♥
ISIN : INE164A01016
NSE : BALMLAWRIE
BSE : 523319
Face Value : 10
Industry : Diversified
EPS : 15.30
EPS (TTM) : 15.68
Price to Earning (P/E) : 12.07
Book Value : 106.48
Price to Bookvalue (P/B) : 1.73
Dividend Yield : 5 %
Return on Equity (ROE) : 11.38 %
Return on Capital Employed (ROCE) : 16.17 %
Balmer Lawrie & Company Limited
ISIN : INE164A01016
NSE : BALMLAWRIE
BSE : 523319
Face Value : 10
Industry : Diversified
EPS : 15.30
EPS (TTM) : 15.68
Price to Earning (P/E) : 12.07
Book Value : 106.48
Price to Bookvalue (P/B) : 1.73
Dividend Yield : 5 %
Return on Equity (ROE) : 11.38 %
Return on Capital Employed (ROCE) : 16.17 %
Balmer Lawrie share price(02-Apr-2026) | |
|---|---|
| Open / Close | 0 - 0 NAN % |
| Low / High | 0 - 0 NAN % |
| Trade Volume | 0 |
| 52 Week Low / High | 0 - 0 NAN % |
| Open / Close | 155 - 159.5 2.9 % |
| Low / High | 152.95 - 159.7 4.4 % |
| Trade Volume | 11,604 |
| 52 Week Low / High | 148.35 - 238 60.4 % |
-
YOU MAY ALSO LIKE
- How much money do you need to retire
Know how much money do you need to retire, before how much to invest ? - Stock market course tutorial
Stock Market Investment Course explained in simple words. - CAGR Calculator
Check your investment returns using our CAGR / Investment Growth Calculator - Low PE ratio stocks
Undervalued, low PE ratio stocks on Stock exchange NSE and BSE - High dividend stocks
High dividend yield stocks on Stock exchange NSE and BSE - Share Market basics for beginners
Share Market jargons in simple terms
CONSOLIDATED QUARTERLY RESULT FOR BALMER LAWRIE & COMPANY LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 5753.56 | 6479.99 | 5514.31 | 5140.07 | 6080.47 | 5922.95 | 5856.1 | 5846.33 | 5766.88 | 6381.64 |
| Total Income | 5908.44 | 6562.78 | 5591.45 | 5174.82 | 6252.14 | 6024.74 | 5982.21 | 5951.73 | 5943.92 | 6504.6 |
| Total Expenditure | 5110.88 | 5866.79 | 5128.04 | 4639.87 | 5555.94 | 5275.65 | 5107.09 | 5110.86 | 4851.98 | 5742.3 |
| Other Income | 154.89 | 82.79 | 77.14 | 34.75 | 171.67 | 101.8 | 126.1 | 105.4 | 177.03 | 122.97 |
| Operating Profit | 797.56 | 695.99 | 463.41 | 534.95 | 696.2 | 749.09 | 875.12 | 840.87 | 1091.94 | 762.3 |
| Interest | 31.9 | 46.66 | 36.73 | 50.95 | 45.06 | 62.68 | 45.18 | 54.5 | 58.14 | 61.23 |
| PBDT | 765.66 | 649.33 | 426.68 | 484 | 651.14 | 686.41 | 829.94 | 786.37 | 1033.8 | 701.07 |
| Depreciation | 140.66 | 140.77 | 138.9 | 144.47 | 143.81 | 148.56 | 144.48 | 144.02 | 154.56 | 145 |
| Profit Before Tax | 625 | 508.56 | 287.78 | 339.53 | 507.33 | 537.85 | 685.46 | 642.35 | 879.24 | 556.07 |
| Tax | 266.3 | 111.82 | 106.88 | 97.64 | 258.09 | 120.89 | 210.29 | 152.19 | 268.44 | 110.51 |
| Profit After Tax | 358.7 | 396.74 | 180.9 | 241.89 | 249.24 | 416.96 | 475.17 | 490.16 | 610.8 | 445.56 |
| Net Profit | 358.7 | 396.74 | 180.9 | 241.89 | 249.24 | 416.96 | 475.17 | 490.16 | 610.8 | 445.56 |
| Equity Capital | 1710.04 | 1710.04 | 1710.04 | 1710.04 | 1710.04 | 1710.04 | 1710.04 | 1710.04 | 1710.04 | 1710.04 |
| Face Value (IN RS) | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Calculated EPS | 2.76 | 3.28 | 2.05 | 2.11 | 2.61 | 3.35 | 3.73 | 3.9 | 4.31 | 3.73 |
