Balmer Lawrie-Van Leer Ltd - Stock Valuation and Financial Performance

BSE: 505864 | NSE: | Plastic Products | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Balmer Law Van Leer

M-Cap below 100cr DeciZen not available

Balmer Lawrie-Van Leer stock performance -

mw4me loader
P/E Ratio (SA):
3.27
Market Cap:
124.1 Cr.
52-wk low:
66.2
52-wk high:
69.5

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Balmer Law Van Leer:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
ROCE % 8.7%6.5%6.3%8.4%12.4%11.7%11.9%9.5%8.9%12.8%-
Value Creation
Index
-0.4-0.5-0.6-0.4-0.1-0.2-0.2-0.3-0.4-0.1-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 212264277275386428499436426583583
Sales YoY Gr.-24.8%4.9%-0.7%40.3%10.8%16.6%-12.7%-2.1%36.7%-
Adj EPS 4.62.83.25.510.211.613.512.51420.321.1
YoY Gr.--40.3%16.3%70.4%86.7%13.8%16.5%-7.8%11.9%45.4%-
BVPS (₹) 42.350.851.557.971.279.382.785.491.8108.221.3
Adj Net
Profit
7.355.89.818.320.924.322.425.136.538
Cash Flow from Ops. 14.410.28.816.619.927.125.83547.448.8-
Debt/CF from Ops. 3.85.56.73.44.83.85.15.54.13.3-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 11.9%8.6%5.3%36.7%
Adj EPS 17.9%14.8%14.5%45.4%
BVPS11%8.7%9.4%17.8%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22TTM
Return on
Equity %
116.36.31015.815.516.714.915.820.332.6
Op. Profit
Mgn %
7.566.86.411.41211.712.612.513.310
Net Profit
Mgn %
3.41.92.13.64.84.94.95.15.96.36.5
Debt to
Equity
0.80.60.60.60.70.70.91.31.20.8-
Working Cap
Days
1241111161251111391321581751420
Cash Conv.
Cycle
484045494866699098810

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

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

Latest Financials - Balmer Lawrie-Van Leer Ltd.

Standalone Consolidated
TTM EPS (₹) 21.1 13.6
TTM Sales (₹ Cr.) 583 499
BVPS (₹.) 21.3 20.9
Reserves (₹ Cr.) 20 19
P/BV 3.24 3.31
PE 3.27 5.08
From the Market
52 Week Low / High (₹) 66.20 / 69.45
All Time Low / High (₹) 2.00 / 80.70
Market Cap (₹ Cr.) 124
Equity (₹ Cr.) 18
Face Value (₹) 10
Industry PE 36.1

Management X-Ray of Balmer Law Van Leer:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Key Ratios of Balmer Law Van Leer

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Sales211.55264.05276.99275.09386.06427.75498.84435.53426.34582.89
Operating Expenses 196.71248.20258.94258.38342376.50440.52380.83373.24505.65
Manufacturing Costs30.7925.6133.8929.4858.9444.4844.9843.2450.7460.74
Material Costs139.78184.79193.93177.86227.65255.65314.45250.64241.62344.84
Employee Cost 16.0918.3420.7824.1639.6643.5345.4451.1639.0945.19
Other Costs 10.0419.4610.3426.8815.7532.8435.6535.7941.7954.88
Operating Profit 14.8415.8518.0516.7144.0651.2558.3254.7053.1077.24
Operating Profit Margin (%) 7.0%6.0%6.5%6.1%11.4%12.0%11.7%12.6%12.5%13.3%
Other Income 5.354.331.615.381.641.321.438.012.102.93
Interest 4.515.325.164.617.839.349.9210.588.7613.24
Depreciation 7.358.086.585.539.4110.5912.4413.7214.0216.51
Exceptional Items 0000000000
Profit Before Tax 8.326.777.9111.9428.4632.6437.3938.4132.4250.42
Tax 1.801.762.672.751011.1112.9713.256.1312.51
Profit After Tax 6.535.025.249.1918.4621.5324.4225.1626.2937.91
PAT Margin (%) 3.1%1.9%1.9%3.3%4.8%5.0%4.9%5.8%6.2%6.5%
Adjusted EPS (₹)4.12.82.95.110.312.013.614.014.721.1
Dividend Payout Ratio (%)72%43%69%59%34%67%66%54%38%28%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22

