Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 2:42 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 539447 | NSE: BEARDSELL

Beardsell Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹22.35Fairly Valued by 0.22%vs CMP ₹22.40

P/E (9.9) × ROE (12.9%) × BV (₹21.80) × DY (0.45%)

₹30.83Undervalued by 37.63%vs CMP ₹22.40
MoS: +27.3% (Adequate)Confidence: 48/100 (Moderate)Models: 5 Under, 3 Fair, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹27.8723%Under (+24.4%)
Graham NumberEarnings₹33.2917%Under (+48.6%)
Earnings PowerEarnings₹9.7611%Over (-56.4%)
DCFCash Flow₹48.2111%Under (+115.2%)
Net Asset ValueAssets₹21.847%Fair (-2.5%)
EV/EBITDAEnterprise₹55.119%Under (+146%)
Earnings YieldEarnings₹22.607%Fair (+0.9%)
ROCE CapitalReturns₹24.567%Fair (+9.6%)
Revenue MultipleRevenue₹34.036%Under (+51.9%)
Consensus (9 models)₹30.83100%Undervalued
Key Drivers: Wide model spread (₹10–₹55) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 24.7%

*Investments are subject to market risks

Investment Snapshot

62
Beardsell Ltd scores 62/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health64/100 · Moderate
ROCE 15.6% GoodROE 12.9% GoodD/E 0.80 ModerateInterest Coverage 0.0x RiskyProfitable 4/5 years Consistent
Smart Money50/100 · Moderate
FII holding stable No changePromoter holding at 52.7% Stable
Earnings Quality50/100 · Moderate
OPM stable around 9% Steady
Quarterly Momentum68/100 · Strong
Revenue (4Q): +8% YoY GrowingProfit (4Q): +14% YoY Positive
Industry Rank80/100 · Strong
P/E 9.9 vs industry 39.6 Cheaper than peersROCE 15.6% vs industry 12.8% Above peers3Y sales CAGR: 13% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 2:42 am

Market Cap 88.2 Cr.
Current Price 22.4
Intrinsic Value₹30.83
High / Low 38.6/20.0
Stock P/E9.89
Book Value 21.8
Dividend Yield0.45 %
ROCE15.6 %
ROE12.9 %
Face Value 2.00
PEG Ratio0.40

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Beardsell Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Beardsell Ltd 88.2 Cr. 22.4 38.6/20.09.89 21.80.45 %15.6 %12.9 % 2.00
Everest Kanto Cylinder Ltd 1,139 Cr. 102 158/90.29.66 1150.69 %11.8 %8.92 % 2.00
AGI Greenpac Ltd 3,253 Cr. 503 1,009/4659.61 3431.39 %19.9 %16.2 % 2.00
Hindustan Tin Works Ltd 97.8 Cr. 94.0 179/87.09.46 2100.85 %7.95 %5.88 % 10.0
Cosmo First Ltd 1,638 Cr. 624 1,307/52611.2 5870.64 %9.77 %9.26 % 10.0
Industry Average1,921.04 Cr295.8439.62189.000.36%12.76%24.70%7.38

All Competitor Stocks of Beardsell Ltd

Quarterly Result

MetricSep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Sales 59.8657.0259.9657.1760.1559.7667.8759.6568.4964.7975.4265.6671.01
Expenses 55.7453.6154.0851.8954.3654.7763.4354.0062.0058.9970.6660.1365.08
Operating Profit 4.123.415.885.285.794.994.445.656.495.804.765.535.93
OPM % 6.88%5.98%9.81%9.24%9.63%8.35%6.54%9.47%9.48%8.95%6.31%8.42%8.35%
Other Income 0.682.950.070.231.120.771.490.130.440.310.350.400.58
Interest 1.021.130.981.051.161.021.280.970.950.940.760.770.88
Depreciation 1.941.331.361.391.492.322.031.891.981.841.921.731.79
Profit before tax 1.843.903.613.074.262.422.622.924.003.332.433.433.84
Tax % 44.02%29.49%10.25%21.50%28.17%25.21%63.74%21.92%21.00%24.32%23.05%15.45%46.61%
Net Profit 1.032.753.242.413.061.810.952.283.162.521.872.902.05
EPS in Rs 0.270.730.860.610.780.460.240.580.800.640.470.740.52

Last Updated: January 2, 2026, 7:02 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 23, 2026, 1:46 pm

