BEARDSELL | DAI-ICHI KAR | BEARDSELL/ DAI-ICHI KAR |
|||
---|---|---|---|---|---|
P/E (TTM) | x | 14.5 | 39.3 | 37.0% | View Chart |
P/BV | x | 2.6 | 2.8 | 93.6% | View Chart |
Dividend Yield | % | 0.3 | 0.6 | 40.9% |
BEARDSELL DAI-ICHI KAR |
EQUITY SHARE DATA | |||||
---|---|---|---|---|---|
BEARDSELL Mar-23 |
DAI-ICHI KAR Mar-23 |
BEARDSELL/ DAI-ICHI KAR |
5-Yr Chart Click to enlarge
|
||
High | Rs | 30 | 448 | 6.6% | |
Low | Rs | 13 | 255 | 5.1% | |
Sales per share (Unadj.) | Rs | 61.9 | 246.9 | 25.1% | |
Earnings per share (Unadj.) | Rs | 2.3 | 24.8 | 9.1% | |
Cash flow per share (Unadj.) | Rs | 3.9 | 34.8 | 11.3% | |
Dividends per share (Unadj.) | Rs | 0.10 | 4.00 | 2.5% | |
Avg Dividend yield | % | 0.5 | 1.1 | 41.1% | |
Book value per share (Unadj.) | Rs | 15.7 | 228.1 | 6.9% | |
Shares outstanding (eoy) | m | 37.47 | 7.45 | 503.0% | |
Bonus / Rights / Conversions | 0 | 0 | - | ||
Price / Sales ratio | x | 0.3 | 1.4 | 24.3% | |
Avg P/E ratio | x | 9.4 | 14.2 | 66.6% | |
P/CF ratio (eoy) | x | 5.4 | 10.1 | 53.9% | |
Price / Book Value ratio | x | 1.4 | 1.5 | 88.5% | |
Dividend payout | % | 4.4 | 16.1 | 27.3% | |
Avg Mkt Cap | Rs m | 802 | 2,619 | 30.6% | |
No. of employees | `000 | NA | NA | - | |
Total wages/salary | Rs m | 193 | 157 | 123.0% | |
Avg. sales/employee | Rs Th | 0 | 0 | - | |
Avg. wages/employee | Rs Th | 0 | 0 | - | |
Avg. net profit/employee | Rs Th | 0 | 0 | - |
INCOME DATA | |||||
---|---|---|---|---|---|
Net Sales | Rs m | 2,320 | 1,839 | 126.1% | |
Other income | Rs m | 40 | 64 | 61.5% | |
Total revenues | Rs m | 2,360 | 1,904 | 123.9% | |
Gross profit | Rs m | 182 | 262 | 69.5% | |
Depreciation | Rs m | 62 | 75 | 83.6% | |
Interest | Rs m | 46 | 30 | 149.9% | |
Profit before tax | Rs m | 114 | 221 | 51.4% | |
Minority Interest | Rs m | 0 | 0 | - | |
Prior Period Items | Rs m | 0 | 0 | - | |
Extraordinary Inc (Exp) | Rs m | 0 | 0 | - | |
Tax | Rs m | 29 | 36 | 78.9% | |
Profit after tax | Rs m | 85 | 185 | 46.0% | |
Gross profit margin | % | 7.8 | 14.2 | 55.1% | |
Effective tax rate | % | 25.3 | 16.5 | 153.5% | |
Net profit margin | % | 3.7 | 10.0 | 36.5% |
BALANCE SHEET DATA | |||||
---|---|---|---|---|---|
Current assets | Rs m | 837 | 685 | 122.2% | |
Current liabilities | Rs m | 765 | 577 | 132.6% | |
Net working cap to sales | % | 3.1 | 5.8 | 52.7% | |
Current ratio | x | 1.1 | 1.2 | 92.2% | |
Inventory Days | Days | 5 | 117 | 4.4% | |
Debtors Days | Days | 609 | 530 | 114.8% | |
Net fixed assets | Rs m | 631 | 1,984 | 31.8% | |
Share capital | Rs m | 75 | 75 | 100.6% | |
"Free" reserves | Rs m | 513 | 1,625 | 31.6% | |
Net worth | Rs m | 588 | 1,699 | 34.6% | |
Long term debt | Rs m | 95 | 173 | 55.1% | |
Total assets | Rs m | 1,467 | 2,668 | 55.0% | |
Interest coverage | x | 3.5 | 8.3 | 42.2% | |
Debt to equity ratio | x | 0.2 | 0.1 | 159.2% | |
Sales to assets ratio | x | 1.6 | 0.7 | 229.3% | |
Return on assets | % | 8.9 | 8.1 | 110.3% | |
Return on equity | % | 14.5 | 10.9 | 132.9% | |
Return on capital | % | 23.3 | 13.4 | 173.6% | |
Exports to sales | % | 0 | 51.2 | 0.0% | |
Imports to sales | % | 2.1 | 15.0 | 13.7% | |
Exports (fob) | Rs m | NA | 942 | 0.0% | |
Imports (cif) | Rs m | 48 | 275 | 17.3% | |
Fx inflow | Rs m | 0 | 942 | 0.0% | |
Fx outflow | Rs m | 48 | 275 | 17.3% | |
Net fx | Rs m | -48 | 667 | -7.1% |
CASH FLOW | |||||
---|---|---|---|---|---|
From Operations | Rs m | 153 | 232 | 65.9% | |
From Investments | Rs m | -132 | -326 | 40.6% | |
From Financial Activity | Rs m | -11 | 135 | -8.5% | |
Net Cashflow | Rs m | 9 | 39 | 23.3% |
Indian Promoters | % | 56.1 | 63.9 | 87.8% | |
Foreign collaborators | % | 0.0 | 0.0 | - | |
Indian inst/Mut Fund | % | 0.3 | 0.0 | - | |
FIIs | % | 0.0 | 0.0 | - | |
ADR/GDR | % | 0.0 | 0.0 | - | |
Free float | % | 43.9 | 36.1 | 121.5% | |
Shareholders | 14,047 | 5,085 | 276.2% | ||
Pledged promoter(s) holding | % | 0.0 | 0.0 | - |
Compare BEARDSELL With: PIDILITE INDUSTRIES SRF BALAJI AMINES GHCL YASHO INDUSTRIES
No comparison is complete without understanding how the stock prices have performed over a period of time.
Here's a brief comparison:
Period | BEARDSELL | DAI-ICHI KAR |
---|---|---|
1-Day | -1.72% | 1.79% |
1-Month | -1.02% | 24.63% |
1-Year | 75.44% | 64.70% |
3-Year CAGR | 59.16% | 21.30% |
5-Year CAGR | 21.79% | 22.48% |
* Compound Annual Growth Rate
Here are more details on the BEARDSELL share price and the DAI-ICHI KAR share price.
Moving on to shareholding structures...
The promoters of BEARDSELL hold a 56.1% stake in the company. In case of DAI-ICHI KAR the stake stands at 63.9%.
To review how promoter stakes have changed over time, and how much of the promoter stake is pledged, please see the shareholding pattern of BEARDSELL and the shareholding pattern of DAI-ICHI KAR.
Finally, a word on dividends...
In the most recent financial year, BEARDSELL paid a dividend of Rs 0.1 per share. This amounted to a Dividend Payout ratio of 4.4%.
DAI-ICHI KAR paid Rs 4.0, and its dividend payout ratio stood at 16.1%.
You may visit here to review the dividend history of BEARDSELL, and the dividend history of DAI-ICHI KAR.
After opening the day deep in red, Indian share markets reversed the trend as the session progressed and ended on firm footing.