MarketFriction

Beardsell Ltd

NSE BEARDSELL · Other Industrial Products
₹22.13 -1.34%
NSE close2026-10-01
52 week range20.02 - 37.37
Market cap₹92.0 Cr.
P/E8.52
Price band 20% Delivery 51.0%

Price

Drag to pan, scroll or pinch to zoom. Ruler (or Shift + drag) measures a move.Dashed lines: 52 week high and low. Prices adjusted for splits and bonuses.

Financials

Consolidated, Rs crore
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Sales60.1559.7667.8759.6568.4964.7975.4265.6671.0166.5971.7872.20
Expenses54.3654.7763.4354.0062.0058.9970.6660.1365.0860.4165.2167.94
Operating Profit5.794.994.445.656.495.804.765.535.936.186.574.26
OPM %9.63%8.35%6.54%9.47%9.48%8.95%6.31%8.42%8.35%9.28%9.15%5.90%
Other Income1.120.771.490.130.440.310.350.400.580.230.740.52
Interest1.161.021.280.970.950.940.760.770.880.950.570.59
Depreciation1.492.322.031.891.981.841.921.731.791.941.961.90
Profit before tax4.262.422.622.924.003.332.433.433.843.524.782.29
Tax %28.17%25.21%63.74%21.92%21.00%24.32%23.05%15.45%46.61%40.34%8.37%1.31%
Net Profit3.061.810.952.283.162.521.872.902.052.104.382.26
EPS in Rs0.780.460.240.580.800.640.470.740.520.531.110.57
Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Sales159190168193161132186232245268275282
Expenses147172162184148121173214224245250259
Operating Profit1218691211131821232523
OPM %8%10%3.7%4.8%8%8%7%8%9%9%9%8%
Other Income224121244122
Interest666675555443
Depreciation454466667878
Profit before tax5100-11041112131614
Tax %37%43%-171%41%35%221%28%25%34%22%27%
Net Profit360-11-0388101111
EPS in Rs0.851.490.10-0.200.22-0.110.752.272.092.492.902.73
Dividend Payout %18%13%177%-90%34%-70%13%4%5%4%3%
10 Years5 Years3 YearsTTM1 YearLast Year
Compounded Sales Growth6%16%6%3%
Compounded Profit Growth14%115%11%3%
Stock Price CAGR-3%16%-11%-32%
Return on Equity8%12%13%13%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital555666677888
Reserves283137363535344351637384
Borrowings363735414142382836332922
Other Liabilities344345434743464952576563
Total Liabilities103115122125128125124128147161175177
Fixed Assets465356545559565150646769
CWIP321321109201
Investments000011011111
Other Assets54606568706467768794106106
Total Assets103115122125128125124128147161175177
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Cash from Operating Activity11412-0131212915151926
Cash from Investing Activity-4-11-4-2-5-2-2-1-13-13-10-10
Cash from Financing Activity1-3-71-7-12-4-7-1-6-7-7
Net Cash Flow-2-00-02-2601-439
Free Cash Flow-337-187117221017
CFO/OP18%120%72%35%145%97%127%76%101%97%97%119%
Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Debtor Days696670827375886961617263
Inventory Days433934443856875654534653
Days Payable9210994102971231639884988676
Cash Conversion Cycle20-51024148122731163141
Working Capital Days-16-12-4-11-33-31-231-281219
ROCE %15%21%4%7%9%7%11%18%17%16%17%
Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Promoters56.10%56.10%56.10%56.10%56.10%54.54%54.54%53.89%52.70%52.68%52.68%52.68%
FIIs0.00%0.00%0.00%0.00%0.00%0.03%0.00%0.01%0.00%0.00%0.00%0.00%
DIIs0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.04%0.04%0.04%0.04%0.04%
Government0.27%0.27%0.27%0.27%0.27%0.27%0.27%0.27%0.27%0.27%0.27%0.27%
Public43.56%43.56%43.56%43.57%43.56%45.10%45.13%45.79%46.98%47.00%47.00%47.00%
No. of Shareholders11,90512,83414,04714,38915,52716,93716,80215,41715,81915,28914,82014,601