Equity and Liabilities

Shareholders Fund 66.5791.2792.46103.90127.83142.29148.47153.34164.87194.23
Share Capital 15.7617.9617.9617.9617.9617.9617.9617.9617.9617.96
Reserves 50.8173.3074.5085.94109.87124.33130.51135.38146.91176.27
Minority Interest0000000000
Debt51.0435.3556.4955.2887.5279.19106.65164.89164.36144.67
Long Term Debt24.024.7723.6521.5324.802.0923.1950.0867.9060.65
Short Term Debt27.0230.5832.8433.7562.7277.1083.46114.8196.4684.02
Trade Payables29.8729.8025.7931.8043.6154.0738.1036.5855.3860.89
Others Liabilities 34.3041.9925.7626.6043.0256.1959.9559.5370.0257.93
Total Liabilities 181.78198.41200.50217.59301.98331.74353.17414.34454.63457.72

Fixed Assets

Gross Block139.58146.58150.0972.62132.29152.88165.55182.89193.69275.07
Accumulated Depreciation77.1684.8091.365.5017.4927.9235.9649.6663.6379.26
Net Fixed Assets62.4261.7858.7367.12114.80124.96129.59133.23130.06195.81
CWIP 4.862.514.623.878.456.7718.8851.0282.8017.62
Investments 22.4344.4344.4344.4318.1818.1818.1818.1818.180
Inventories27.0627.1432.2934.4558.7558.6962.3674.7678.78105.69
Trade Receivables37.9741.4140.6444.3065.9788.3081.4480.1499.04107.05
Cash Equivalents 1.603.312.912.105.173.504.2517.068.834.50
Others Assets25.4417.8316.8821.3230.6631.3438.4739.9536.9427.05
Total Assets 181.78198.41200.50217.59301.98331.74353.17414.34454.63457.72

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Cash Flow From Operating Activity 14.3710.158.7716.5519.9427.0825.8335.0147.3748.76
PBT 8.326.777.9111.9428.4632.6437.3938.4132.4250.42
Adjustment 7.9710.2010.695.1913.3820.4122.4617.1821.6229.64
Changes in Working Capital 0.31-5.15-6.262.18-13.63-13.12-21.1-8.21.2-16.86
Tax Paid -2.24-1.67-3.57-2.75-8.27-12.85-12.92-12.38-7.87-14.44
Cash Flow From Investing Activity -7.34-22.47-5.61-10.48-16.42-20.82-27.39-52.30-37.85-14.15
Capex -8.77-3.55-5.48-14.72-16.99-20.80-28.67-52.75-38.10-14.55
Net Investments 000-0.080.32-0.210.950.290.050.19
Others 1.43-18.92-0.134.320.250.190.330.160.200.21
Cash Flow From Financing Activity -7.0314.07-3.96-6.97-0.59-8.742.8130.58-18.12-40.98
Net Proceeds from Shares 02200000000
Net Proceeds from Borrowing 1.5000.62-0.212.59-6.8622.5629.2221.97-3.14
Interest Paid -4.520-4.62-4.08-6.97-8.73-8.80-10.30-7.89-12.63
Dividend Paid -2.20-5.29-2.52-3.59-6.48-7.53-17.31-19.48-13.46-9.87
Others -1.82-2.642.560.9110.2714.386.3631.14-18.74-15.34
Net Cash Flow 01.75-0.80-0.902.93-2.481.2513.29-8.60-6.37
PARTICULARSMar'13Mar'14Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22
Ratios
ROE (%)9.886.365.79.3615.9315.9416.816.6716.5221.12
ROCE (%)10.679.038.7510.618.9317.9718.0515.6811.6817.78
Asset Turnover Ratio1.361.531.531.451.621.381.461.130.981.28
PAT to CFO Conversion(x)2.22.021.671.81.081.261.061.391.81.29
Working Capital Days
Receivable Days54504951486462687765
Inventory Days40343640404944576658
Payable Days65595259607053546962

Balmer Lawrie-Van Leer Ltd Stock News

Balmer Lawrie-Van Leer Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Balmer Law Van Leer on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Balmer Law Van Leer stood at ₹124.0.
The latest P/E ratio of Balmer Law Van Leer as of 01-Jan-1970 05:30 is 3.27.
The latest P/B ratio of Balmer Law Van Leer as of 01-Jan-1970 05:30 is 3.24.
The 52-week high of Balmer Law Van Leer is ₹69.45 and the 52-week low is ₹66.20.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Balmer Law Van Leer is ₹582.9 ( Cr.) .

About Balmer Lawrie-Van Leer Ltd

Balmer Lawrie-Van Leer (BLVL) was incorporated in 1960 under the Companies Act, 1956, originally known as Indian Flange & Manufacturing Company and was engaged in the manufacture of Tri-sure closure systems. The name was subsequently changed to Tri-sure India. It was converted into a public limited company in 1975.

With the ownership pattern changing over a period of time, in 1993, Balmer Lawrie & Company and Royal Packaging Industries Vanleer NV emerged as major shareholders either directly or through subsidiary. Consequently the company was formalized as a joint venture between Balmer Lawrie & Company and Royal Packaging Industries Van Leer NV (Van Leer Industrial Packaging -a business of Greif Bros. Corporation, USA) with close to 80% of the equity held by them and the balance with the public.

Consequent to the formation of the joint venture in 1993, the name was also changed to Balmer Lawrie-Van Leer along with expansion of capacity of closure products and addition of new activities such as plastic containers. It went in for a public issue on 26th April 1994. The shares of the company are listed on the Bombay Stock Exchange (BSE).

BLVL capitalizes on the strength of both the major promoters to supply to it the necessary know-how, information and data in connection with the manufacture and marketing of its products.

Major promoters of the company:

Balmer Lawrie & Co -- A diversified multi-activity, multi-technology, multi-location conglomerate with interests in Industrial Packaging, Greases & lubricants, Leather & functional chemicals, Turnkey projects, Tea exports, Travel & tourism and Cargo & logistics. It is also the largest manufacturer of mild steel barrels and drums in India with a market share of around 60%.

Royal Packaging Industries Van Leer NV -- A global leader in industrial packaging. In 2001, US based Greif Bros. Corporation acquired Van Leer Industrial from Huhtamaki Van Leer. Greif Bros. Corporation is a global leader in industrial shipping containers and products.

Products:

  • Steel Drum Closures -- The Tri-Sure Closure System provides total protection and security for all drum-packaging applications. Besides it acts as a safeguard, reducing the risk of spillage and protecting the environment. 
  • Plastic containers -- These containers, ranging from 10 litre to 235 litre, are used primarily in the chemical, lubricants and food processing industries.

It manufactures and exports high density containers like:

  • Valerex 20 (V20)
  • Valerex 200 (V 200)
  • Smart pack
  • UniCUBE
  • Blow Moulded Container
  • Liner
  • The Tri-Sure Metel System
  • Open Head drum

Manufacturing Facilities:

  • It has a Trisure Closure manufacturing plant located at Mahul, Chembur. Manufacturing capacity was expanded in a progressive manner from 4 million sets per annum in 1995 to 15 million in 1999 to meet demand in India and export markets of Middle East and South East Asia. Customers of Trisure Closures are steel drum manufacturers and steel drum users.
  • Plastics Division at Turbhe, Navi Mumbai manufactures various packaging products as follows: - Valerex 20 (V20), Valerex 200 (V 200) , Blow Moulded and PAIL (Smarkpack).

Company’s plants are certified by LRQA for ISO-9002 and have evolved efficient systems to ensure a 'continuous improvement' culture. Prompt response to customer complaints assures immediate corrective/preventive action paving the way for a long and mutually beneficial relationship.

In compliance of BASAL II norms the companies Short term and long terms bank facilities have been rated by ICRA Limited and has been assigned 'LBBB+' (L triple B plus) for long term loans and A2 (A four plus) for short term facilities enjoyed from the bank.

Read More Read Less
You have 0 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.