Beardsell Ltd.
•Add ratio to table
ABOUT
KEY POINTS
Revenue Breakup Mar 2025 • Insulation: 93.4% • Trading: 6.6%
AI Sector View
AI GENERATEDCapital Goods
Capital goods is supported by strong public capex and still-expansionary industrial activity. Capital expenditure rose 66% YoY (2026-06), GST collections grew 8% YoY (2026-07), and the core industries Overall Index increased 5.4% YoY (2026-07). E-way bills slowed to 6% YoY (2026-07) and sector FPI flows show INR -9697 crore net outflow over 3 months to 2026-08-31, but the investment cycle and fiscal impulse remain favorable.
PROS
- Company has delivered good profit growth of 54.6% CAGR over last 5 years
- Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.44x)
- Company generates healthy free cash flow
- Attractively priced for its growth - PEG of 0.2
- Company maintains a comfortable, low leverage position
- Company has a consistent dividend-paying track record
CONS
- Promoter holding has decreased over last 2 years: -3.4pp
* The pros and cons are machine generated based on quantitative rules.
Peer comparison
| Name | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SUPREMEIND | 3509.50 | 43.18 | 44580.08 | 1.03 | 280.72 | 38.76 | 2717.66 | 4.16 | 21.49 | 17.33 |
| ASTRAL | 1471.15 | 68.67 | 39522.47 | 0.27 | 120.20 | 51.77 | 1578.00 | 15.93 | 19.95 | 14.65 |
| SHAILY | 3445.35 | 89.63 | 15846.97 | 0.09 | 48.01 | 16.75 | 280.67 | 13.77 | 29.46 | 29.59 |
| GRWRHITECH | 6755.75 | 40.47 | 15695.22 | 0.18 | 132.65 | 59.78 | 633.08 | 27.90 | 18.08 | 27.17 |
| FINPIPE | 156.70 | 15.80 | 9722.87 | 1.75 | 114.52 | 16.67 | 883.58 | -15.30 | 12.73 | 12.09 |
| TIMETECHNO | 185.95 | 18.74 | 9179.15 | 0.81 | 1178.60 | 1120.71 | 16927.10 | 1151.40 | 17.37 | 13.25 |
| KINGFA | 6167.55 | 37.03 | 8357.88 | 0.00 | 80.21 | 101.58 | 688.57 | 49.06 | 30.70 | 16.12 |
| RESPONIND | 169.65 | 44.65 | 4523.01 | 0.06 | 2.74 | -94.51 | 192.87 | -43.06 | 10.76 | 12.09 |
| POLYPLEX | 1139.35 | 23.03 | 3576.70 | 0.26 | 171.07 | 386.02 | 2253.62 | 29.62 | 1.51 | 13.15 |
| PRINCEPIPE | 280.95 | 30.42 | 3106.21 | 0.36 | 337.49 | 6900.41 | 6094.18 | 949.97 | 6.20 | 12.66 |
| NILKAMAL | 2054.30 | 24.59 | 3065.53 | 0.97 | 24.40 | 59.20 | 819.73 | -7.18 | 10.76 | 9.44 |
| BEARDSELL | 24.96 | 9.12 | 98.43 | 0.40 | 2.26 | -22.07 | 72.20 | 9.96 | 15.84 | 5.90 |
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 53 | 58 | 57 | 64 | 55 | 64 | 61 | 71 | 63 | 67 | 62 | 69 | 70 | |
| 48 | 52 | 53 | 60 | 50 | 58 | 56 | 67 | 58 | 62 | 57 | 63 | 68 | |
| Operating Profit | 5 | 5 | 4 | 4 | 5 | 6 | 5 | 4 | 5 | 5 | 5 | 6 | 2 |
| OPM % | 8.71% | 8.95% | 6.66% | 6.20% | 8.54% | 9.28% | 7.86% | 5.99% | 7.83% | 7.84% | 8.81% | 8.45% | 2.26% |
| 0 | 1 | 2 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 |
| Depreciation | 1 | 1 | 2 | 2 | 2 | 2 | 1 | 2 | 2 | 2 | 2 | 2 | 2 |
| Profit before Tax | 3 | 4 | 3 | 3 | 3 | 4 | 3 | 2 | 3 | 4 | 3 | 5 | 2 |
| Tax % | 20.93% | 32.03% | 19.62% | 64.59% | 22.65% | 21.07% | 24.92% | 23.53% | 17.72% | 42.59% | 41.28% | 8.05% | 0.00% |
| Net Profit | 2 | 3 | 2 | 1 | 2 | 3 | 2 | 2 | 3 | 2 | 2 | 4 | 2 |
| 0.62 | 0.69 | 0.54 | 0.23 | 0.57 | 0.79 | 0.62 | 0.46 | 0.69 | 0.55 | 0.51 | 1.10 | 0.55 |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 150 | 167 | 148 | 170 | 139 | 121 | 173 | 220 | 231 | 251 | 268 | |
| 138 | 150 | 143 | 163 | 129 | 112 | 162 | 202 | 213 | 231 | 250 | |
| Operating Profit | 12 | 17 | 5 | 6 | 10 | 9 | 10 | 18 | 18 | 20 | 18 |
| OPM % | 8.03% | 10.33% | 3.21% | 3.76% | 7.11% | 7.49% | 6.03% | 8.16% | 7.80% | 7.98% | 6.77% |
| 2 | 2 | 3 | 2 | 2 | 1 | 3 | 2 | 4 | 2 | 3 | |
| Interest | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 |