Fundamentals

Market Cap₹ 92.0 Cr.
Current Price₹ 23.3
Stock P/E8.52
Book Value₹ 23.3
ROCE17.1 %
ROE13.2 %
Dividend Yield0.43 %
Face Value₹ 2.00
Compounded Sales Growth (TTM)3%
Compounded Profit Growth (TTM)3%
Consolidated figures.
Valuation
Market capRs 87 Cr
Enterprise valueRs 97 Cr
P/E (TTM)8.09x
Price to book0.95x
Price to sales0.31x
EV / EBITDA3.88x
EV / EBIT5.57x
EV / sales0.34x
Price to cash flow3.31x
Earnings yield12.36%
Dividend yield0.45%
P/E, 3-year average11.30x
P/B, 3-year average1.35x
P/E, 5-year average12.70x
P/B, 5-year average1.29x
Profitability
Operating margin (excl. other income)8.94%
Operating margin (incl. other income)9.65%
EBITDA margin8.88%
Pre-tax margin5.12%
Net profit margin3.83%
Net margin, latest quarter3.13%
ROE13.21%
ROCE17.05%
ROA6.51%
ROE, 3-year average12.94%
ROCE, 3-year average16.71%
ROA, 3-year average5.90%
ROE, 5-year average12.12%
ROCE, 5-year average15.92%
ROA, 5-year average5.22%
ROIC (approx.)12.58%
Tax rate26.59%
Other income / net worth2.10%
Growth
Sales growth (latest year)2.49%
Profit growth (latest year)16.38%
Sales CAGR, 3 years5.84%
Sales CAGR, 5 years15.77%
Profit CAGR, 3 years10.45%
Sales growth QoQ0.59%
Profit growth QoQ-48.40%
Sales growth YoY (latest quarter)9.96%
Profit growth YoY (latest quarter)-22.07%
Per share
EPS (TTM)Rs 2.74
EPS (latest year)Rs 2.90
EPS (latest quarter)Rs 0.57
EPS, 3-year averageRs 2.49
EPS, 5-year averageRs 2.10
Book value per shareRs 23.32
Sales per shareRs 71.40
Cash flow per shareRs 6.68
Free cash flow per shareRs 4.31
Dividend per share (latest year)Rs 0.10
Dividend per share, 3-year averageRs 0.10
Dividend per share, 5-year averageRs 0.10
Dividends
Dividend payout3.41%
Dividend payout, 3-year average4.04%
Dividend payout, 5-year average5.93%
Efficiency
Asset turnover1.55x
Fixed asset turnover3.98x
Inventory turnover7.83x
Inventory days47 days
Debtor days63 days
Debtors turnover5.79x
Creditor days76 days
Cash conversion cycle41 days
Working capital days19 days
Leverage
Total debtRs 22 Cr
Cash and bankRs 13 Cr
Net debtRs 10 Cr
Debt to equity0.24x
Net debt / EBITDA0.39x
Interest coverage5.83x
Owners' fund to total sources51.96%
Debt to assets12.56%
Cash flow
Cash from Operating Activity (latest year)Rs 26 Cr
Cash from Investing Activity (latest year)Rs -10 Cr
Cash from Financing Activity (latest year)Rs -7 Cr
Net Cash Flow (latest year)Rs 9 Cr
Free cash flow (latest year)Rs 17 Cr
FCFE (approx.: FCF + change in debt)Rs 10 Cr
Cash from ops / profit, 5 years2.10x
Sales to cash flow10.44x
Statement figures
Net sales (TTM)Rs 282 Cr
Net sales (latest year)Rs 275 Cr
Sales (latest quarter)Rs 72 Cr
Operating profit excl. other income (latest year)Rs 25 Cr
Operating profit (latest quarter)Rs 4 Cr
Other income (TTM)Rs 2 Cr
EBITDA (TTM)Rs 25 Cr
PBDT (TTM)Rs 22 Cr
Profit before tax (TTM)Rs 14 Cr
Tax (latest year)Rs 4 Cr
Net profit (TTM)Rs 11 Cr
Net profit (latest year)Rs 11 Cr
Net profit (latest quarter)Rs 2 Cr
Depreciation (TTM)Rs 8 Cr
Depreciation (latest quarter)Rs 2 Cr
Interest (TTM)Rs 3 Cr
Cost of goods sold (latest year)Rs 208 Cr
Total expenditure (latest year)Rs 250 Cr
Total income (latest year)Rs 277 Cr
Share capitalRs 8 Cr
ReservesRs 84 Cr
Shareholders' fundsRs 92 Cr
Total assetsRs 177 Cr
Net blockRs 69 Cr
Capital work in progressRs 1 Cr
InvestmentsRs 1 Cr
ReceivablesRs 48 Cr
InventoryRs 27 Cr
Other liabilitiesRs 63 Cr
Shares outstanding (crore)3.94
Ownership
Promoter holding52.68% (-1.21 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/E 8.1 is the lowest in its own 7.3-year history (median 29.5, low 8.1, high 383.5).
P/B 0.95 is at the 14th percentile (median 1.61).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
PeriodBEARDSELLNifty 50Difference
1 week-8.2%-2.8% -5.4 pts
1 month-14.2%-6.8% -7.4 pts
3 months-23.8%-7.6% -16.2 pts
6 months+9.0%+0.4% +8.6 pts
1 year-40.2%-9.9% -30.3 pts
2 years-48.5%-13.6% -35.0 pts
3 years-36.1%+14.2% -50.3 pts
5 years+73.6%+27.9% +45.7 pts

Red flags

F-score 8 of 8
No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.