| Diluted Eps After Extraordinary Items | 2.76 | 3.28 | 2.06 | 2.1 | 2.61 | 3.35 | 3.74 | 3.89 | 4.32 | 3.73 |
| Diluted Eps Before Extraordinary Items | 2.76 | 3.28 | 2.06 | 2.1 | 2.61 | 3.35 | 3.74 | 3.89 | 4.32 | 3.73 |
STANDALONE QUARTERLY RESULT FOR BALMER LAWRIE & COMPANY LIMITED
| Date End | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| No of months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months | 3 months |
| Net Sales | 5720.45 | 6447.37 | 5483.81 | 5111.17 | 6057.45 | 5886.77 | 5811.49 | 5794.63 | 5693.01 | 6312.82 |
| Total Income | 6073.25 | 6530.48 | 5619.11 | 5145.48 | 6535.84 | 5989.09 | 5984.17 | 5901.34 | 6167.05 | 6436.23 |
| Total Expenditure | 5099.95 | 5858.09 | 5119.19 | 4628.7 | 5544.48 | 5253.01 | 5079.06 | 5085.36 | 5220.12 | 5698.72 |
| Other Income | 352.8 | 83.12 | 135.3 | 34.32 | 478.4 | 102.32 | 172.68 | 106.71 | 474.04 | 123.41 |
| Operating Profit | 973.3 | 672.39 | 499.92 | 516.78 | 991.36 | 736.08 | 905.11 | 815.98 | 946.93 | 737.51 |
| Interest | 11.7 | 26.8 | 16.19 | 29.61 | 25.57 | 40.85 | 23.63 | 33.17 | 37.31 | 41.1 |
| PBDT | 961.6 | 645.59 | 483.73 | 487.17 | 965.79 | 695.23 | 881.48 | 782.81 | 909.62 | 696.41 |
| Depreciation | 118.5 | 118.39 | 115.76 | 115.77 | 119.34 | 120.75 | 117.35 | 116.85 | 127.63 | 118.06 |
| Profit Before Tax | 843.1 | 527.2 | 367.97 | 371.4 | 846.45 | 574.48 | 764.13 | 665.96 | 781.99 | 578.35 |
| Tax | 266.3 | 111.82 | 106.88 | 97.64 | 258.09 | 120.89 | 210.29 | 152.19 | 268.44 | 110.51 |
| Profit After Tax | 576.8 | 415.38 | 261.09 | 273.76 | 588.36 | 453.59 | 553.84 | 513.77 | 513.55 | 467.84 |
| Net Profit | 576.8 | 415.38 | 261.09 | 273.76 | 588.36 | 453.59 | 553.84 | 513.77 | 513.55 | 467.84 |
| Equity Capital | 1710.04 | 1710.04 | 1710.04 | 1710.04 | 1710.04 | 1710.04 | 1710.04 | 1710.04 | 1710.04 | 1710.04 |
| Face Value (IN RS) | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| Calculated EPS | 3.37 | 2.43 | 1.53 | 1.6 | 3.44 | 2.65 | 3.24 | 3 | 3 | 2.74 |
| Diluted Eps After Extraordinary Items | 3.37 | 2.43 | 1.53 | 1.6 | 3.44 | 2.65 | 3.24 | 3.01 | 3 | 2.74 |
| Diluted Eps Before Extraordinary Items | 3.37 | 2.43 | 1.53 | 1.6 | 3.44 | 2.65 | 3.24 | 3.01 | 3 | 2.74 |
CONSOLIDATED ANNUAL RESULT FOR BALMER LAWRIE & COMPANY LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 20553.4 | 23214.8 | 23392.3 |
| Total Income | 20924.6 | 23581.2 | 23902.6 |
| Total Expenditure | 18862.9 | 21190.7 | 20345.6 |
| Other Income | 371.15 | 366.34 | 510.33 |
| Operating Profit | 2061.74 | 2390.52 | 3557.01 |
| Interest | 135.89 | 179.4 | 220.5 |
| PBDT | 1925.85 | 2211.12 | 3336.51 |
| Depreciation | 557.92 | 567.95 | 591.62 |
| Profit Before Tax | 1367.93 | 1643.17 | 2744.89 |
| Tax | 473.38 | 574.43 | 751.82 |
| Profit After Tax | 894.55 | 1068.74 | 1993.07 |
| Net Profit | 894.55 | 1068.74 | 1993.07 |
| Equity Capital | 1710.04 | 1710.04 | 1710.04 |
| Face Value (IN RS) | 10 | 10 | 10 |
| Calculated EPS | 8.07 | 10.05 | 15.3 |
| Diluted Eps After Extraordinary Items | 8.07 | 10.05 | 15.3 |