| Depreciation | 3 | 3 | 3 | 3 | 5 | 5 | 5 | 5 | 6 | 6 | 7 |
| Profit before Tax | 5 | 11 | 0 | -0 | 2 | 0 | 4 | 11 | 12 | 12 | 14 |
| Tax % | 36.00% | 37.84% | -60.65% | -45.80% | 29.29% | 150.95% | 28.39% | 25.52% | 34.33% | 22.95% | 24.18% |
| Net Profit | 3 | 7 | 1 | -1 | 1 | -0 | 3 | 8 | 8 | 10 | 11 |
| EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.08 | 0.96 | 2.24 | 2.01 | 2.43 | — |
| Dividend Payout % | 17.11% | 10.16% | 104.30% | -98.81% | 25.90% | -120.34% | 13.04% | 4.47% | 4.97% | 4.12% | — |
COMPOUNDED SALES GROWTH
- 10 Years:
- 7%
- 5 Years:
- 13%
- 3 Years:
- 13%
COMPOUNDED PROFIT GROWTH
- 10 Years:
- —
- 5 Years:
- 55%
- 3 Years:
- 49%
STOCK PRICE CAGR
- 10 Years:
- -2%
- 5 Years:
- 14%
- 3 Years:
- -12%
- 1 Year:
- -20%
RETURN ON EQUITY
- 10 Years:
- 8%
- 5 Years:
- 9%
- 3 Years:
- 13%
- Last Year:
- 13%
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 8 | 8 |
| 30 | 36 | 35 | 35 | 35 | 34 | 44 | 52 | 63 | 73 | |
| 28 | 28 | 34 | 34 | 29 | 26 | 19 | 26 | 27 | 25 | |
| Trade Payables | 29 | 26 | 25 | 27 | 27 | 28 | 32 | 39 | 33 | 39 |
| 10 | 11 | 11 | 12 | 14 | 18 | 15 | 13 | 19 | 19 | |
| Total Liabilities | 102 | 106 | 111 | 114 | 110 | 111 | 116 | 138 | 149 | 164 |
| 40 | 40 | 35 | 34 | 37 | 35 | 32 | 32 | 45 | 49 | |
| Capital Work in Progress | 2 | 0 | 1 | 1 | 1 | 1 | 0 | 9 | 2 | 0 |
| 2 | 2 | 2 | 2 | 2 | 5 | 5 | 5 | 5 | 6 | |
| 8 | 9 | 9 | 10 | 11 | 12 | 15 | 18 | 19 | 19 | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 62 | |
| Cash & Bank | 5 | 4 | 5 | 4 | 1 | 2 | 5 | 8 | 7 | 9 |
| 46 | 51 | 59 | 63 | 58 | 56 | 58 | 65 | 20 | 19 | |
| Total Assets | 102 | 106 | 111 | 114 | 110 | 111 | 116 | 138 | 149 | 164 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 12 | 6 | -2 | 8 | 11 | 13 | 8 | 15 | 11 | 14 | |
| Cash from Investing | -3 | -0 | 3 | -2 | 1 | -2 | -3 | -10 | -11 | -7 |
| Cash from Financing | -9 | -5 | 2 | -4 | -14 | -3 | -6 | -1 | -5 | -5 |
| -0 | 0 | -0 | 2 | -2 | 6 | -1 | 1 | -5 | 2 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
Documents
Corporate disclosures, annual reports, credit ratings, and concall transcripts
2026-09-06 - Beardsell Limited has informed the Exchange about Copy of Newspaper Publication regarding Notice of Annual General Meeting
2026-09-04 - Beardsell Limited has informed the Exchange regarding Notice of Annual General Meeting to be held on September 28, 2026
2026-08-20 - Beardsell Limited has informed the Exchange about Credit Rating
2026-08-10 - Beardsell Limited has informed the Exchange about Copy of Newspaper Publication of Financial Results
2026-08-08 - Beardsell Limited has informed the Exchange regarding Appointment of M/s.B Thulasiram & Co., Cost Accountants as Cost Auditors of the company for FY 2026-27
2026-08-08 - Beardsell Limited has informed the Exchange that Record date for the purpose of Dividend is 21-Sep-2026.
2026-08-08 - Beardsell Limited has submitted to the Exchange, the financial results for the period ended Jun 30, 2026.
2026-07-18 - Beardsell Limited has informed the Exchange about Copy of Newspaper Publication of Notice to Equity Shareholders of the Company regarding transfer of Equity Shares to Investor Education and Protection Fund (IEPF) Account
2026-07-13 - Beardsell Limited has informed the Exchange about Certificate under SEBI (Depositories and Participants) Regulations, 2018
News
Recent coverage and analyst commentary for BEARDSELL
Loading news…
AI Stock Analyst
Beardsell Ltd.
Sign in to Chat with AI
Log in with your 5nance account to ask institutional questions about performance, financials, and outlook.
✨ Sign In to ChatFree 5nance Account