Beardsell Ltd - Stock Valuation and Financial Performance

BSE: 539447 | NSE: BEARDSELL | Chemicals | Small Cap

Beardsell Share Price

40.80 0.83 2.08%
as on 12-Apr'24 16:59

DeciZen - make an informed investing decision on Beardsell

Overall Rating
M-Cap below 500cr. High Risk from low Liquidity Bole Toh

1. Quality

2. Valuation

Fair

3. Price Trend

Semi Strong

Beardsell stock performance -

mw4me loader
P/E Ratio (SA):
15.92
Market Cap:
160.9 Cr.
52-wk low:
21.5
52-wk high:
58.9

Is Beardsell Ltd an attractive stock to invest in?

1. Is Beardsell Ltd a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that Beardsell Ltd is a average quality company.

2. Is Beardsell Ltd undervalued or overvalued?

The key valuation ratios of Beardsell Ltd's currently when compared to its past seem to suggest it is in the Fair zone.

3. Is Beardsell Ltd a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Semi Strong which suggest that the price of Beardsell Ltd is likely to Rise-somewhat in the short term. However, please check the rating on Quality and Valuation before investing.

10 Year X-Ray of Beardsell:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Beardsell Ltd has performed well in some of the past ten years indicating its past ten year financial track record is somewhat good

Value Creation

Value Creation Index Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
ROCE % 5.6%4.6%11.4%15.6%2.8%4.9%7.1%4.2%8.4%13.6%-
Value Creation
Index
-0.6-0.7-0.20.1-0.8-0.7-0.5-0.7-0.40.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 106130150167148170139121173220227
Sales YoY Gr.-22.8%14.9%11.7%-11.7%14.9%-18.1%-13.2%43.3%27.1%-
Adj EPS 0.4-0.11.32.4-0.40.10.5-00.82.22.6
YoY Gr.--128.6%NA94.4%-116.5%NA766.7%-105.8%NA161.5%-
BVPS (₹) 11.110.811.713.713.713.413.513.313.715.818
Adj Net
Profit
1.3-0.43.87.3-1.20.21.6-0.13.18.110
Cash Flow from Ops. 1.51.111.15.2-4.37.711.511.1712.5-
Debt/CF from Ops. 17.830.62.75.9-8.34.72.72.63.12.2-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 8.4%8.3%16.5%27.1%
Adj EPS 20%NA61%161.5%
BVPS4%2.9%5.4%15.6%
Share Price - 23% 61% 80.1%

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23TTM
Return on
Equity %
3.8-1.111.119.2-2.90.53.9-0.26.814.815.2
Op. Profit
Mgn %
5.44.58.510.83.34.58.27.86.38.28.2
Net Profit
Mgn %
1.2-0.32.54.4-0.80.11.1-0.11.83.74.5
Debt to
Equity
0.810.90.70.90.90.80.70.40.5-
Working Cap
Days
14112011411615515118620815013167
Cash Conv.
Cycle
2527181745525559443818

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 15.20%

Sales growth is growing at healthy rate in last 3 years 16.48%

Net Profit is growing at healthy rate in last 3 years 61.00%

Debt to equity has declined versus last 3 years average to 0.47

Sales growth is not so good in last 4 quarters at 6.05%

Latest Financials - Beardsell Ltd.

Standalone Consolidated
TTM EPS (₹) 2.6 2.7
TTM Sales (₹ Cr.) 227 237
BVPS (₹.) 18 17.9
Reserves (₹ Cr.) 63 63
P/BV 2.27 2.29
PE 15.92 15.29
From the Market
52 Week Low / High (₹) 21.45 / 58.85
All Time Low / High (₹) 5.60 / 96.83
Market Cap (₹ Cr.) 161
Equity (₹ Cr.) 7.9
Face Value (₹) 2
Industry PE 49.3

Management X-Ray of Beardsell:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Beardsell