| Diluted Eps Before Extraordinary Items | 8.07 | 10.05 | 15.3 |
STANDALONE ANNUAL RESULT FOR BALMER LAWRIE & COMPANY LIMITED
| Date End | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|
| No of months | 12 months | 12 months | 12 months |
| Net Sales | 20424.5 | 23099.8 | 23185.9 |
| Total Income | 21048.5 | 23830.9 | 24041.7 |
| Total Expenditure | 18821.7 | 21150.5 | 20637.6 |
| Other Income | 623.97 | 731.12 | 855.75 |
| Operating Profit | 2226.81 | 2680.45 | 3404.09 |
| Interest | 58 | 98.17 | 134.96 |
| PBDT | 2168.81 | 2582.28 | 3269.13 |
| Depreciation | 467.36 | 469.26 | 482.59 |
| Profit Before Tax | 1701.45 | 2113.02 | 2786.54 |
| Tax | 473.38 | 574.43 | 751.82 |
| Profit After Tax | 1228.07 | 1538.59 | 2034.72 |
| Net Profit | 1228.07 | 1538.59 | 2034.72 |
| Equity Capital | 1710.04 | 1710.04 | 1710.04 |
| Face Value (IN RS) | 10 | 10 | 10 |
| Calculated EPS | 7.18 | 9 | 11.9 |
| Diluted Eps After Extraordinary Items | 7.18 | 9 | 11.9 |
| Diluted Eps Before Extraordinary Items | 7.18 | 9 | 11.9 |
CONSOLIDATED PROFIT / LOSS FOR BALMER LAWRIE & COMPANY LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 1528.98 Cr | 2055.35 Cr | 2321.48 Cr | 2339.23 Cr |
| Sales | 866.96 Cr | 1283.61 Cr | 1353.45 Cr | 1437.98 Cr |
| Processing Charges / Service Income | 611.6 Cr | 707.91 Cr | 856.66 Cr | 755.03 Cr |
| Net Sales | 1528.98 Cr | 2055.35 Cr | 2321.48 Cr | 2339.23 Cr |
| Increase/Decrease in Stock | 34.03 Lk | -4.69 Cr | -13.77 Cr | 2.54 Cr |
| Raw Material Consumed | 986.41 Cr | 1439.58 Cr | 1637.4 Cr | 1540.99 Cr |
| Opening Raw Materials | 91.47 Cr | 107.33 Cr | 142.26 Cr | 131 Cr |
| Purchases Raw Materials | 998.67 Cr | 1461.74 Cr | 1588.81 Cr | 1480.41 Cr |
| Closing Raw Materials | 107.33 Cr | 142.26 Cr | 131 Cr | 121.92 Cr |
| Other Direct Purchases / Brought in cost | 3.6 Cr | 12.77 Cr | 37.34 Cr | 51.5 Cr |
| Power & Fuel Cost | 28.41 Cr | 34.95 Cr | 38.82 Cr | 40.26 Cr |
| Electricity & Power | 28.41 Cr | 34.95 Cr | 38.82 Cr | 40.26 Cr |
| Employee Cost | 215.98 Cr | 225.45 Cr | 248.48 Cr | 239.78 Cr |
| Salaries, Wages & Bonus | 176.82 Cr | 183.15 Cr | 193.24 Cr | 184.83 Cr |
| Contributions to EPF & Pension Funds | 21.86 Cr | 20.93 Cr | 21.68 Cr | 22.81 Cr |
| Workmen and Staff Welfare Expenses | 17.3 Cr | 21.37 Cr | 33.56 Cr | 32.14 Cr |
| Other Manufacturing Expenses | 39.99 Cr | 52.27 Cr | 51.04 Cr | 55.16 Cr |
| Repairs and Maintenance | 16.42 Cr | 25.47 Cr | 23.12 Cr | 22.78 Cr |
| General and Administration Expenses | 67.66 Cr | 75.94 Cr | 89.89 Cr | 86.58 Cr |
| Rent , Rates & Taxes | 8.83 Cr | 9.22 Cr | 21.83 Cr | 13.51 Cr |
| Insurance | 3.56 Cr | 3.82 Cr | 4.25 Cr | 4.33 Cr |
| Printing and stationery | 1.31 Cr | 1.52 Cr | 1.96 Cr | 1.82 Cr |
| Traveling and conveyance | 3.25 Cr | 4.89 Cr | 8.99 Cr | 10.87 Cr |
| Selling and Distribution Expenses | 8.38 Cr | 9.46 Cr | 16.05 Cr | 16.47 Cr |
| Sales Commissions & Incentives | 3.53 Cr | 3.51 Cr | 4.47 Cr | 3.47 Cr |
| Freight and Forwarding | 1.49 Cr | 1.47 Cr | 1.67 Cr | 1.67 Cr |
