About the Company - BSL Ltd
BSL Ltd. is a Public Limited Listed company incorporated on 24/10/1970 and has its registered office in the State of Rajasthan, India. Company’s Corporate Identification Number(CIN) is L24302RJ1970PLC002266 and registration number is 002266. Currently Company is involved in the business activities of Weaving, manufacturing of man-made fiber and man-made mixture fabrics.. Company’s Total Operating Revenue is Rs. 435.84 Cr. and Equity Capital is Rs. 10.29 Cr. for the Year ended 31/03/2022.
Management |
---|
Name | Position Held |
---|
Mr. Arun Churiwal | Chairman |
Mr. Nivedan Churiwal | Managing Director |
Mr. Ravi Jhunjhunwala | Director |
Mr. Shekhar Agarwal | Director |
Mr. Praveen Jain | Director & CFO |
Mr. Amar Nath Choudhary | Independent Director |
Mr. Giriraj Prasad Singhal | Independent Director |
Mrs. Abhilasha Mimani | Independent Director |
Mr. Jagdish Chandra Laddha | Independent Director |
Mr. Sushil Jhunjhunwala | Independent Director |
BSL Ltd. Share Price Update |
---|
Share Price | Value |
---|
Today | ₹185.00 |
Previous Day | ₹184.00 |
Basic Stock Data of BSL Ltd
BSL Ltd Quarterly Results
Month | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|
Sales | 94.32 | 88.80 | 91.64 | 86.41 | 116.39 | 111.62 | 121.42 | 112.32 | 132.72 | 107.96 | 118.73 | 160.42 | 178.69 |
Expenses | 84.41 | 79.68 | 82.42 | 78.16 | 105.16 | 101.08 | 111.52 | 102.02 | 119.51 | 93.04 | 103.72 | 145.36 | 162.85 |
Operating Profit | 9.91 | 9.12 | 9.22 | 8.25 | 11.23 | 10.54 | 9.90 | 10.30 | 13.21 | 14.92 | 15.01 | 15.06 | 15.84 |
OPM % | 10.51% | 10.27% | 10.06% | 9.55% | 9.65% | 9.44% | 8.15% | 9.17% | 9.95% | 13.82% | 12.64% | 9.39% | 8.86% |
Other Income | 0.05 | 0.02 | 0.52 | 0.99 | 0.11 | 0.03 | 0.38 | 0.36 | 0.19 | 0.10 | -1.84 | 0.36 | 0.21 |
Interest | 4.52 | 4.39 | 3.53 | 2.93 | 3.13 | 3.64 | 4.22 | 4.36 | 4.10 | 5.41 | 4.95 | 7.45 | 7.78 |
Depreciation | 3.09 | 3.03 | 2.94 | 2.91 | 2.92 | 2.89 | 2.79 | 2.86 | 2.75 | 2.72 | 2.53 | 4.73 | 4.70 |
Profit before tax | 2.35 | 1.72 | 3.27 | 3.40 | 5.29 | 4.04 | 3.27 | 3.44 | 6.55 | 6.89 | 5.69 | 3.24 | 3.57 |
Tax % | -9.36% | 15.12% | 2.45% | 25.59% | 26.47% | 35.40% | 24.46% | 20.06% | 22.60% | 22.64% | 33.74% | 29.63% | 29.41% |
Net Profit | 2.57 | 1.46 | 3.19 | 2.53 | 3.88 | 2.61 | 2.46 | 2.74 | 5.07 | 5.33 | 3.77 | 2.27 | 2.52 |
EPS in Rs | 2.50 | 1.42 | 3.10 | 2.46 | 3.77 | 2.54 | 2.39 | 2.66 | 4.93 | 5.18 | 3.66 | 2.21 | 2.45 |
BSL Ltd Profit & Loss
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM |
---|
Sales | 304 | 295 | 338 | 380 | 378 | 440 | 403 | 437 | 390 | 321 | 436 | 472 | 520 |
Expenses | 272 | 263 | 304 | 342 | 342 | 404 | 373 | 407 | 361 | 292 | 396 | 418 | 462 |
Operating Profit | 32 | 32 | 34 | 38 | 36 | 36 | 30 | 31 | 29 | 29 | 40 | 53 | 58 |
OPM % | 11% | 11% | 10% | 10% | 10% | 8% | 7% | 7% | 7% | 9% | 9% | 11% | 11% |
Other Income | 1 | 1 | 2 | 2 | 3 | 4 | 3 | 4 | 1 | 1 | 2 | -1 | -1 |
Interest | 19 | 18 | 17 | 14 | 14 | 15 | 14 | 18 | 18 | 17 | 14 | 19 | 22 |
Depreciation | 14 | 15 | 15 | 20 | 14 | 16 | 17 | 16 | 13 | 12 | 12 | 11 | 13 |
Profit before tax | 1 | 0 | 4 | 6 | 11 | 9 | 2 | 1 | -1 | 1 | 16 | 23 | 22 |
