.45 471.74 435.84 321.42 390.04 437.31 402.68 439.88 378.27 379.88 Net Sales Growth - 41.27% 8.24% 35.60% -17.59% -10.81% 8.60% -8.46% 16.29% -0.42% Cost Of Goods Sold - 372.30 222.20 211.68 155.54 190.96 227.80 205.18 236.95 197.76 203.91 Gross Profit - 294.15 249.55 224.15 165.89 199.08 209.51 197.50 202.94 180.51 175.98 GP Margin - 44.14% 52.90% 51.43% 51.61% 51.04% 47.91% 49.05% 46.14% 47.72% 46.33% Total Expenditure - 601.26 418.32 395.92 292.51 360.97 406.53 372.84 404.33 341.92 341.61 Power & Fuel Cost - 57.55 46.16 45.49 32.77 40.58 43.18 38.51 32.94 27.11 26.01 % Of Sales - 8.64% 9.79% 10.44% 10.20% 10.40% 9.87% 9.56% 7.49% 7.17% 6.85% Employee Cost - 90.99 75.53 68.54 56.39 66.18 63.24 62.70 58.61 55.25 47.49 % Of Sales - 13.65% 16.01% 15.73% 17.54% 16.97% 14.46% 15.57% 13.32% 14.61% 12.50% Manufacturing Exp. - 24.60 27.12 22.36 15.87 22.80 26.88 24.96 32.15 21.08 23.51 % Of Sales - 3.69% 5.75% 5.13% 4.94% 5.85% 6.15% 6.20% 7.31% 5.57% 6.19% General & Admin Exp. - 22.01 18.35 15.76 10.33 14.37 15.91 16.16 16.94 12.85 12.41 % Of Sales - 3.30% 3.89% 3.62% 3.21% 3.68% 3.64% 4.01% 3.85% 3.40% 3.27% Selling & Distn. Exp. - 23.67 19.54 23.26 15.62 17.56 20.41 16.37 18.14 20.15 21.05 % Of Sales - 3.55% 4.14% 5.34% 4.86% 4.50% 4.67% 4.07% 4.12% 5.33% 5.54% Miscellaneous Exp. - 10.14 9.41 8.82 5.99 8.52 9.11 8.97 8.60 7.71 21.05 % Of Sales - 1.52% 1.99% 2.02% 1.86% 2.18% 2.08% 2.23% 1.96% 2.04% 1.90% EBITDA - 65.19 53.42 39.92 28.91 29.07 30.78 29.84 35.55 36.35 38.27 EBITDA Margin - 9.78% 11.32% 9.16% 8.99% 7.45% 7.04% 7.41% 8.08% 9.61% 10.07% Other Income - 0.76 0.96 1.51 1.26 1.54 3.90 2.89 4.00 2.96 1.67 Interest - 32.77 18.82 13.93 16.78 18.41 17.50 13.95 14.57 13.90 14.38 Depreciation - 18.25 10.86 11.52 12.17 13.07 16.02 17.03 15.92 14.44 19.95 PBT - 14.93 24.71 15.98 1.23 -0.87 1.16 1.75 9.07 10.97 5.62 Tax - 3.70 5.65 4.51 -0.13 -2.53 0.29 0.73 3.15 3.85 -1.58 Tax Rate - 24.78% 25.04% 28.22% -10.57% 290.80% 25.00% 41.71% 34.73% 35.10% -28.11% PAT - 11.23 16.91 11.48 1.36 1.66 0.87 1.03 5.92 7.12 7.19 PAT before Minority Interest - 11.23 16.91 11.48 1.36 1.66 0.87 1.03 5.92 7.12 7.19 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 1.69% 3.58% 2.63% 0.42% 0.43% 0.20% 0.26% 1.35% 1.88% 1.89% PAT Growth - -33.59% 47.30% 744.12% -18.07% 90.80% -15.53% -82.60% -16.85% -0.97% EPS - 10.90 16.42 11.15 1.32 1.61 0.84 1.00 5.75 6.91 6.98