| Miscellaneous Expenses | 68.45 Cr | 60.84 Cr | 64.72 Cr | 87.46 Cr |
| Bad debts /advances written off | 21.06 Cr | 7.95 Cr | 14.74 Cr | 7.2 Cr |
| Provision for doubtful debts | 9.56 Cr | 8.53 Cr | 9.71 Cr | 5.4 Cr |
| Loss on disposal of fixed assets(net) | 4.16 Lk | 14.41 Lk | 2.48 Lk | 5.57 Lk |
| Loss on foreign exchange fluctuations | 61.12 Lk | 0 | 0 | 0 |
| Total Expenditure | 1415.62 Cr | 1893.8 Cr | 2132.65 Cr | 2069.24 Cr |
| Other Income | 76.36 Cr | 44.63 Cr | 50.21 Cr | 85.71 Cr |
| Interest Received | 29.22 Cr | 17.73 Cr | 16.48 Cr | 35.81 Cr |
| Dividend Received | 6.15 Lk | 1.5 Lk | 4.18 Lk | 8.01 Lk |
| Profit on sale of Fixed Assets | 15.77 Lk | 3.58 Cr | 1.33 Cr | 33.11 Lk |
| Profits on sale of Investments | 49.2 Lk | 0 | 0 | 0 |
| Provision Written Back | 42.36 Cr | 16.18 Cr | 24.5 Cr | 42.3 Cr |
| Foreign Exchange Gains | 0 | 1.02 Cr | 1.83 Cr | 2.06 Cr |
| Operating Profit | 189.72 Cr | 206.17 Cr | 239.05 Cr | 355.7 Cr |
| Interest | 11.92 Cr | 13.59 Cr | 17.94 Cr | 22.05 Cr |
| Bank Charges etc | 89.47 Lk | 1.38 Cr | 5.1 Cr | 6.71 Cr |
| PBDT | 177.81 Cr | 192.58 Cr | 221.11 Cr | 333.65 Cr |
| Depreciation | 55.02 Cr | 55.79 Cr | 56.79 Cr | 59.16 Cr |
| Profit Before Taxation & Exceptional Items | 122.78 Cr | 136.79 Cr | 164.32 Cr | 274.49 Cr |
| Profit Before Tax | 122.78 Cr | 136.79 Cr | 164.32 Cr | 274.49 Cr |
| Provision for Tax | 40.19 Cr | 47.34 Cr | 57.44 Cr | 75.18 Cr |
| Current Income Tax | 38.79 Cr | 45.69 Cr | 57.26 Cr | 86.01 Cr |
| Deferred Tax | 6.67 Cr | 1.65 Cr | 4.48 Cr | -10.83 Cr |
| Profit After Tax | 82.59 Cr | 89.45 Cr | 106.87 Cr | 199.31 Cr |
| Minority Interest | 0 | 0 | 0 | -4.15 Cr |
| Share of Associate | 32.7 Cr | 45.3 Cr | 60.76 Cr | 58.09 Cr |
| Consolidated Net Profit | 115.3 Cr | 134.76 Cr | 167.64 Cr | 253.24 Cr |
| Profit Balance B/F | 1058.32 Cr | 1048.76 Cr | 1100.27 Cr | 1203.67 Cr |
| Appropriations | 1173.62 Cr | 1183.51 Cr | 1267.9 Cr | 1456.91 Cr |
| Other Appropriation | 124.86 Cr | 82.69 Cr | 64.24 Cr | 111.6 Cr |
| Equity Dividend % | 60 | 65 | 75 | 85 |
| Earnings Per Share | 6.74 | 7.88 | 9.8 | 14.81 |
| Adjusted EPS | 6.74 | 7.88 | 9.8 | 14.81 |
STANDALONE PROFIT / LOSS FOR BALMER LAWRIE & COMPANY LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Gross Sales | 1522.1 Cr | 2042.45 Cr | 2309.98 Cr | 2318.59 Cr |
| Sales | 866.97 Cr | 1283.63 Cr | 1353.45 Cr | 1437.98 Cr |
| Processing Charges / Service Income | 604.7 Cr | 695 Cr | 845.14 Cr | 734.39 Cr |
| Net Sales | 1522.1 Cr | 2042.45 Cr | 2309.98 Cr | 2318.59 Cr |
| Increase/Decrease in Stock | 34.03 Lk | -4.69 Cr | -13.77 Cr | 2.54 Cr |
| Raw Material Consumed | 987.22 Cr | 1439.73 Cr | 1637.89 Cr | 1535.65 Cr |
| Opening Raw Materials | 91.47 Cr | 107.33 Cr | 142.26 Cr | 131 Cr |
| Purchases Raw Materials | 999.48 Cr | 1461.89 Cr | 1589.3 Cr | 1475.07 Cr |
| Closing Raw Materials | 107.33 Cr | 142.26 Cr | 131 Cr | 121.92 Cr |
| Other Direct Purchases / Brought in cost | 3.6 Cr | 12.77 Cr | 37.34 Cr | 51.5 Cr |
| Power & Fuel Cost | 26.73 Cr | 33.12 Cr | 36.84 Cr | 37.92 Cr |
| Electricity & Power | 26.73 Cr | 33.12 Cr | 36.84 Cr | 37.92 Cr |