MetricMar 2010Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 54140159190168193161132186232245268279
Expenses 52133147172162184148121173214224245256
Operating Profit 1712186912111318212322
OPM % 3%5%8%10%4%5%8%8%7%8%9%9%8%
Other Income 4122412124412
Interest 0566667555543
Depreciation 1445446666787
Profit before tax 5-05100-110411121313
Tax % 33%100%37%43%-171%41%35%221%28%25%34%22%
Net Profit 3-0360-11-0388109
EPS in Rs -0.030.851.490.10-0.200.22-0.110.752.272.092.492.26
Dividend Payout % 0%-468%18%13%177%-90%34%-70%13%4%5%4%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182019-20202020-20212022-20232023-20242024-2025
YoY Net Profit Growth (%)100.00%-100.00%200.00%-100.00%166.67%0.00%25.00%
Change in YoY Net Profit Growth (%)0.00%-200.00%300.00%-300.00%266.67%-166.67%25.00%

Beardsell Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 7 years from 2016-2017 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:7%
5 Years:11%
3 Years:13%
TTM:11%
Compounded Profit Growth
10 Years:38%
5 Years:51%
3 Years:50%
TTM:29%
Stock Price CAGR
10 Years:14%
5 Years:26%
3 Years:1%
1 Year:-19%
Return on Equity
10 Years:8%
5 Years:10%
3 Years:13%
Last Year:13%

Last Updated: September 5, 2025, 12:40 am

Balance Sheet

Last Updated: December 10, 2025, 2:27 am

MonthMar 2010Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 4555666677888
Reserves 16283137363535344351637378
Borrowings 3363735414142382836332931
Other Liabilities 17344345434743464952576566
Total Liabilities 40103115122125128125124128147161175183
Fixed Assets 10465356545559565150646768
CWIP 1321321109201
Investments 0000011011111
Other Assets 2954606568706467768794106113
Total Assets 40103115122125128125124128147161175183

Reserves and Borrowings Chart

Cash Flow

MonthMar 2010Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 311412-01312129151519
Cash from Investing Activity + -4-4-11-4-2-5-2-2-1-13-13-10
Cash from Financing Activity + 21-3-71-7-12-4-7-1-6-7
Net Cash Flow 2-2-00-02-2601-43
Free Cash Flow -1-337-1871172210
CFO/OP 326%18%120%72%35%145%97%127%76%101%97%97%

Free Cash Flow

MonthMar 2010Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-2.00-29.00-25.00-17.00-35.00-32.00-30.00-27.00-15.00-18.00-12.00-6.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2010Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 806966708273758869616172
Inventory Days 314339344438568756545346
Days Payable 11292109941029712316398849886
Cash Conversion Cycle -120-510241481227311631
Working Capital Days 20-16-12-4-11-33-31-231-2814
ROCE %24%15%21%4%7%9%7%11%18%17%15%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 53.79%56.10%56.10%56.10%56.10%56.10%56.10%54.54%54.54%53.89%52.70%52.68%
FIIs 0.00%0.00%0.00%0.00%0.00%0.00%0.00%0.03%0.00%0.01%0.00%0.00%
DIIs 0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.06%0.04%0.04%0.04%
Government 0.29%0.27%0.27%0.27%0.27%0.27%0.27%0.27%0.27%0.27%0.27%0.27%
Public 45.85%43.56%43.56%43.56%43.56%43.57%43.56%45.10%45.13%45.79%46.98%47.00%
No. of Shareholders 10,54012,31811,90512,83414,04714,38915,52716,93716,80215,41715,81915,289

