Beardsell Limited (BEARDSELL)
ISIN: INE520H01022 Industry: Building Products & Equipment Sector: Industrials Website
21.3
1.85(9.51%)

Beardsell Limited manufactures and supplies expanded polystyrene (EPS) products and prefabricated buildings for various industrial applications in India. It operates through two segments, Insulation and Trading. The company offers turnkey solutions for clean rooms that are used in pharma, electronics, and specialty applications; and pre-fabricated structures, including panel-based cold storages, site offices, affordable and modular housing systems, doors and insulated partitions, and roof-top structures. It also provides process and building insulation materials, as well as acoustic absorption panels and high density PUF slabs; packaging solutions comprising EPS, anti-static, and composite packaging; and mini-shelters used by the police or private guards. In addition, the company markets textiles and electric motors; exports fabrics, telemedicine equipment, information technology products, etc. Further, it undertakes erection, commissioning, and maintenance works in the field of hot and cold insulation solutions. The company was incorporated in 1936 and is based in Chennai, India.

Pricing Updates

TODAY'S HIGH

21.35

TODAY'S LOW

19.55

52 WEEK HIGH

26.5

52 WEEK LOW

10.738972

Major Holders

% of Shares Held by
All Insider

64.04%

% of Shares Held by
Institutions

0.00%

% of Float Held by
Institutions

0.00%

Number of Institutions
Holding Shares

0

Company Overview

MARKET CAP

79.80 Cr.

ETERPRISE VALUE

94.97 Cr.

NO. OF SHARES

3.74 Cr.

BOOK VALUE

14.218

DIV. YIELD

0.093382%

DEBT

28.23 Cr.

GROSS PROFIT

55.41 Cr.

CASH

2.55 Cr.

REVENUE

186.14 Cr.

REVENUE/SHARE

62.267

OHLC Chart 1y 2y 5y 10y

Price Chart

1d 1w 1m 3m 6m 1Yr 2Yr 5Yr

Volumes Chart

1d 1w 1m 3m 6m 1Yr 2Yr 5Yr

Cashflows

ParticularsMar 2022Mar 2021Mar 2020Mar 2019
Investments-11 Lakhs-1 Cr.48.14 Lakhs11.31 Lakhs
Change To Liabilities3.95 Cr.-8.75 Lakhs-1.80 Cr.4.20 Cr.
Total cashflows from Investing Activities-1.08 Cr.-2.01 Cr.-2.34 Cr.-4.85 Cr.
Net Borrowings-10.78 Cr.-4.08 Cr.-4.41 Cr.-1.13 Cr.
Total Cash from Financing Activities-7.20 Cr.-9.64 Cr.-11.69 Cr.-6.91 Cr.
Other Liabilities-1.94 Cr.4.01 Cr.-3.61 Cr.50.73 Lakhs
Total Assets8.56 Cr.8.56 Cr.8.56 Cr.8.56 Cr.
Net Income2.81 Cr.-40.33 Lakhs81.93 Lakhs-86.30 Lakhs
Change in Cash24 Lakhs82.69 Lakhs-2.48 Cr.1.66 Cr.
Effect of Exchange Rate0000
Total Cash from Operating Activities8.52 Cr.12.48 Cr.11.55 Cr.13.43 Cr.
Depreciation6.36 Cr.5.84 Cr.6.02 Cr.5.50 Cr.
Other Cashflows from Investing Activities26 Lakhs17.67 Lakhs37.35 Lakhs19.78 Lakhs
Dividends Paid-29 Lakhs-26.82 Lakhs-82.43 Lakhs-82.43 Lakhs
Change to Inventory-2.88 Cr.-1.89 Cr.-1.43 Cr.-50.53 Lakhs
Change to Account Receivables-3.96 Cr.43.72 Lakhs97.46 Lakhs-1.18 Cr.
Other Cashflows from Financing Activities-4.69 Cr.-5.28 Cr.-6.46 Cr.-5.78 Cr.
Change to Net Income4.18 Cr.4.36 Cr.10.36 Cr.5.76 Cr.
Capital Expenditures-2.08 Cr.-1.30 Cr.-5.53 Cr.-9.40 Cr.