| Employee Cost | 215.2 Cr | 224.81 Cr | 247.76 Cr | 239.01 Cr |
| Salaries, Wages & Bonus | 176.21 Cr | 182.67 Cr | 192.65 Cr | 184.17 Cr |
| Contributions to EPF & Pension Funds | 21.76 Cr | 20.84 Cr | 21.58 Cr | 22.72 Cr |
| Workmen and Staff Welfare Expenses | 17.23 Cr | 21.31 Cr | 33.53 Cr | 32.12 Cr |
| Other Manufacturing Expenses | 39.37 Cr | 51.68 Cr | 50.57 Cr | 54.64 Cr |
| Repairs and Maintenance | 15.94 Cr | 24.98 Cr | 22.7 Cr | 22.28 Cr |
| General and Administration Expenses | 67.22 Cr | 75.38 Cr | 89.26 Cr | 85.95 Cr |
| Rent , Rates & Taxes | 8.8 Cr | 9.04 Cr | 21.61 Cr | 13.41 Cr |
| Insurance | 3.32 Cr | 3.57 Cr | 4.01 Cr | 4.07 Cr |
| Printing and stationery | 1.3 Cr | 1.5 Cr | 1.95 Cr | 1.8 Cr |
| Traveling and conveyance | 3.16 Cr | 4.82 Cr | 8.89 Cr | 10.73 Cr |
| Selling and Distribution Expenses | 8.38 Cr | 9.46 Cr | 16.05 Cr | 16.47 Cr |
| Sales Commissions & Incentives | 3.53 Cr | 3.51 Cr | 4.47 Cr | 3.47 Cr |
| Freight and Forwarding | 1.49 Cr | 1.47 Cr | 1.67 Cr | 1.67 Cr |
| Miscellaneous Expenses | 68.08 Cr | 70.97 Cr | 64.03 Cr | 126.26 Cr |
| Bad debts /advances written off | 21.06 Cr | 7.95 Cr | 14.74 Cr | 7.2 Cr |
| Provision for doubtful debts | 9.56 Cr | 8.53 Cr | 9.71 Cr | 5.4 Cr |
| Loss on disposal of fixed assets(net) | 4.16 Lk | 14.41 Lk | 2.48 Lk | 5.57 Lk |
| Loss on foreign exchange fluctuations | 61.31 Lk | 0 | 0 | 0 |
| Total Expenditure | 1412.53 Cr | 1900.47 Cr | 2128.63 Cr | 2098.44 Cr |
| Other Income | 97.77 Cr | 69.91 Cr | 86.69 Cr | 120.26 Cr |
| Interest Received | 29.46 Cr | 17.97 Cr | 16.72 Cr | 36.37 Cr |
| Dividend Received | 21.29 Cr | 25.16 Cr | 36.48 Cr | 34.38 Cr |
| Profit on sale of Fixed Assets | 15.77 Lk | 3.58 Cr | 1.33 Cr | 33.11 Lk |
| Profits on sale of Investments | 49.2 Lk | 0 | 0 | 0 |
| Provision Written Back | 42.36 Cr | 16.18 Cr | 24.5 Cr | 42.3 Cr |
| Foreign Exchange Gains | 0 | 1.02 Cr | 1.83 Cr | 2.06 Cr |
| Operating Profit | 207.34 Cr | 211.89 Cr | 268.04 Cr | 340.41 Cr |
| Interest | 5.29 Cr | 5.8 Cr | 9.82 Cr | 13.5 Cr |
| Bank Charges etc | 84.09 Lk | 1.09 Cr | 5.1 Cr | 6.68 Cr |
| PBDT | 202.05 Cr | 206.09 Cr | 258.23 Cr | 326.91 Cr |
| Depreciation | 45.59 Cr | 46.74 Cr | 46.93 Cr | 48.26 Cr |
| Profit Before Taxation & Exceptional Items | 156.47 Cr | 159.36 Cr | 211.3 Cr | 278.65 Cr |
| Profit Before Tax | 156.47 Cr | 159.36 Cr | 211.3 Cr | 278.65 Cr |
| Provision for Tax | 40.15 Cr | 44.62 Cr | 57.44 Cr | 75.18 Cr |
| Current Income Tax | 38.8 Cr | 45.69 Cr | 57.26 Cr | 86.01 Cr |
| Deferred Tax | 6.67 Cr | 1.65 Cr | 4.48 Cr | -10.83 Cr |
| Profit After Tax | 116.31 Cr | 114.73 Cr | 153.86 Cr | 203.47 Cr |
| Other Consolidated Items | 0 | 0 | -6.32 Cr | -4.25 Cr |
| Consolidated Net Profit | 116.31 Cr | 114.73 Cr | 147.54 Cr | 199.23 Cr |
| Profit Balance B/F | 823.49 Cr | 811.68 Cr | 831.89 Cr | 874.6 Cr |
| Appropriations | 939.8 Cr | 926.42 Cr | 979.43 Cr | 1073.82 Cr |
| Other Appropriation | 128.12 Cr | 94.53 Cr | 104.83 Cr | 124.01 Cr |
| Equity Dividend % | 60 | 65 | 75 | 85 |