Latest quarter

Jun 2026
Sales ₹72 Cr +10.0% vs Jun 2025. Net profit ₹2 Cr -22.1%.
Against our estimate for Jun 2026: sales +11.1%, profit -8.1% in line. Our estimate for Sep 2026: sales Rs 73 Cr, profit Rs 2 Cr (how).

Activity

Compare
CompanyMcap (Cr)P/EROCE
HBL Engineering Ltd22,40628.059.3 %
Inox India Ltd18,79273.133.5 %
KRN Heat Exchanger and Refrigeration Ltd9,44697.416.1 %
Esab India Ltd8,48241.064.7 %
Subros Ltd4,58026.619.2 %
Harsha Engineers International Ltd4,23427.413.0 %
Ador Welding Ltd2,81223.522.7 %
Diffusion Engineers Ltd1,67830.415.8 %
Sahasra Electronic Solutions Ltd1,08276.26.04 %
MIC Electronics Ltd1,0688.67 %
Tankup Engineers Ltd91019019.0 %
Vilas Transcore Ltd89523.215.9 %
Oriental Rail Infrastructure Ltd82617.512.0 %
Technocrats Plasma Systems Ltd70847.467.0 %
Hy-Tech Engineers Ltd66028.823.9 %
No bulk or block deals on record.
Ex-dateActionFactor
2026-09-21Dividend - Re 0.10 Per Share
2025-09-22Dividend - Re 0.10 Per Share
2024-09-23Dividend - Re 0.10 Per Share
2023-09-18Dividend - Rs 0.10 Per Share
2023-09-18Annual General Meeting
2022-09-23Dividend - Rs 0.10 Per Share
2022-09-23Annual General Meeting
2021-12-16 Rights 1:3 @ Premium Rs 8/-
2021-09-07 Dividend - Rs 0.10 Per Share
2021-09-07 Annual General Meeting
2020-09-22 Annual General Meeting/Dividend - Rs 0.10 Per Share
2019-09-23 Annual General Meeting/Dividend - Rs 0.24 Per Share
2018-09-19 Annual General Meeting (Date Revised)
2018-03-27 Interim Dividend Re 0.24 Per Share
2017-09-06 Annual General Meeting
2017-05-04 Bonus 1:5/Face Value Split (Sub-Division) - From Rs 10/- Per Share To Rs 2/- Per Share0.1667
2017-03-22 Interm Dividend Rs 1.50 Per Share
2016-08-04 Annual General Meeting
2016-03-22 Interim Dividend - Rs 1.20/- Per Share (Purpose Revised)
2015-08-05Dividend - Re 1/- Per Share (Book Closure Start Date Revised)
2014-08-01Annual General Meeting / Dividend - Re 1/- Per Share
2013-08-02Annual General Meeting And Dividend Re.1/- Per Share
2012-09-17Annual General Meeting / Div Of Re. 1/- Per Equity Share
2011-09-15Annual General Meeting
2010-09-16Annual General Meeting
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Less than 100 unique PAN traded in previous 30 days

Quick answers

What is the market cap of Beardsell Ltd?

Beardsell Ltd (BEARDSELL) has a market capitalisation of Rs 92.0 Cr. at the 2026-10-01 close.

What is the P/E ratio of Beardsell Ltd?

Beardsell Ltd trades at a P/E of 8.52 on trailing twelve-month profit, at the 2026-10-01 close.

What were Beardsell Ltd's latest quarterly results?

In the Jun 2026 quarter, Beardsell Ltd sales was Rs 72 Cr (+10.0% vs Jun 2025) and net profit was Rs 2 Cr.

What is the 52-week high and low of Beardsell Ltd?

The 52-week high is Rs 37.37 and the 52-week low is Rs 20.02.

Data: NSE and BSE daily reports, company filings. Numbers only, not investment advice, not a SEBI-registered research service.AboutMethodologyFAQResearchContactTermsPrivacyDisclaimerUpdated 2026-10-03