Financials

ParticularsMar 2022Mar 2021Mar 2020Mar 2019
Research DevelopmentNoneNoneNoneNone
Effect of Accounting ChargesNoneNoneNoneNone
Income Before Tax3.91 Cr.33.12 Lakhs1.26 Cr.-68.79 Lakhs
Minority InterestNoneNoneNoneNone
Net Income6.01 Cr.4.94 Cr.6.32 Cr.5.41 Cr.
Selling General Administrative15.41 Cr.15.01 Cr.17.77 Cr.19.56 Cr.
Gross Profit55.41 Cr.48.10 Cr.59.63 Cr.57.63 Cr.
Ebit6.01 Cr.4.94 Cr.6.32 Cr.5.41 Cr.
Operating Income6.01 Cr.4.94 Cr.6.32 Cr.5.41 Cr.
Other Operating Expenses27.63 Cr.21.10 Cr.29.20 Cr.26.45 Cr.
Interest Expense-4.78 Cr.-4.73 Cr.-5.79 Cr.-5.51 Cr.
Extraordinary ItemsNoneNoneNoneNone
Non RecurringNoneNoneNoneNone
Other ItemsNoneNoneNoneNone
Income Tax Expense1.10 Cr.73.45 Lakhs44.94 Lakhs17.51 Lakhs
Total Revenue186.14 Cr.132.25 Cr.160.73 Cr.193.07 Cr.
Total Operating Expenses180.13 Cr.127.31 Cr.154.41 Cr.187.66 Cr.
Cost of Revenue130.73 Cr.84.14 Cr.101.10 Cr.135.44 Cr.
Total Other Income Expense Net-2.10 Cr.-4.61 Cr.-5.05 Cr.-6.10 Cr.
Discontinued OperationsNoneNoneNoneNone
Net Income from Continuous Ops.2.81 Cr.-40.33 Lakhs81.93 Lakhs-86.30 Lakhs
Net Income Applicable to Common Shares2.81 Cr.-40.33 Lakhs81.93 Lakhs-86.30 Lakhs

Balance Sheet

ParticularsMar 2022Mar 2021Mar 2020Mar 2019
Intangible Assets39 Lakhs61.13 Lakhs81.51 Lakhs94.90 Lakhs
Capital Surplus05.55 Cr.5.55 Cr.5.55 Cr.
Total Liabilities76.98 Cr.83.60 Cr.84.88 Cr.91.77 Cr.
Stock Holder Equity50.65 Cr.39.48 Cr.40.31 Cr.40.22 Cr.
Minority Interest0000
Other Liabilities12.29 Cr.7.61 Cr.10.17 Cr.5.91 Cr.
Total Assets127.63 Cr.123.08 Cr.125.19 Cr.132 Cr.
Common Stock7.49 Cr.5.61 Cr.5.61 Cr.5.61 Cr.
Retained Earnings028.25 Cr.29.08 Cr.28.99 Cr.
Other Liabilities1.41 Cr.24.79 Lakhs39.23 Lakhs2 Cr.
Good Will2.42 Cr.2.42 Cr.2.42 Cr.2.42 Cr.
Treasury Stock43.16 Cr.5.07 Lakhs4.81 Lakhs5.33 Lakhs
Other Assets5.73 Cr.5.50 Cr.3.58 Cr.4.70 Cr.
Cash2.55 Cr.1.58 Cr.76.26 Lakhs3.24 Cr.
Current Liabilities66.99 Cr.66.67 Cr.72.85 Cr.80.44 Cr.
Long Term Asset Charges56 Lakhs62.29 Lakhs00
Short Long Term Debt18.22 Cr.3.80 Cr.1.84 Cr.2.38 Cr.
Other Stockholder Equity43.16 Cr.5.07 Lakhs4.81 Lakhs5.33 Lakhs
Property Plant Equipment48.79 Cr.52.94 Cr.57.10 Cr.58.23 Cr.
Total Cur. Assets69.77 Cr.61.14 Cr.60.76 Cr.65.18 Cr.
Long Term Investments53 Lakhs45.81 Lakhs50.85 Lakhs51.29 Lakhs
Net Tangible Assets47.84 Cr.36.45 Cr.37.07 Cr.36.85 Cr.
Short Term Investments0000
Net Receivables35.55 Cr.32.87 Cr.35.07 Cr.40.02 Cr.
Long Term Debt7.58 Cr.14.60 Cr.8.46 Cr.5.89 Cr.
Inventory20.05 Cr.20.65 Cr.18.51 Cr.16.03 Cr.
Accounts Payable35.05 Cr.33.36 Cr.33.61 Cr.35.58 Cr.

New Offers


Upstox offer
Upstox

Open a demat account through us and get the account opening charges waived off

open paperless account