| Earnings Per Share | 6.8 | 6.71 | 9 | 11.9 |
| Adjusted EPS | 6.8 | 6.71 | 9 | 11.9 |
CONSOLIDATED CASH FLOW FOR BALMER LAWRIE & COMPANY LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 122.78 Cr | 136.79 Cr | 164.32 Cr | 274.49 Cr |
| Adjustment | 26.23 Cr | 38.68 Cr | 52.68 Cr | 82.37 Cr |
| Changes In working Capital | 119.67 Cr | -127.54 Cr | 39.13 Cr | -19.23 Cr |
| Cash Flow after changes in Working Capital | 268.68 Cr | 47.93 Cr | 256.12 Cr | 337.63 Cr |
| Cash Flow from Operating Activities | 243.59 Cr | 2.3 Cr | 207.78 Cr | 274.22 Cr |
| Cash Flow from Investing Activities | -80.45 Cr | 136.96 Cr | -48.28 Cr | -105.23 Cr |
| Cash Flow from Financing Activitie | -148.56 Cr | -127.16 Cr | -147.07 Cr | -178.34 Cr |
| Net Cash Inflow / Outflow | 14.58 Cr | 12.1 Cr | 12.42 Cr | -9.35 Cr |
| Opening Cash & Cash Equivalents | 21 Cr | 35.58 Cr | 47.68 Cr | 60.1 Cr |
| Closing Cash & Cash Equivalent | 35.58 Cr | 47.68 Cr | 60.1 Cr | 50.75 Cr |
STANDALONE CASH FLOW FOR BALMER LAWRIE & COMPANY LIMITED
| Year End | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| No of Months | 12 months | 12 months | 12 months | 12 months |
| Profit Before Tax | 156.65 Cr | 170.14 Cr | 211.3 Cr | 278.65 Cr |
| Adjustment | -13.85 Cr | 1.46 Cr | 8.88 Cr | 28.06 Cr |
| Changes In working Capital | 99.41 Cr | -148.71 Cr | -2.35 Cr | -25.82 Cr |
| Cash Flow after changes in Working Capital | 242.21 Cr | 22.89 Cr | 217.84 Cr | 280.89 Cr |
| Cash Flow from Operating Activities | 217.28 Cr | -21.79 Cr | 169.07 Cr | 217.14 Cr |
| Cash Flow from Investing Activities | -56.2 Cr | 157.74 Cr | -22.28 Cr | -69.39 Cr |
| Cash Flow from Financing Activitie | -146.16 Cr | -123.76 Cr | -133.64 Cr | -157.4 Cr |
| Net Cash Inflow / Outflow | 14.92 Cr | 12.19 Cr | 13.15 Cr | -9.65 Cr |
| Opening Cash & Cash Equivalents | 19.84 Cr | 34.75 Cr | 46.94 Cr | 60.09 Cr |
| Closing Cash & Cash Equivalent | 34.75 Cr | 46.94 Cr | 60.09 Cr | 50.44 Cr |
CONSOLIDATED BALANCE SHEET FOR BALMER LAWRIE & COMPANY LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 171 Cr | 171 Cr | 171 Cr | 171 Cr |
| Equity - Authorised | 300 Cr | 300 Cr | 300 Cr | 300 Cr |
| Equity - Issued | 171 Cr | 171 Cr | 171 Cr | 171 Cr |
| Equity Paid Up | 171 Cr | 171 Cr | 171 Cr | 171 Cr |
| Face Value | 10 | 10 | 10 | 10 |
| Total Reserves | 1371.01 Cr | 1416.63 Cr | 1509.72 Cr | 1649.79 Cr |
| Securities Premium | 36.27 Cr | 36.27 Cr | 36.27 Cr | 36.27 Cr |
| Profit & Loss Account Balance | 1048.76 Cr | 1100.82 Cr | 1203.67 Cr | 1345.31 Cr |
| General Reserves | 299.04 Cr | 299.04 Cr | 299.04 Cr | 299.04 Cr |
| Reserve excluding Revaluation Reserve | 1371.01 Cr | 1416.63 Cr | 1509.72 Cr | 1649.79 Cr |
| Shareholder's Funds | 1542.02 Cr | 1587.64 Cr | 1680.73 Cr | 1820.8 Cr |
| Minority Interest | 39.13 Cr | 35.85 Cr | 31.26 Cr | 27.11 Cr |
| Secured Loans | 93.3 Cr | 88.3 Cr | 82.42 Cr | 66.33 Cr |
| Term Loans - Banks | 93.3 Cr | 88.3 Cr | 82.42 Cr | 66.33 Cr |
| Deferred Tax Assets / Liabilities | 98.42 Cr | 108.73 Cr | 128.81 Cr | 128.57 Cr |
| Deferred Tax Assets | 31.83 Cr | 38.98 Cr | 40.2 Cr | 54.45 Cr |
