Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 30 May, 2024|Author: Getaka | Social: X Twitter Profile

Fundamental Analysis of BLS International Services Ltd

About the Company - BLS International Services Ltd

BLS International Services Ltd. is a Public Limited Listed company incorporated on 07/11/1983 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L51909DL1983PLC016907 and registration number is 016907. Currently company belongs to the Industry of Services - Others. Company’s Total Operating Revenue is Rs. 40.27 Cr. and Equity Capital is Rs. 10.25 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
Travel/Tourism/Amusement ParkG-4B-1, Extension, New Delhi Delhi 110001compliance@blsinternational.net
http://www.blsinternational.com
Management
NamePosition Held
Mr. Diwakar AggarwalChairman
Mr. Nikhil GuptaManaging Director
Mr. Shikhar AggarwalJoint Managing Director
Mr. Karan AggarwalExecutive Director
Ms. Shivani MishraIndependent Director
Mr. Sarthak BehuriaIndependent Director
Mr. Ramsharan Prasad SinhaIndependent Director
Mr. Atul SeksariaIndependent Director

Basic Stock Data of BLS International Services Ltd

Last Updated: May 13, 2024, 2:57 pm

Market Cap 12,990 Cr.
Current Price 316
High / Low430/166
Stock P/E45.8
Book Value 23.1
Dividend Yield0.24 %
ROCE31.6 %
ROE29.5 %
Face Value 1.00
PEG Ratio1.19

BLS International Services Ltd Quarterly Results

Month

BLS International Services Ltd Quarterly Chart

BLS International Services Ltd Profit & Loss

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales4505056357898047864788501,5161,678
Expenses4204675516296937004377421,2931,378
Operating Profit3038841601118641108223300
OPM %7%7%13%20%14%11%9%13%15%18%
Other Income003443-1519151927
Interest217131342232
Depreciation5626401912971826
Profit before tax2431531111225548114220299
Tax %1%1%6%13%14%4%-4%2%7%
Net Profit243150971055250111204276
EPS in Rs0.580.751.222.362.571.281.222.724.896.50
Dividend Payout %0%0%7%5%10%20%10%12%15%

BLS International Services Ltd Profit & Loss Yearly Chart

BLS International Services Ltd Growth

Compounded Sales Growth
10 Years:%
5 Years:14%
3 Years:24%
TTM:27%
Compounded Profit Growth
10 Years:%
5 Years:16%
3 Years:38%
TTM:54%
Stock Price CAGR
10 Years:%
5 Years:59%
3 Years:146%
1 Year:97%
Return on Equity
10 Years:%
5 Years:22%
3 Years:22%
Last Year:30%

Last Updated: April 17, 2024, 3:34 am

BLS International Services Ltd Balance Sheet

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital10101010101010104141
Reserves73108155250362418450560762911
Borrowings7695108381111722
Other Liabilities13133610166403852136196
Total Liabilities1031372974704754694986339451,170
Fixed Assets24247849514138112234258
CWIP0000300000
Investments223228282924708892
Other Assets78111187393393400436451623820
Total Assets1031372974704754694986339451,170

BLS International Services Ltd Reserves and Borrowings Chart

BLS International Services Ltd Cash Flow

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 1336485613311645185261
Cash from Investing Activity -11-7-115-27-66-107-22-172-238
Cash from Financing Activity 6-284-2-87-54-9-127
Net Cash Flow8271727-20-4513230

BLS International Services Ltd Financial Efficiency Indicators

MonthMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Debtor Days523498805276108
Inventory Days
Days Payable
Cash Conversion Cycle523498805276108
Working Capital Days283641716451779-1
ROCE %30%31%39%26%21%11%22%32%

BLS International Services Ltd Financial Efficiency Indicators Chart

BLS International Services Ltd Share Holding Pattern

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023
Promoters74.59%74.59%74.59%74.59%74.59%74.59%74.41%74.41%74.41%71.68%71.52%71.52%
FIIs1.22%0.75%0.72%1.47%1.36%4.32%6.67%8.20%7.57%8.46%7.66%7.56%
DIIs0.00%0.00%0.00%0.00%0.00%0.00%0.05%0.05%0.05%0.05%0.07%0.89%
Public24.03%24.51%24.53%23.86%24.01%21.06%18.64%17.30%17.92%19.78%20.49%19.93%
Others0.16%0.16%0.16%0.08%0.04%0.03%0.24%0.06%0.05%0.04%0.26%0.11%
No. of Shareholders31,99739,77842,49043,46841,70257,53162,49985,08187,06888,43596,1191,11,240

BLS International Services Ltd Shareholding Pattern Chart

No. of BLS International Services Ltd Shareholders

BLS International Services Ltd Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)
Nippon India Nifty Smallcap 250 Index Fund658770.241.65
Motilal Oswal Nifty Smallcap 250 Index Fund414090.241.04
SBI Nifty Smallcap 250 Index Fund300910.240.75
ICICI Prudential Nifty Smallcap 250 Index Fund163310.240.41
HDFC NIFTY Smallcap 250 ETF74590.240.19
HDFC Nifty Smallcap 250 Index Fund57850.240.14
Motilal Oswal Nifty 500 Index Fund46340.020.12
Edelweiss Nifty Smallcap 250 Index Fund12800.230.03
Motilal Oswal Nifty 500 ETF2090.020.01

BLS International Services Ltd ROCE Trend

BLS International Services Ltd EPS Trend

BLS International Services Ltd Key Financial Ratios

MonthMar 23Mar 22Mar 21Mar 20Mar 19
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)4.8910.864.905.1110.27
Diluted EPS (Rs.)4.8910.864.905.1110.27
Cash EPS (Rs.)5.4211.565.846.3012.12
Book Value[Excl.RevalReserv]/Share (Rs.)20.3855.6244.8941.8136.36
Book Value[Incl.RevalReserv]/Share (Rs.)20.3855.6244.8941.8136.36
Revenue From Operations / Share (Rs.)36.9182.9646.6976.7378.46
PBDIT / Share (Rs.)5.9011.905.709.4114.74
PBIT / Share (Rs.)5.4511.194.778.2212.88
PBT / Share (Rs.)5.3711.124.725.3511.88
Net Profit / Share (Rs.)4.9710.854.915.1110.27
NP After MI And SOA / Share (Rs.)4.8910.864.905.1210.27
PBDIT Margin (%)15.9714.3412.2012.2618.78
PBIT Margin (%)14.7513.4810.2210.7116.41
PBT Margin (%)14.5413.4010.116.9715.13
Net Profit Margin (%)13.4713.0810.526.6613.08
NP After MI And SOA Margin (%)13.2413.0910.486.6613.09
Return on Networth / Equity (%)25.0019.5210.9012.2328.28
Return on Capital Employeed (%)26.4719.7910.5519.5335.12
Return On Assets (%)21.2317.5610.0611.1722.04
Total Debt / Equity (X)0.000.010.000.000.07
Asset Turnover Ratio (%)0.230.130.070.190.19
Current Ratio (X)5.687.3811.8410.183.87
Quick Ratio (X)5.687.3811.8410.183.87
Dividend Payout Ratio (NP) (%)12.7711.5015.290.000.00
Dividend Payout Ratio (CP) (%)11.6910.7912.870.000.00
Earning Retention Ratio (%)87.2388.5084.710.000.00
Cash Earning Retention Ratio (%)88.3189.2187.130.000.00
Interest Coverage Ratio (X)362.49183.05107.5260.1514.73
Interest Coverage Ratio (Post Tax) (X)310.54168.0293.7351.0411.26
Enterprise Value (Cr.)6359.482070.11668.3559.781022.36
EV / Net Operating Revenue (X)4.192.441.400.071.27
EV / EBITDA (X)26.2516.9911.450.626.77
MarketCap / Net Operating Revenue (X)4.492.811.980.381.46
Retention Ratios (%)87.2288.4984.700.000.00
Price / BV (X)8.474.202.060.693.15
Price / Net Operating Revenue (X)4.492.811.980.381.46
EarningsYield0.020.040.050.170.08

BLS International Services Ltd Profitability Ratios (%)

BLS International Services Ltd Liquidity Ratios

BLS International Services Ltd Liquidity Ratios (%)

BLS International Services Ltd Interest Coverage Ratios (%)

BLS International Services Ltd Valuation Ratios

Fair Value

Fair Value: ₹312.85

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Overvalued: 1.00% compared to the current price ₹316

Intrinsic Value: ₹432.99

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 37.02% compared to the current price ₹316

Last 5 Year EPS CAGR: 38.40%

*Investments are subject to market risks

Strength and Weakness of BLS International Services Ltd Stock

StrengthWeakness
  1. The stock has a high average ROCE of 23.56%, which is a positive sign.
  2. The company has higher reserves (404.90 cr) compared to borrowings (29.60 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (529.90 cr) and profit (107.70 cr) over the years.
  1. The stock has a high average Working Capital Days of 41.78, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 40.56, which may not be favorable.

FAQ

What is the latest fair value of BLS International Services Ltd?

The latest fair value of BLS International Services Ltd is ₹312.85.

What is the Market Cap of BLS International Services Ltd?

The Market Cap of BLS International Services Ltd is 12,990 Cr..

What is the current Stock Price of BLS International Services Ltd as on 18 May 2024?

The current stock price of BLS International Services Ltd as on 18 May 2024 is 316.

What is the High / Low of BLS International Services Ltd stocks in FY 2024?

In FY 2024, the High / Low of BLS International Services Ltd stocks is ₹430/166.

What is the Stock P/E of BLS International Services Ltd?

The Stock P/E of BLS International Services Ltd is 45.8.

What is the Book Value of BLS International Services Ltd?

The Book Value of BLS International Services Ltd is 23.1.

What is the Dividend Yield of BLS International Services Ltd?

The Dividend Yield of BLS International Services Ltd is 0.24 %.

What is the ROCE of BLS International Services Ltd?

The ROCE of BLS International Services Ltd is 31.6 %.

What is the ROE of BLS International Services Ltd?

The ROE of BLS International Services Ltd is 29.5 %.

What is the Face Value of BLS International Services Ltd?

The Face Value of BLS International Services Ltd is 1.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

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 BLS International Services 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