Key Metrics 
Check Before You Invest 
10 Yrs X-Ray 
Valuation 
Analyst Note 
Qtr. Results 
Financials 
News 
About
Beardsell Ltd (BEARDSELL)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 539447 NSE: BEARDSELL Plastic Products | Small Cap | Beardsell Share Price
₹37.82 0.00 (0.00%)
As on 12-Jul'24 16:01
Beardsell Ltd (BEARDSELL)
Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 539447 NSE: BEARDSELL Plastic Products | Small Cap | Beardsell Share Price
₹37.82 0.00 (0.00%)
As on 12-Jul'24 16:01
Key Metrics
Valuation Multiples
Market Cap
₹97 Cr.
Current Price
₹37.8
52-Week Low / High
₹37 / 38
TTM EPS
₹2.7
TTM Sales
₹268 Cr.
Book Value per Share
₹23.8
P/E Ratio
9.12
Lower than its 5-year historical median
Industry PE
39.2
Price to Book (P/B)
1.04
Lower than its 5-year historical median
Price to Sales (P/S)
0.36
Lower than its 5-year historical median
EV/EBITDA
4.28
Lower than its 5-year historical median
Dividend Yield
0.26%
Profitability Efficiency
Return on Equity (ROE)
12.59%
Outperforms industry median
Return on Capital Employed (ROCE)
15.63%
Outperforms industry median
Return on Assets (ROA)
6.11%
Operating Profit Margin
8%
Net Profit Margin
3.82%
Gross Profit Margin
7.5%
Growth Momentum
1-yr vs 3-yr growth
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
8.23%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
10.69%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
20.68%
Asset Quality
Promoter Holding
52.68%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹86 Cr.
Equity
₹7.9 Cr.
Face Value
₹2
All Time Low / High
₹5.60 / 96.83
Check Before You Invest
M-Cap below 100cr DeciZen not available
Is Beardsell Ltd a good quality company?
Beardsell Ltd is a quality company, based on a multi-year financial track record.
This assessment is based on company’s performance on Revenue growth, ROCE, Equity and Assets, key margin ratios, cash conversion cycle, and debt to cash flow from operations and how it compares with its long term averages.
We have analysed the performance of the company on the following:
-
How has it performed on generating Profits?
By checking its Revenue growth, Gross, Operating and Net Margins compared to its last 5-year median.
-
How efficiently has it utilized Capital?
By checking its ROCE, ROA, ROE and its Cash Conversion Cycle.
-
How is it managing its Debt?
By checking its Debt to Equity and Cash Flow from Operations.
How does Beardsell Ltd performance compare with that of its Peers?
Revenue growth of Beardsell Ltd vs industry peers?
Beardsell Ltd revenue CAGR is 12.51%, compared to the industry median CAGR of 3.92%, indicating faster growth and gaining its market share.
Promoter shareholding and pledge status of Beardsell Ltd?
Promoters hold 52.68% of the Beardsell Ltd, with 0.00% of their stake pledged, indicating no pledge risk.
How do the current valuation ratios compare with 5-year historical median and industry numbers?
10 Year X-Ray :
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 endData adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.
What is a Financial Track Record? How to read this chart in order to understand the data present here?
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 ⓘ
| Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| ROCE % ⓘ | 15.9% | 23.2% | 6.8% | 6.1% | 9.2% | 6.9% | 11.4% | 18.9% | 17.9% | 15.6% | - |
| Value Creation Index ⓘ | 0.1 | 0.7 | -0.5 | -0.6 | -0.4 | -0.5 | -0.2 | 0.4 | 0.3 | 0.1 | - |
Growth Parameters ⓘ |
|||||||||||
| Sales ⓘ | 150 | 167 | 148 | 170 | 139 | 121 | 173 | 220 | 231 | 251 | 268 |
| Sales YoY Gr. | - | 11.7% | -11.7% | 14.9% | -18.1% | -13.2% | 43.3% | 27.1% | 5.4% | 8.2% | - |
| Adj EPS ⓘ | 1.3 | 2.4 | -0.4 | 0.1 | 0.5 | -0 | 0.8 | 2.2 | 2 | 2.4 | 2.7 |
| YoY Gr. | - | 94.4% | -116.5% | NA | 766.7% | -105.8% | NA | 161.5% | -9.2% | 23.4% | - |
| BVPS (₹) ⓘ | 11.7 | 13.7 | 13.7 | 13.4 | 13.5 | 13.3 | 13.7 | 15.8 | 18 | 20.5 | 23.8 |
| Adj Net Profit ⓘ | 3.8 | 7.3 | -1.2 | 0.2 | 1.6 | -0.1 | 3.1 | 8.1 | 7.8 | 9.6 | 11 |
| Cash Flow from Ops. ⓘ | 11.1 | 5.2 | -4.3 | 7.7 | 11.5 | 11.1 | 7 | 12.5 | 10.7 | 14 | - |
| Debt/CF from Ops. ⓘ | 2.7 | 5.9 | -8.3 | 4.7 | 2.7 | 2.6 | 3.1 | 2.2 | 2.5 | 1.7 | - |
CAGR ⓘ
| 9 Years | 5 Years | 3 Years | 1 Years | |||||
|---|---|---|---|---|---|---|---|---|
| Sales ⓘ | 5.9% | 12.5% | 13.2% | 8.2% | ||||
| Adj EPS ⓘ | 7.7% | 36.1% | 43.1% | 23.4% | ||||
| BVPSⓘ | 6.5% | 8.8% | 14.6% | 14.1% | ||||
| Share Price | 7.8% | 22.6% | 11.5% | 1.9% | ||||
Key Financial Parameters ⓘ
| Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity % ⓘ | 11.1 | 19.2 | -2.9 | 0.5 | 3.9 | -0.2 | 6.8 | 14.8 | 12 | 12.6 | 12.2 |
| Op. Profit Mgn % ⓘ | 8.5 | 10.8 | 3.3 | 4.5 | 8.2 | 7.8 | 6.3 | 8.2 | 7.8 | 8 | 7.6 |
| Net Profit Mgn % ⓘ | 2.5 | 4.4 | -0.8 | 0.1 | 1.1 | -0.1 | 1.8 | 3.7 | 3.4 | 3.8 | 4 |
| Debt to Equity ⓘ | 0.9 | 0.7 | 0.9 | 0.9 | 0.8 | 0.7 | 0.4 | 0.5 | 0.4 | 0.3 | - |
| Working Cap Days ⓘ | 114 | 116 | 155 | 151 | 186 | 208 | 150 | 131 | 137 | 138 | 72 |
| Cash Conv. Cycle ⓘ | 18 | 17 | 45 | 52 | 55 | 59 | 44 | 38 | 46 | 54 | 26 |
Valuation of Beardsell - Standalone
Analyst's Notes
No data found!
Management X-Ray
Shareholding Pattern
Promoter's Holding & Share Pledging
| Pledged * | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
* Pledged shares as % of Promoter's holding (%)
Financials
| PARTICULARS | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 149.70 | 167.21 | 147.67 | 169.62 | 138.95 | 120.63 | 172.80 | 219.57 | 231.46 | 250.51 |
| Operating Expenses ⓘ + | 137.67 | 149.94 | 142.93 | 163.24 | 129.07 | 111.60 | 162.38 | 201.65 | 213.40 | 230.52 |
| Operating Profit ⓘ | 12.03 | 17.27 | 4.75 | 6.38 | 9.88 | 9.03 | 10.41 | 17.92 | 18.06 | 19.99 |
| Operating Profit Margin (%) | 8.0% | 10.3% | 3.2% | 3.8% | 7.1% | 7.5% | 6.0% | 8.2% | 7.8% | 8.0% |
| Other Income ⓘ + | 1.53 | 1.93 | 1.05 | 1.57 | 1.15 | 1.04 | 2.79 | 2.17 | 4.32 | 2.17 |
| Interest ⓘ | 5.20 | 4.71 | 4.65 | 5.12 | 5.22 | 4.35 | 4.08 | 3.82 | 4.41 | 3.44 |
| Depreciation ⓘ | 3.22 | 3.37 | 3.19 | 3.30 | 4.97 | 5.25 | 5.12 | 5.01 | 5.89 | 6.31 |
| Profit Before Tax ⓘ | 5.13 | 11.12 | 0.40 | -0.47 | 1.53 | 0.46 | 4.01 | 11.26 | 12.08 | 12.42 |
| Tax ⓘ | 1.85 | 4.21 | -0.24 | 0.21 | 0.45 | 0.69 | 1.14 | 2.87 | 4.15 | 2.85 |
| Profit After Tax | 3.29 | 6.91 | 0.65 | -0.68 | 1.08 | -0.23 | 2.87 | 8.39 | 7.93 | 9.57 |
| PAT Margin (%) | 2.2% | 4.1% | 0.4% | -0.4% | 0.8% | -0.2% | 1.7% | 3.8% | 3.4% | 3.8% |
| Adjusted EPS (₹) | 1.1 | 2.3 | 0.2 | -0.2 | 0.4 | -0.1 | 0.8 | 2.2 | 2.0 | 2.4 |
| Dividend Payout Ratio (%) | 17.10% | 10.20% | 104.30% | -98.80% | 25.90% | -120.30% | 13% | 4.50% | 5% | 4.10% |
| PARTICULARS | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity and Liabilities | |||||||||||
| Shareholders Fund + | 35.14 | 41.09 | 41.10 | 40.32 | 40.55 | 39.90 | 51.13 | 59.13 | 71.03 | 81 | |
| Debt + | 27.93 | 27.95 | 33.65 | 34.21 | 24.39 | 23.36 | 17.93 | 24.10 | 23.41 | 21.73 | |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Trade Payables | 29 | 26.21 | 25.04 | 27.29 | 27.13 | 28.14 | 31.55 | 39.29 | 32.56 | 38.94 | |
| Others Liabilities ⓘ | 9.91 | 10.95 | 11 | 11.85 | 18.34 | 19.85 | 15.54 | 15.65 | 22.31 | 22.41 | |
| Total Liabilities ⓘ | 101.99 | 106.20 | 110.78 | 113.66 | 110.42 | 111.25 | 116.14 | 138.17 | 149.30 | 164.08 | |
Fixed Assets | |||||||||||
| Net Fixed Assets ⓘ + | 40.29 | 40.13 | 35.33 | 34.02 | 36.95 | 34.59 | 32.39 | 31.64 | 45.32 | 48.74 | |
| CWIP ⓘ | 1.55 | 0.38 | 1.35 | 1.86 | 1.12 | 0.51 | 0.13 | 9.20 | 1.92 | 0.36 | |
| Investments ⓘ | 1.59 | 1.60 | 1.81 | 1.84 | 1.90 | 5.37 | 5.45 | 5.45 | 5.46 | 6.21 | |
| Inventories | 8.27 | 8.67 | 9.47 | 10 | 10.95 | 12.45 | 15.19 | 18.23 | 18.76 | 18.82 | |
| Trade Receivables | 25.23 | 35.36 | 41.61 | 45.03 | 38.68 | 36.28 | 39.77 | 49.93 | 50.89 | 62.14 | |
| Cash Equivalents | 4.73 | 4.17 | 4.56 | 3.63 | 1.35 | 2.22 | 4.77 | 8.20 | 6.96 | 8.63 | |
| Others Assets ⓘ | 20.32 | 15.89 | 16.64 | 17.28 | 19.47 | 19.83 | 18.43 | 15.53 | 19.99 | 19.19 | |
| Total Assets ⓘ | 101.99 | 106.20 | 110.78 | 113.66 | 110.42 | 111.25 | 116.14 | 138.17 | 149.30 | 164.08 | |
| PARTICULARS | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash Flow From Operating Activity ⓘ + | 11.14 | 5.16 | -4.29 | 7.71 | 11.47 | 11.07 | 7.02 | 12.48 | 10.70 | 14 |
| Cash Flow From Investing Activity ⓘ + | -2.89 | -0.09 | 2.65 | -2.18 | 0.51 | -2.45 | -2.51 | -10.33 | -10.93 | -7.34 |
| Cash Flow From Financing Activity ⓘ + | -8.74 | -4.88 | 1.51 | -3.88 | -14.29 | -2.67 | -5.96 | -0.89 | -4.60 | -5.09 |
| Net Cash Flow ⓘ | -0.50 | 0.19 | -0.13 | 1.65 | -2.30 | 5.95 | -1.45 | 1.26 | -4.84 | 1.58 |
| PARTICULARS | Mar'16 | Mar'17 | Mar'18 | Mar'19 | Mar'20 | Mar'21 | Mar'22 | Mar'23 | Mar'24 | Mar'25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Ratios | ||||||||||
| ROE (%) | 9.71 | 18.13 | 1.57 | -1.68 | 2.68 | -0.58 | 6.31 | 15.21 | 12.19 | 12.59 |
| ROCE (%) | 15.92 | 23.22 | 6.83 | 6.08 | 9.15 | 6.87 | 11.44 | 18.92 | 17.88 | 15.63 |
| Asset Turnover Ratio | 1.61 | 1.72 | 1.39 | 1.51 | 1.24 | 1.09 | 1.52 | 1.73 | 1.61 | 1.6 |
| PAT to CFO Conversion(x) | 3.39 | 0.75 | -6.6 | N/A | 10.62 | N/A | 2.45 | 1.49 | 1.35 | 1.46 |
| Working Capital Days | ||||||||||
| Receivable Days | 55.50 | 61.90 | 93.30 | 93.20 | 109.90 | 113.40 | 80.30 | 74.60 | 79.50 | 82.30 |
| Inventory Days | 19.90 | 17.30 | 22 | 21 | 27.50 | 35.40 | 29.20 | 27.80 | 29.20 | 27.40 |
| Payable Days | 71.40 | 77.90 | 92.10 | 78.50 | 112.50 | 145.40 | 85.80 | 82.10 | 80.20 | 71.90 |
Top 5 Mutual Funds Holding
Last Visited Stocks
Announcements
Beardsell Ltd FAQs
The current trading price of Beardsell on 12-Jul-2024 16:01 is ₹37.82.