| Deferred Tax Liability | 130.25 Cr | 147.72 Cr | 169.01 Cr | 183.02 Cr |
| Other Long Term Liabilities | 25.6 Cr | 29.39 Cr | 30.85 Cr | 29.49 Cr |
| Long Term Provisions | 52.83 Cr | 69.92 Cr | 65.53 Cr | 89.19 Cr |
| Total Non-Current Liabilities | 270.15 Cr | 296.35 Cr | 307.6 Cr | 313.58 Cr |
| Trade Payables | 271.46 Cr | 272.96 Cr | 304.27 Cr | 314.72 Cr |
| Sundry Creditors | 271.46 Cr | 272.96 Cr | 304.27 Cr | 314.72 Cr |
| Other Current Liabilities | 224.54 Cr | 208.78 Cr | 281.58 Cr | 316.71 Cr |
| Advances received from customers | 7.72 Cr | 10.4 Cr | 9.15 Cr | 14.11 Cr |
| Short Term Borrowings | 0 | 0 | 0 | 1.39 Lk |
| Secured ST Loans repayable on Demands | 0 | 0 | 0 | 1.39 Lk |
| Working Capital Loans- Sec | 0 | 0 | 0 | 1.39 Lk |
| Short Term Provisions | 31.9 Cr | 44.67 Cr | 56.29 Cr | 80.17 Cr |
| Provision for Tax | 25.08 Cr | 25.14 Cr | 29.76 Cr | 52.37 Cr |
| Total Current Liabilities | 527.9 Cr | 526.42 Cr | 642.14 Cr | 711.62 Cr |
| Total Liabilities | 2379.19 Cr | 2446.25 Cr | 2661.73 Cr | 2873.11 Cr |
| Gross Block | 968.61 Cr | 1001.6 Cr | 1020.04 Cr | 1049.54 Cr |
| Less: Accumulated Depreciation | 201.79 Cr | 234.21 Cr | 260.72 Cr | 299.92 Cr |
| Net Block | 766.82 Cr | 767.39 Cr | 759.31 Cr | 749.62 Cr |
| Capital Work in Progress | 32.11 Cr | 10.81 Cr | 27.42 Cr | 52.11 Cr |
| Non Current Investments | 386.6 Cr | 436.48 Cr | 517.74 Cr | 564.87 Cr |
| Long Term Investment | 386.6 Cr | 436.48 Cr | 517.74 Cr | 564.87 Cr |
| Unquoted | 411.55 Cr | 461.43 Cr | 542.69 Cr | 564.87 Cr |
| Long Term Loans & Advances | 10.91 Cr | 15.29 Cr | 13.23 Cr | 21.57 Cr |
| Other Non Current Assets | 1.01 Cr | 57.96 Lk | 1 Cr | 91.61 Lk |
| Total Non-Current Assets | 1197.45 Cr | 1230.95 Cr | 1319.88 Cr | 1390.16 Cr |
| Unquoted | 411.55 Cr | 461.43 Cr | 542.69 Cr | 564.87 Cr |
| Inventories | 160.14 Cr | 200.95 Cr | 204.98 Cr | 193.22 Cr |
| Raw Materials | 107.33 Cr | 142.26 Cr | 131 Cr | 121.92 Cr |
| Work-in Progress | 9.75 Cr | 11.91 Cr | 14.92 Cr | 13.86 Cr |
| Finished Goods | 33.28 Cr | 36.43 Cr | 46.98 Cr | 44.85 Cr |
| Stores and Spare | 7.57 Cr | 8.52 Cr | 9.03 Cr | 8.96 Cr |
| Sundry Debtors | 287.74 Cr | 314.6 Cr | 360.75 Cr | 426.96 Cr |
| Debtors more than Six months | 26.54 Cr | 25.57 Cr | 28.07 Cr | 39.66 Cr |
| Debtors Others | 273.79 Cr | 303.33 Cr | 345.8 Cr | 398.88 Cr |
| Cash and Bank | 532.35 Cr | 416.27 Cr | 447.84 Cr | 524.78 Cr |
| Cash in hand | 79,000 | 2.33 Lk | 48,000 | 44,000 |
| Balances at Bank | 532.34 Cr | 416.24 Cr | 447.84 Cr | 524.78 Cr |
| Other Current Assets | 136.54 Cr | 226.19 Cr | 261.95 Cr | 262.46 Cr |
| Interest accrued and or due on loans | 18.98 Cr | 26.74 Cr | 36.39 Cr | 0 |
| Prepaid Expenses | 6.96 Cr | 11.54 Cr | 8.48 Cr | 5.72 Cr |
| Short Term Loans and Advances | 64.97 Cr | 57.29 Cr | 66.33 Cr | 75.53 Cr |
| Advances recoverable in cash or in kind | 21.31 Cr | 21.1 Cr | 28.75 Cr | 31.28 Cr |
| Total Current Assets | 1181.74 Cr | 1215.3 Cr | 1341.86 Cr | 1482.95 Cr |
| Net Current Assets (Including Current Investments) | 653.84 Cr | 688.89 Cr | 699.71 Cr | 771.33 Cr |