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 112.68 104.07 89.30 78.28 75.05 76.75 77.69 79.04 73.29 67.17 Share Capital 10.29 10.29 10.29 10.29 10.29 10.29 10.29 10.29 10.29 10.29 Total Reserves 102.39 93.78 79.01 67.99 64.75 66.46 67.40 68.74 63.00 56.88 Non-Current Liabilities 161.52 166.28 50.97 38.77 30.78 41.64 56.82 56.95 53.89 50.81 Secured Loans 150.92 159.27 45.22 32.18 22.78 28.73 43.17 43.69 43.19 41.87 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 343.34 271.85 218.28 172.96 216.04 209.49 202.94 194.48 127.60 135.54 Trade Payables 24.96 46.36 47.63 20.65 53.20 47.55 49.73 39.26 12.77 15.56 Other Current Liabilities 53.64 47.78 36.28 32.98 29.25 33.18 34.07 35.67 38.13 34.12 Short Term Borrowings 264.73 173.76 127.86 117.50 132.39 127.95 116.65 114.82 75.21 83.20 Short Term Provisions 0.00 3.94 6.50 1.83 1.20 0.81 2.49 4.73 1.49 2.67 Total Liabilities 617.54 542.20 358.55 290.01 321.87 327.88 337.45 330.47 254.78 253.52 Net Block 230.97 228.86 74.37 78.03 89.24 100.39 114.54 110.95 106.44 93.73 Gross Block 339.20 319.08 160.94 153.20 152.44 150.66 148.62 127.33 333.23 309.62 Accumulated Depreciation 108.23 90.22 86.57 75.17 63.21 50.27 34.08 16.37 226.79 215.89 Non Current Assets 235.04 232.53 94.61 79.87 91.75 102.85 116.22 116.82 109.87 98.34 Capital Work in Progress 0.17 0.00 7.19 0.00 0.01 0.87 0.65 3.79 2.26 3.31 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. 3.79 3.55 12.92 1.67 2.39 1.45 0.97 1.95 1.09 1.21 Other Non Current Assets 0.11 0.12 0.12 0.17 0.12 0.14 0.06 0.13 0.08 0.09 Current Assets 382.50 309.67 263.94 210.15 230.11 225.03 221.23 213.65 144.90 155.18 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 210.22 185.43 141.45 116.09 139.38 118.31 116.06 102.49 69.62 75.92 Sundry Debtors 143.59 97.53 89.29 69.52 69.12 84.37 86.44 86.69 59.39 59.05 Cash & Bank 0.37 0.51 0.59 0.43 0.64 0.50 0.55 0.66 0.42 0.40 Other Current Assets 28.31 20.80 24.76 21.12 20.97 21.85 18.18 23.80 15.47 19.80 Short Term Loans & Adv. 2.77 5.39 7.85 3.00 5.15 4.10 5.82 7.37 1.28 2.41 Net Current Assets 39.17 37.82 45.66 37.18 14.07 15.54 18.29 19.17 17.30 19.64 Total Assets 617.54 542.20 358.55 290.02 321.86 327.88 337.45 330.47 254.77 253.52

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity -39.47 18.82 2.58 16.55 28.61 20.19 37.38 10.97 43.98 24.47 PBT 14.93 22.56 15.98 1.23 -0.87 1.16 1.75 9.07 10.97 5.62 Adjustment 47.20 28.42 22.42 27.01 28.78 28.76 26.83 28.46 26.29 30.59 Changes in Working Capital -100.47 -28.00 -31.46 -13.13 2.43 -8.82 9.69 -24.11 9.09 -10.58 Cash after chg. in Working capital -38.33 22.98 6.95 15.11 30.35 21.11 38.27 13.42 46.34 25.63 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -1.14 -4.16 -4.37 1.44 -1.74 -0.92 -0.88 -2.45 -2.36 -1.16 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 -20.36 -160.22 -15.22 -1.34 -1.55 -0.11 -16.80 -24.01 -26.20 -13.58 Net Fixed Assets -20.29 -150.95 -14.93 -0.75 -0.92 -2.26 -18.15 204.37 -22.56 -8.61 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -0.07 -9.27 -0.29 -0.59 -0.63 2.15 1.35 -228.38 -3.64 -4.97 Cash from Financing Activity 59.78 141.30 12.76 -15.43 -26.91 -20.14 -20.67 13.17 -17.76 -10.83 Net Cash Inflow / Outflow -0.05 -0.09 0.11 -0.22 0.14 -0.06 -0.09 0.13 0.02 0.06 Opening Cash & Equivalents 0.13 0.23 0.12 0.34 0.20 0.26 0.35 0.22 0.40 0.34 Closing Cash & Equivalent 0.08 0.13 0.23 0.12 0.34 0.20 0.26 0.35 0.42 0.40

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 109.48 101.12 86.77 76.06 72.92 74.57 75.48 76.79 71.21 65.26 ROA 1.94% 3.75% 3.54% 0.44% 0.51% 0.26% 0.31% 2.02% 2.80% 2.79% ROE 10.36% 17.49% 13.70% 1.77% 2.19% 1.13% 1.31% 7.78% 10.14% 10.73% ROCE 9.54% 11.41% 11.62% 7.56% 7.23% 7.45% 6.18% 10.10% 11.74% 9.52% Fixed Asset Turnover 2.47 2.63 3.60 2.73 3.46 3.88 3.78 2.37 1.50 1.58 Receivable days 54.15 54.08 51.31 60.60 53.38 53.70 60.54 48.76 44.91 40.81 Inventory Days 88.85 94.63 83.20 111.67 89.61 73.69 76.42 57.44 55.19 58.37 Payable days 34.96 77.20 58.87 86.65 50.92 43.26 43.82 22.65 15.43 21.68 Cash Conversion Cycle 108.04 71.51 75.64 85.61 92.06 84.12 93.14 83.55 84.67 77.49 Total Debt/Equity 3.88 3.32 2.08 2.06 2.15 2.24 2.25 2.24 1.90 2.15 Interest Cover 1.46 2.20 2.15 1.07 0.95 1.07 1.13 1.62 1.79 1.39

Top Investors:

investor education and protection fund (iepf)

naravi infra and utilities private limited

rekha choudhary

chancellor commodeal private limited

national insurance company ltd

Annual Reports:

News Update:

BSL - Quarterly Results
20th May 2024, 18:13 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.

Feedback