Tax % | 80% | -30% | 13% | -28% | 35% | 35% | 41% | 25% | 290% | -10% | 28% | 25% | |
Net Profit | 0 | 0 | 3 | 7 | 7 | 6 | 1 | 1 | 2 | 1 | 11 | 17 | 16 |
EPS in Rs | 0.13 | 0.34 | 3.26 | 6.99 | 6.92 | 5.75 | 1.00 | 0.85 | 1.61 | 1.32 | 11.15 | 16.43 | 15.98 |
Dividend Payout % | 0% | 0% | 31% | 17% | 17% | 21% | 100% | 0% | 0% | 0% | 11% | 9% | |
BSL Ltd Profit & Loss Yearly Chart
BSL Ltd Growth
|
Compounded Sales Growth |
---|
10 Years:: | 5% |
5 Years:: | 3% |
3 Years:: | 7% |
TTM:: | 18% |
BSL Ltd Growth
|
Compounded Profit Growth |
---|
10 Years:: | 48% |
5 Years:: | 142% |
3 Years:: | 122% |
TTM:: | 19% |
BSL Ltd Growth
|
Stock Price CAGR |
---|
10 Years:: | 27% |
5 Years:: | 31% |
3 Years:: | 80% |
1 Year:: | -22% |
BSL Ltd Growth
|
Return on Equity |
---|
10 Years:: | 7% |
5 Years:: | 8% |
3 Years:: | 12% |
Last Year:: | 19% |
BSL Ltd Balance Sheet
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Sep 2023 |
---|
Equity Capital | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Reserves | 51 | 53 | 57 | 57 | 63 | 69 | 67 | 66 | 65 | 68 | 79 | 94 | 97 |
Borrowings | 149 | 155 | 142 | 144 | 139 | 177 | 211 | 172 | 161 | 161 | 186 | 346 | 377 |
Other Liabilities | 52 | 48 | 53 | 42 | 42 | 70 | 47 | 78 | 84 | 49 | 77 | 89 | 87 |
Total Liabilities | 263 | 267 | 261 | 254 | 255 | 326 | 335 | 327 | 321 | 288 | 352 | 538 | 571 |
Fixed Assets | 118 | 118 | 107 | 94 | 106 | 111 | 115 | 100 | 89 | 78 | 74 | 229 | 224 |
CWIP | 0 | 0 | 0 | 3 | 2 | 4 | 1 | 1 | 0 | 0 | 7 | 0 | 2 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Assets | 145 | 148 | 154 | 156 | 146 | 211 | 220 | 226 | 231 | 210 | 270 | 309 | 345 |
Total Assets | 263 | 267 | 261 | 254 | 255 | 326 | 335 | 327 | 321 | 288 | 352 | 538 | 571 |
BSL Ltd Reserves and Borrowings Chart
BSL Ltd Cash Flow
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|
Cash from Operating Activity | 29 | 25 | 32 | 24 | 44 | 11 | 37 | 20 | 29 | 17 | 3 | 19 |
Cash from Investing Activity | -18 | -16 | -4 | -14 | -26 | -24 | -17 | -0 | -2 | -1 | -15 | -160 |
Cash from Financing Activity | -11 | -10 | -27 | -11 | -18 | 13 | -21 | -20 | -27 | -15 | 13 | 141 |
Net Cash Flow | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 |
|
BSL Ltd Financial Efficiency Indicators
Month | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 |
---|
Debtor Days | 62 | 59 | 53 | 57 | 57 | 72 | 78 | 70 | 65 | 79 | 75 | 75 |
Inventory Days | 175 | 205 | 163 | 136 | 128 | 177 | 206 | 190 | 266 | 272 | 244 | 305 |
Days Payable | 61 | 58 | 51 | 28 | 24 | 68 | 25 | 76 | 102 | 48 | 82 | 76 |
Cash Conversion Cycle | 176 | 206 | 166 | 165 | 162 | 181 | 260 | 184 | 229 | 303 | 237 | 304 |
Working Capital Days | 114 | 117 | 102 | 98 | 89 | 111 | 154 | 119 | 136 | 188 | 156 | 173 |
ROCE % | 9% | 9% | 10% | 9% | 12% | 10% | 5% | 6% | 7% | 8% | 12% | 12% |
BSL Ltd Financial Efficiency Indicators Chart
BSL Ltd Share Holding Pattern
Month | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 |
---|
Promoters | 56.44% | 56.44% | 56.44% | 56.44% | 56.44% | 56.44% | 56.44% | 56.44% | 56.44% | 56.72% | 56.72% | 56.72% |
FIIs | 0.00% | 0.00% | 0.00% | 0.01% | 0.07% | 0.00% | 0.00% | 0.02% | 0.00% | 0.00% | 0.00% | 0.00% |
DIIs | 4.14% | 4.14% | 3.17% | 2.29% | 2.30% | 2.30% | 2.30% | 2.29% | 2.29% | 2.29% | 2.29% | 2.30% |