Shareholding Pattern Chart

No. of Shareholders

Beardsell Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 2.002.002.002.002.00
Basic EPS (Rs.) 2.492.102.270.94-0.14
Diluted EPS (Rs.) 2.492.102.270.94-0.14
Cash EPS (Rs.) 4.433.923.932.452.02
Book Value[Excl.RevalReserv]/Share (Rs.) 20.5817.9915.6913.5214.05
Book Value[Incl.RevalReserv]/Share (Rs.) 20.5817.9915.6913.5214.05
Revenue From Operations / Share (Rs.) 68.0562.1061.9349.6847.13
PBDIT / Share (Rs.) 6.076.115.804.024.15
PBIT / Share (Rs.) 4.134.284.142.321.99
PBT / Share (Rs.) 3.223.143.031.040.11
Net Profit / Share (Rs.) 2.492.092.270.75-0.14
NP After MI And SOA / Share (Rs.) 2.492.092.270.75-0.14
PBDIT Margin (%) 8.929.849.368.088.81
PBIT Margin (%) 6.076.896.674.664.22
PBT Margin (%) 4.725.054.892.090.25
Net Profit Margin (%) 3.663.353.661.51-0.30
NP After MI And SOA Margin (%) 3.663.353.661.51-0.30
Return on Networth / Equity (%) 12.1111.5914.455.55-1.02
Return on Capital Employeed (%) 18.2320.6221.8914.339.92
Return On Assets (%) 5.625.115.762.20-0.32
Long Term Debt / Equity (X) 0.060.120.160.140.37
Total Debt / Equity (X) 0.310.420.550.500.80
Asset Turnover Ratio (%) 1.601.591.691.441.02
Current Ratio (X) 1.211.161.091.040.91
Quick Ratio (X) 0.930.850.780.740.65
Inventory Turnover Ratio (X) 11.356.266.465.815.10
Dividend Payout Ratio (NP) (%) 4.014.793.559.99-69.67
Dividend Payout Ratio (CP) (%) 2.252.552.043.064.95
Earning Retention Ratio (%) 95.9995.2196.4590.01169.67
Cash Earning Retention Ratio (%) 97.7597.4597.9696.9495.05
Interest Coverage Ratio (X) 6.605.355.263.152.21
Interest Coverage Ratio (Post Tax) (X) 3.712.823.061.590.92
Enterprise Value (Cr.) 163.39163.8097.2082.5655.25
EV / Net Operating Revenue (X) 0.600.660.410.440.41
EV / EBITDA (X) 6.836.794.475.494.74
MarketCap / Net Operating Revenue (X) 0.540.570.310.310.19
Retention Ratios (%) 95.9895.2096.4490.00169.67
Price / BV (X) 1.801.981.241.170.65
Price / Net Operating Revenue (X) 0.540.570.310.310.19
EarningsYield 0.060.050.110.04-0.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Beardsell Ltd. is a Public Limited Listed company incorporated on 23/11/1936 and has its registered office in the State of Tamil Nadu, India. Company's Corporate Identification Number(CIN) is L65991TN1936PLC001428 and registration number is 001428. Currently company belongs to the Industry of Packaging & Containers. Company's Total Operating Revenue is Rs. 250.51 Cr. and Equity Capital is Rs. 7.89 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Packaging & Containers47 Graemes Road, Chennai (Madras) Tamil Nadu 600006Contact not found
Management
NamePosition Held
Mr. R Gowri ShankerChairman & Non-Exe.Director
Mr. Amrith AnumoluExecutive Director
Mr. Jeyapaul SinghNon Executive Director
Mrs. Anumolu JayashreeWhole Time Director
Mr. Rammohan Anappathur VanchiInd. Non-Executive Director
Mr. Gurram Jagannath ReddyInd. Non-Executive Director
Mr. Mannam MalakondaiahInd. Non-Executive Director

FAQ

What is the intrinsic value of Beardsell Ltd and is it undervalued?

As of 15 April 2026, Beardsell Ltd's intrinsic value is ₹30.83, which is 37.63% higher than the current market price of ₹22.40, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (12.9 %), book value (₹21.8), dividend yield (0.45 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Beardsell Ltd?

Beardsell Ltd is trading at ₹22.40 as of 15 April 2026, with a FY2026-2027 high of ₹38.6 and low of ₹20.0. The stock is currently near its 52-week low. Market cap stands at ₹88.2 Cr..

How does Beardsell Ltd's P/E ratio compare to its industry?

Beardsell Ltd has a P/E ratio of 9.89, which is below the industry average of 39.62. Trading at a steep discount to peers could signal a value opportunity or reflect concerns about the company's fundamentals.

Is Beardsell Ltd financially healthy?

Key indicators for Beardsell Ltd: ROCE of 15.6 % indicates efficient capital utilization. Dividend yield is 0.45 %.

Is Beardsell Ltd profitable and how is the profit trend?

Beardsell Ltd reported a net profit of ₹10 Cr in Mar 2025 on revenue of ₹268 Cr. Compared to ₹3 Cr in Mar 2022, the net profit shows an improving trend.

Does Beardsell Ltd pay dividends?

Beardsell Ltd has a dividend yield of 0.45 % at the current price of ₹22.40. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Beardsell Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports