Nifty
Sensex
:
:
14238.90
48347.59
-133.00 (-0.93%)
-530.95 (-1.09%)

Diversified

Rating :
48/99  (View)

BSE: 532485 | NSE: Not Listed

391.50
-2.05 (-0.52%)
25-Jan-2021 | 4:01PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  405.00
  •  405.00
  •  391.05
  •  393.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  3643
  •  14.26
  •  448.80
  •  270.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 873.57
  • 10.24
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 373.18
  • 9.53%
  • 4.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 59.67%
  • 9.53%
  • 21.30%
  • FII
  • DII
  • Others
  • 5.8%
  • 0.00%
  • 3.70%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.18
  • 18.60
  • 15.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.97
  • 16.42
  • 11.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.54
  • 4.54
  • 4.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.96
  • 13.25
  • 10.38

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
367.52
385.30
-4.61%
279.00
433.90
-35.70%
0.00
0.00
0.00
376.60
396.91
-5.12%
Expenses
336.84
348.58
-3.37%
279.14
388.62
-28.17%
0.00
0.00
0.00
327.19
349.17
-6.29%
EBITDA
30.68
36.72
-16.45%
-0.14
45.28
-
0.00
0.00
0.00
49.41
47.74
3.50%
EBIDTM
8.35%
9.53%
-0.05%
10.43%
0.00%
0.00%
13.12%
12.03%
Other Income
14.85
13.47
10.24%
8.45
9.91
-14.73%
0.00
0.00
0.00
8.91
15.32
-41.84%
Interest
2.99
3.12
-4.17%
3.65
3.36
8.63%
0.00
0.00
0.00
3.80
2.13
78.40%
Depreciation
13.24
10.31
28.42%
13.44
10.82
24.21%
0.00
0.00
0.00
11.14
6.73
65.53%
PBT
29.30
36.76
-20.29%
-8.77
41.00
-
0.00
0.00
0.00
43.38
54.20
-19.96%
Tax
8.33
7.32
13.80%
-0.73
17.66
-
0.00
0.00
0.00
10.14
21.78
-53.44%
PAT
20.97
29.45
-28.79%
-8.04
23.34
-
0.00
0.00
0.00
33.24
32.42
2.53%
PATM
5.71%
7.64%
-2.88%
5.38%
0.00%
0.00%
8.83%
8.17%
EPS
8.97
11.06
-18.90%
-0.43
9.69
-
0.00
0.00
0.00
17.48
15.24
14.70%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 20
Mar 19
Net Sales
-
1,543.38
1,783.34
Net Sales Growth
-
-13.46%
 
Cost Of Goods Sold
-
617.63
754.26
Gross Profit
-
925.75
1,029.08
GP Margin
-
59.98%
57.71%
Total Expenditure
-
1,350.18
1,554.22
Power & Fuel Cost
-
29.10
29.70
% Of Sales
-
1.89%
1.67%
Employee Cost
-
215.18
212.85
% Of Sales
-
13.94%
11.94%
Manufacturing Exp.
-
86.08
93.53
% Of Sales
-
5.58%
5.24%
General & Admin Exp.
-
360.97
417.97
% Of Sales
-
23.39%
23.44%
Selling & Distn. Exp.
-
0.00
0.00
% Of Sales
-
0%
0%
Miscellaneous Exp.
-
70.31
75.60
% Of Sales
-
4.56%
4.24%
EBITDA
-
193.20
229.12
EBITDA Margin
-
12.52%
12.85%
Other Income
-
55.14
62.62
Interest
-
14.87
7.12
Depreciation
-
51.73
30.31
PBT
-
181.74
254.31
Tax
-
57.50
87.75
Tax Rate
-
31.64%
34.51%
PAT
-
69.07
92.70
PAT before Minority Interest
-
124.24
166.56
Minority Interest
-
-55.17
-73.86
PAT Margin
-
4.48%
5.20%
PAT Growth
-
-25.49%
 
Unadjusted EPS
-
31.11
41.76

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Mar 06
Shareholder's Funds
1,103.43
1,074.13
241.44
Share Capital
22.20
22.20
16.29
Total Reserves
1,081.24
1,051.93
225.15
Non-Current Liabilities
243.70
194.03
68.79
Secured Loans
0.00
0.00
40.85
Unsecured Loans
94.08
76.08
0.00
Long Term Provisions
43.28
41.62
0.00
Current Liabilities
496.20
520.80
271.74
Trade Payables
221.61
292.99
226.97
Other Current Liabilities
239.75
187.77
8.70
Short Term Borrowings
1.53
1.62
0.00
Short Term Provisions
33.31
38.42
36.08
Total Liabilities
2,481.52
2,420.47
581.97
Net Block
769.17
567.10
199.54
Gross Block
929.72
679.58
344.46
Accumulated Depreciation
160.55
112.47
144.92
Non Current Assets
1,183.26
1,105.83
229.78
Capital Work in Progress
23.69
117.18
1.84
Non Current Investment
375.79
326.18
28.41
Long Term Loans & Adv.
12.91
15.56
0.00
Other Non Current Assets
1.70
79.81
0.00
Current Assets
1,298.27
1,314.64
344.35
Current Investments
0.00
0.00
0.00
Inventories
145.06
142.93
83.09
Sundry Debtors
273.51
276.29
185.52
Cash & Bank
598.64
584.22
19.92
Other Current Assets
281.06
254.39
0.00
Short Term Loans & Adv.
69.17
56.81
55.82
Net Current Assets
802.07
793.84
72.61
Total Assets
2,481.53
2,420.47
581.97

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 20
Mar 19
Cash From Operating Activity
186.74
177.11
PBT
218.39
290.15
Adjustment
49.98
4.98
Changes in Working Capital
-22.18
-31.55
Cash after chg. in Working capital
246.19
263.59
Interest Paid
0.00
0.00
Tax Paid
-59.45
-86.48
Other Direct Exp. Paid
0.00
0.00
Extra & Other Items
0.00
0.00
Cash From Investing Activity
-60.35
-136.88
Net Fixed Assets
0.00
Net Investments
0.00
Others
-60.35
Cash from Financing Activity
-158.67
-60.93
Net Cash Inflow / Outflow
-32.28
-20.70
Opening Cash & Equivalents
55.75
76.46
Closing Cash & Equivalent
23.47
55.75

Financial Ratios

Standalone /

Consolidated
Description
Mar 20
Mar 19
Book Value (Rs.)
497.10
483.90
ROA
5.07%
6.88%
ROE
11.41%
15.51%
ROCE
16.69%
22.64%
Fixed Asset Turnover
1.92
2.62
Receivable days
65.01
56.55
Inventory Days
34.05
29.25
Payable days
93.18
95.49
Cash Conversion Cycle
5.89
-9.69
Total Debt/Equity
0.09
0.08
Interest Cover
13.22
36.70

News Update


  • Balmer Lawrie Invsts - Quarterly Results
    9th Nov 2020, 19:37 PM

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.