Public | 39.42% | 39.42% | 40.39% | 41.25% | 41.19% | 41.26% | 41.26% | 41.23% | 41.26% | 40.99% | 40.99% | 41.00% |
No. of Shareholders | 10,187 | 10,093 | 11,570 | 11,706 | 11,561 | 11,575 | 12,147 | 12,014 | 10,776 | 10,248 | 10,035 | 9,704 |
BSL Ltd Shareholding Pattern Chart
No. of BSL Ltd Shareholders
This stock is not held by any mutual fund
BSL Ltd Key Financial Ratios
Month | Mar 23 | Mar 22 | Mar 21 | Mar 20 | Mar 19 |
---|
FaceValue | 10.00 | 10.00 | 10.00 | 10.00 | 10.00 |
Basic EPS (Rs.) | 16.43 | 11.15 | 1.32 | 1.62 | 0.85 |
Diluted EPS (Rs.) | 16.43 | 11.15 | 1.32 | 1.62 | 0.85 |
Cash EPS (Rs.) | 26.98 | 22.34 | 13.14 | 14.31 | 16.41 |
Book Value[Excl.RevalReserv]/Share (Rs.) | 101.12 | 86.77 | 76.06 | 72.92 | 74.57 |
Book Value[Incl.RevalReserv]/Share (Rs.) | 101.12 | 86.77 | 76.06 | 72.92 | 74.57 |
Dividend / Share (Rs.) | 1.50 | 1.20 | 0.00 | 0.00 | 0.00 |
Revenue From Operations / Share (Rs.) | 458.35 | 423.46 | 312.30 | 378.97 | 424.89 |
PBDIT / Share (Rs.) | 52.85 | 40.25 | 29.32 | 29.74 | 33.70 |
PBIT / Share (Rs.) | 42.29 | 29.06 | 17.50 | 17.05 | 18.13 |
PBT / Share (Rs.) | 21.92 | 15.53 | 1.20 | -0.84 | 1.13 |
Net Profit / Share (Rs.) | 16.43 | 11.15 | 1.32 | 1.62 | 0.84 |
PBDIT Margin (%) | 11.52 | 9.50 | 9.38 | 7.84 | 7.93 |
PBIT Margin (%) | 9.22 | 6.86 | 5.60 | 4.49 | 4.26 |
PBT Margin (%) | 4.78 | 3.66 | 0.38 | -0.22 | 0.26 |
Net Profit Margin (%) | 3.58 | 2.63 | 0.42 | 0.42 | 0.19 |
Return on Networth / Equity (%) | 16.24 | 12.85 | 1.73 | 2.21 | 1.13 |
Return on Capital Employeed (%) | 16.10 | 21.32 | 15.38 | 16.58 | 15.76 |
Return On Assets (%) | 3.14 | 3.26 | 0.47 | 0.51 | 0.26 |
Long Term Debt / Equity (X) | 1.53 | 0.50 | 0.41 | 0.30 | 0.37 |
Total Debt / Equity (X) | 3.32 | 2.08 | 1.91 | 2.07 | 2.04 |
Asset Turnover Ratio (%) | 1.06 | 1.36 | 1.06 | 1.20 | 1.32 |
Current Ratio (X) | 1.14 | 1.22 | 1.22 | 1.07 | 1.07 |
Quick Ratio (X) | 0.44 | 0.54 | 0.53 | 0.41 | 0.50 |
Inventory Turnover Ratio (X) | 1.46 | 1.61 | 0.96 | 1.46 | 1.78 |
Interest Coverage Ratio (%) | 2.89 | 2.97 | 1.80 | 1.66 | 1.98 |
Interest Coverage Ratio (Post Tax) (%) | 2.01 | 1.82 | 1.08 | 1.09 | 1.05 |
Enterprise Value (Cr.) | 504.31 | 300.53 | 183.07 | 174.50 | 201.10 |
EV / Net Operating Revenue (X) | 1.07 | 0.68 | 0.56 | 0.44 | 0.45 |
EV / EBITDA (X) | 9.27 | 7.25 | 6.07 | 5.70 | 5.80 |
MarketCap / Net Operating Revenue (X) | 0.33 | 0.26 | 0.10 | 0.05 | 0.10 |
Price / BV (X) | 1.53 | 1.29 | 0.43 | 0.26 | 0.58 |
Price / Net Operating Revenue (X) | 0.33 | 0.26 | 0.10 | 0.05 | 0.10 |
EarningsYield | 0.10 | 0.09 | 0.04 | 0.08 | 0.01 |
BSL Ltd Profitability Ratios (%)
BSL Ltd Liquidity Ratios (%)
BSL Ltd Interest Coverage Ratios (%)
Data is incomplete for fair value calculation.
Strength and Weakness of BSL Ltd Stock
Strength | Weakness |
---|
The stock has a high average ROCE, which is a positive sign. The company has shown consistent growth in sales and profit over the years. | The stock has a high average Working Capital Days, which may not be favorable. The stock has a high average Cash Conversion Cycle, which may not be favorable. The company has higher borrowings compared to reserves, which may suggest financial risk. |