Beardsell Limited

    Beardsell Limited

    BBSE:BEARDSELL
    37.13
    INR
    -0.63
    (-1.67%)
    16.99P/E
    Beardsell Limited
    BSE:BEARDSELL
    (Bombay Stock Exchange)

    Recent

    price

    37.13

    P/E

    ratio

    16.99

    div

    yld

    - -

    ROIC.AI

    2009
    2010
    2011
    2012
    2013
    2014
    2015
    2016
    2017
    2018
    2019
    2020
    2021
    2022
    2023
    2024
    TTM
    INR
    20.66
    21.85
    31.87
    37.11
    31.79
    35.27
    47.13
    53.45
    63.18
    55.71
    64.03
    53.28
    43.77
    62.26
    62.03
    - -
    62.53
    Revenue per Share
    0.12
    1.3
    1.34
    0.91
    0.98
    0.43
    -0.03
    1.04
    1.84
    0.13
    -0.25
    0.27
    -0.13
    0.94
    2.27
    - -
    2.1
    Basic EPS, GAAP
    2.55
    1.34
    1.26
    1.55
    1.43
    0.49
    0.33
    4.7
    2.17
    -3.36
    1.22
    2.19
    3.49
    2.15
    0.51
    - -
    - -
    Free Cash Flow per Basic Share
    0.26
    - -
    - -
    - -
    0.15
    0.15
    0.18
    0.34
    0.28
    0.28
    - -
    0.27
    0.09
    0.1
    0.08
    - -
    - -
    Dividend per Share
    3.9
    5.21
    6.55
    7.3
    7.04
    7.28
    7.04
    7.86
    10
    10.21
    9.93
    9.92
    9.65
    11.21
    2
    - -
    2.01
    Book Value per Share
    6.86
    8.02
    10.32
    11.7
    10.8
    11.05
    10.22
    11.5
    12.97
    12.65
    12.29
    12.32
    12.11
    16.01
    14.69
    - -
    17.5
    Tangible Book Value per Share
    25
    25
    25
    26
    30
    30
    30
    30
    30
    30
    30
    30
    30
    30
    37
    - -
    39
    Basic Weighted Avg Shares
    509
    538
    785
    955
    957
    1,061
    1,418
    1,608
    1,901
    1,676
    1,927
    1,603
    1,317
    1,861
    2,320
    2,450
    2,450
    Sales/Revenue/Turnover
    0.72
    8.16
    6.04
    4.02
    6.7
    3.28
    2.69
    5.39
    7.41
    1.44
    3.05
    3.98
    3.65
    3.22
    4.97
    5.42
    5.42
    Operating Margin (%)
    6
    7
    10
    16
    18
    22
    35
    38
    50
    40
    44
    63
    65
    64
    62
    72
    72
    Depreciation Expense
    3
    32
    33
    24
    29
    13
    -1
    31
    55
    4
    -8
    8
    -4
    28
    85
    82
    82
    Net Income, GAAP
    54.93
    33.12
    36.84
    32.93
    41.88
    36.19
    - -
    37.1
    43.26
    - -
    - -
    35.42
    221.77
    27.88
    25.33
    33.55
    33.55
    Effective Tax Rate (%)
    0.57
    5.95
    4.19
    2.46
    3.07
    1.22
    -0.07
    1.95
    2.91
    0.23
    -0.39
    0.51
    -0.31
    1.51
    3.66
    3.36
    3.36
    Profit Margin (%)
    91
    117
    63
    63
    41
    34
    -10
    2
    26
    -1
    -133
    -121
    -59
    28
    59
    126
    126
    Working Capital
    4
    28
    57
    54
    54
    126
    154
    190
    170
    153
    61
    116
    167
    86
    118
    106
    106
    LT Debt
    169
    197
    254
    301
    325
    333
    330
    370
    414
    412
    403
    403
    395
    507
    576
    710
    710
    Total Equity
    - -
    14.4
    10.64
    7.21
    9.12
    4.41
    - -
    7.73
    10.89
    - -
    - -
    5.3
    -7.86
    5.94
    10.13
    8.81
    8.81
    Return on Invested Capital (%)
    - -
    24.7
    18.87
    12.57
    13.05
    3.31
    - -
    10.78
    13.07
    - -
    - -
    6.41
    -8.88
    9.69
    21.91
    26.47
    26.47
    Return on Capital (%)
    - -
    28.53
    22.74
    13.48
    14.72
    5.99
    -0.46
    13.98
    20.55
    1.25
    -2.48
    2.74
    -1.37
    8.99
    41.41
    107.03
    107.03
    Return on Common Equity (%)

    Capital Structure

    INR

    •

    in mil. unless spec.
    Sep'24
    Dec'24
    Mar'24
    ST Debt
    249
    - -
    225
    LT Borrowings
    89
    - -
    88
    LT Finance Leases
    27
    - -
    18
    Preferred Equity and Hybrid Capital
    - -
    - -
    - -
    Shares Outstanding
    39
    - -
    39
    Market Capitalization
    1,365
    1,801
    1,398

    Working Capital

    INR

    •

    in mil. unless spec.
    Sep'24
    Dec'24
    Mar'24
    Total Current Assets
    893
    - -
    915
    Cash, Cash Equivalents & STI
    77
    - -
    71
    Accounts Receivable, Net
    462
    - -
    410
    Inventories
    252
    - -
    240
    Total Current Liabilities
    757
    - -
    789
    Payables & Accruals
    - -
    - -
    - -
    ST Debt
    249
    - -
    225
    Deferred Revenue
    - -
    - -
    - -

    Growth Rates

    INR

    •

    in mil. unless spec.

    (avg. rate of change)

    10 years
    5 years
    1 year
    Total Equity
    8.38%
    12.61%
    23.26%
    Free Cash Flow
    85.24%
    4.57%
    -6.48%
    Net Income, GAAP
    -466.74%
    -191.2%
    -3.06%
    Sales/Revenue/Turnover
    10.53%
    7.38%
    5.58%
    Total Cash Common Dividend
    - -
    - -
    30.77%

    Quarterly Revenue

    INR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    344
    472
    477
    560
    1,861
    2023
    552
    599
    570
    600
    2,320
    2024
    572
    602
    598
    679
    2,450

    Quarterly Earnings Per Share

    INR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    0.03
    0.19
    0.18
    - -
    0.94
    2023
    0.4
    0.27
    0.74
    - -
    2.27
    2024
    0.61
    0.79
    0.46
    - -
    - -

    Quarterly Dividends Per Share

    INR

    •

    in mil. unless spec.

    Year

    Q1
    Q2
    Q3
    Q4
    FY
    2022
    - -
    - -
    - -
    - -
    0.1
    2023
    - -
    - -
    - -
    - -
    0.08
    2024
    - -
    - -
    - -
    - -
    - -
    Similar Companies
    Business