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 11-Jul-2024 the market cap of Beardsell stood at ₹97.49 Cr
The latest P/E ratio of Beardsell as of 11-Jul-2024 is 9.12.
The latest P/B ratio of Beardsell as of 11-Jul-2024 is 1.04.
The 52-week high of Beardsell is ₹38.44 and the 52-week low is ₹36.82.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Beardsell is ₹268 ( Cr.) .
Past 10 year's financial track record analysis by Moneyworks4me indicates that Beardsell Ltd is a average quality company.
The key valuation ratios of Beardsell Ltd's currently when compared to its past seem to suggest it is in the Fair zone.
The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of Beardsell Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.
About Beardsell Ltd
Founded in 1936, Beardsell has been a leader in the EPS industry for nearly a century. Its unwavering commitment to innovation and customer satisfaction has driven its success and growth. Clean rooms built with ISO-build panels minimize the introduction, generation and retention of particulate matter. It is possible to maintain the exact temperature, humidity, air flow pattern, fresh air inflow and particulate outflow through various mechanisms including inbuilt risers inside the panels and by maintaining positive pressure inside the enclosure. Pre-fab panels manufactured by the company has got high acceptance for Cold Storage, Site Offices, Affordable Housing, Modular Housing, Doors and Partitions etc.
The company has been spearheading the innovations in packaging design and development, and successfully developed cost effective EPS packaging. EPS Boxes are made from expanded polystyrene, a lightweight, rigid foam composed of tiny, closed-cell polystyrene beads. These Boxes are known for their excellent thermal insulation, impact resistance, and lightweight nature, making them ideal for protecting and transporting goods. One among the pioneers in India to design anti-static packaging solutions used for electronic item, ordnance item, explosive goods or other items that have to be protected from static electricity.
Becoming a leader in the production of Modular Panels speaks volumes about the company’s commitment to innovation, quality, and customer satisfaction. By consistently prioritising excellence in both product quality and customer service, the company has rightfully earned its place at the forefront of the industry. This remarkable achievement is a testament to the company’s enduring legacy of innovation, reliability, and customer-centric approach.
The company’s sandwich panels are the ideal solution for various applications, including clean rooms, cold rooms partitions. Renowned for their versatility, these panels have demonstrated exceptional suitability for constructing clean rooms in the pharmaceutical industry. The company offers unparalleled expertise in providing top-of-the-line insulation services tailored to meet the diverse needs of industries, including hot insulation, under deck insulation, also various other industrial services like industrial painting, ducting and flooring.
Business area of the company
The company is a leading turnkey solution providers of clean rooms for pharma, electronic, chemical and other specialty industries. It is one of the pioneering supplier of panel-based cold storages in India. The insulated sandwich panels provide superior insulation, are fire-resistant, very lightweight and extremely durable.
Products offered by the company
Prefab Panel Products
- Clean Room Panels
- Cold Room Panels
- Doors & Windows
Insulation & Packaging Products
- Process Insulation
- Building Insulation
- Packaging
Construction & Others
- Construction
- Exports & Agencies
- Services
Milestones
- 1936: Established as a trading company
- 1950: Listed of Madras Stock Exchange as Beardsell Limited
- 1952: Expanded operations into textile industry
- 1967: Beardsell Limited merged with Mettur Industries Limited
- 1974: Expanded into manufacturing and marketing range of thermal insulation solutions featuring polystyrene and polyurethane foam products
- 1978: Launched into the industrial packaging market with moulded EPS Products
- 1992: Unveiled a range of insulated sandwich panels featuring diverse core material like EPS, PUF, and Rockwool
- 2012: Introduced QuickBuild, a construction system with EPS 3D Panels and GeoFoam
- 2016: Constructed a state-of-the-art factory for manufacturing insulated and specialized doors and windows for industrial and commercial use
- 2023: Upgraded production capacity with a new, imported continuous line for manufacturing PUF/PIR panels
You have 3 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