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Sales106130150167148170139121173220
Operating Expenses 100124138150143163129112162202
Manufacturing Costs5667888221517
Material Costs77981071131021228869127157
Employee Cost 9101315161716131317
Other Costs 91113161717187710
Operating Profit 661217561091018
Operating Profit Margin (%) 5.4%4.5%8.0%10.3%3.2%3.8%7.1%7.5%6.0%8.2%
Other Income 1222121132
Interest 2555555444
Depreciation 2333335555
Exceptional Items 0000201000
Profit Before Tax 205110020411
Tax 1024000113
Profit After Tax 10371-11038
PAT Margin (%) 1.2%-0.1%2.2%4.1%0.4%-0.4%0.8%-0.2%1.7%3.8%
Adjusted EPS (₹)0.40.01.12.30.2-0.20.4-0.10.82.2
Dividend Payout Ratio (%)36%-476%17%10%104%-99%26%-120%13%4%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23

Equity and Liabilities

Shareholders Fund 33333541414041405159
Share Capital 5555666677
Reserves 29283036353535344452
Minority Interest0000000000
Debt24302828343424231824
Long Term Debt1315161513561367
Short Term Debt12151213212918101217
Trade Payables19232926252727283239
Others Liabilities 18101011111218201616
Total Liabilities 9595102106111114110111116138

Fixed Assets

Gross Block52555844424449515457
Accumulated Depreciation121518371012172225
Net Fixed Assets40404040353437353232
CWIP 2320121109
Investments 0122222555
Inventories898991011121518
Trade Receivables21232535424539364050
Cash Equivalents 7554541258
Others Assets17132016171719201816
Total Assets 9595102106111114110111116138

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Cash Flow From Operating Activity 11115-481111712
PBT 205110010411
Adjustment 469759161099
Changes in Working Capital -4-5-2-12-8-1-52-5-6
Tax Paid -10-1-1-200-2-1-2
Cash Flow From Investing Activity -10-4-303-21-2-3-10
Capex 000-23-2-2-2-3-10
Net Investments 0001-100-100
Others -10-4-31002000
Cash Flow From Financing Activity 101-9-52-4-14-3-6-1
Net Proceeds from Shares 0000000090
Net Proceeds from Borrowing 600-1-2116-91
Interest Paid -2-5-5-4-4-5-5-4-4-3
Dividend Paid 0-1-1-1-10-1000
Others 76-218-1-9-4-12
Net Cash Flow 2-20002-26-11
PARTICULARSMar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23
Ratios
ROE (%)3.93-0.39.7118.131.57-1.682.68-0.586.3115.21
ROCE (%)8.417.3715.9223.226.836.089.156.8711.4418.92
Asset Turnover Ratio1.31.461.611.721.391.511.241.091.521.73
PAT to CFO Conversion(x)1N/A3.670.71-4N/A11N/A2.331.5
Working Capital Days
Receivable Days6458556293931101138075
Inventory Days25232017222128352928
Payable Days7965717892781121458682

Beardsell Ltd Stock News

Beardsell Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Beardsell on 12-Apr-2024 16:59 is ₹40.80.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 12-Apr-2024 16:59 the market cap of Beardsell stood at ₹160.9.
The latest P/E ratio of Beardsell as of 12-Apr-2024 16:59 is 15.92.
The latest P/B ratio of Beardsell as of 12-Apr-2024 16:59 is 2.27.
The 52-week high of Beardsell is ₹58.85 and the 52-week low is ₹21.45.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Beardsell is ₹226.9 ( Cr.) .

About Beardsell Ltd

Beardsell Limited was incorporated on 1936. Formerly known as Mettur Beardsell Ltd. The company currently has 7 manufacturing units across India and branches in all the major cities. There are multi-disciplinary teams consisting of experienced professional managers, project engineers, production technologists and R&D personnel at its various branches. The company is in the business of manufacturing, selling and contracting activities and has the following division:

1) Insulation - Manufacture of expanded ploystrene and insulation and packaging material.

2) Marketing - Marketing of industrial equipment motors, chemicals, nylon, yarn electric motors, V-Belts etc.

3) Consultancy - providing technical consultancy services and technical assistance in resin finishing and other textile purchases.

4) Export - Export of fabrics to U.K. & U.S.A. Beer to France and Granites to Japan. Beardsell Satel Ltd and Baresell cable Belt Ltd are the subsidiaries of the company. In 1988, the accounting year was changed from June 30 to March 31.

Business Divisions

  • Pharma
  • Electronics
  • Specialty

Milestones

2010 - Beardsell Limited has appointed Amrith Anumolu and V.J. Singh (Nominee of LIC) as Additional Directors with effect from August 12 2010 and the same was approved in the Board Meeting held on August 12 2010.

 

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.