| Total Assets | 2379.19 Cr | 2446.25 Cr | 2661.73 Cr | 2873.11 Cr |
| Contingent Liabilities | 77.01 Cr | 219.53 Cr | 234.09 Cr | 245.83 Cr |
| Total Debt | 95.34 Cr | 94.77 Cr | 89.48 Cr | 76.95 Cr |
| Book Value | 90.17 | 92.84 | 98.29 | 106.48 |
| Adjusted Book Value | 90.17 | 92.84 | 98.29 | 106.48 |
STANDALONE BALANCE SHEET FOR BALMER LAWRIE & COMPANY LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Share Capital | 171 Cr | 171 Cr | 171 Cr | 171 Cr |
| Equity - Authorised | 300 Cr | 300 Cr | 300 Cr | 300 Cr |
| Equity - Issued | 171 Cr | 171 Cr | 171 Cr | 171 Cr |
| Equity Paid Up | 171 Cr | 171 Cr | 171 Cr | 171 Cr |
| Face Value | 10 | 10 | 10 | 10 |
| Total Reserves | 1136.72 Cr | 1148.86 Cr | 1185.24 Cr | 1256.21 Cr |
| Securities Premium | 36.27 Cr | 36.27 Cr | 36.27 Cr | 36.27 Cr |
| Profit & Loss Account Balance | 811.68 Cr | 831.89 Cr | 874.6 Cr | 949.81 Cr |
| General Reserves | 299.04 Cr | 299.04 Cr | 299.04 Cr | 299.04 Cr |
| Reserve excluding Revaluation Reserve | 1136.72 Cr | 1148.86 Cr | 1185.24 Cr | 1256.21 Cr |
| Shareholder's Funds | 1307.73 Cr | 1319.86 Cr | 1356.24 Cr | 1427.22 Cr |
| Secured Loans | 2.93 Cr | 0 | 0 | 0 |
| Term Loans - Banks | 2.93 Cr | 0 | 0 | 0 |
| Deferred Tax Assets / Liabilities | 17.22 Cr | 16.15 Cr | 18.5 Cr | 6.24 Cr |
| Deferred Tax Assets | 31.83 Cr | 38.98 Cr | 40.2 Cr | 54.75 Cr |
| Deferred Tax Liability | 49.04 Cr | 55.13 Cr | 58.7 Cr | 61 Cr |
| Other Long Term Liabilities | 21.17 Cr | 24.61 Cr | 26.24 Cr | 24.8 Cr |
| Long Term Provisions | 52.72 Cr | 69.75 Cr | 65.29 Cr | 88.9 Cr |
| Total Non-Current Liabilities | 94.03 Cr | 110.51 Cr | 110.02 Cr | 119.94 Cr |
| Trade Payables | 270.72 Cr | 272.5 Cr | 303.74 Cr | 311.06 Cr |
| Sundry Creditors | 270.72 Cr | 272.5 Cr | 303.74 Cr | 311.06 Cr |
| Other Current Liabilities | 219.89 Cr | 196.14 Cr | 267.8 Cr | 292.74 Cr |
| Advances received from customers | 6.36 Cr | 8.2 Cr | 7.24 Cr | 11.85 Cr |
| Short Term Borrowings | 0 | 0 | 0 | 1.39 Lk |
| Secured ST Loans repayable on Demands | 0 | 0 | 0 | 1.39 Lk |
| Working Capital Loans- Sec | 0 | 0 | 0 | 1.39 Lk |
| Short Term Provisions | 32.31 Cr | 46.03 Cr | 57.23 Cr | 80.76 Cr |
| Provision for Tax | 25.49 Cr | 26.5 Cr | 30.7 Cr | 52.96 Cr |
| Total Current Liabilities | 522.91 Cr | 514.67 Cr | 628.76 Cr | 684.58 Cr |
| Total Liabilities | 1924.67 Cr | 1945.03 Cr | 2095.03 Cr | 2231.73 Cr |
| Gross Block | 750.73 Cr | 783.6 Cr | 801.64 Cr | 829.26 Cr |
| Less: Accumulated Depreciation | 178.56 Cr | 201.92 Cr | 217.65 Cr | 245.94 Cr |
| Net Block | 572.17 Cr | 581.69 Cr | 583.99 Cr | 583.32 Cr |
| Capital Work in Progress | 32.11 Cr | 10.65 Cr | 27.42 Cr | 52.11 Cr |
| Non Current Investments | 130.22 Cr | 129.89 Cr | 129.84 Cr | 89.62 Cr |
| Long Term Investment | 130.22 Cr | 129.89 Cr | 129.84 Cr | 89.62 Cr |
| Unquoted | 165.44 Cr | 165.12 Cr | 165.07 Cr | 140.42 Cr |
| Long Term Loans & Advances | 10.59 Cr | 11.77 Cr | 12.66 Cr | 21.17 Cr |
| Other Non Current Assets | 1.01 Cr | 57.96 Lk | 1 Cr | 91.61 Lk |
| Total Non-Current Assets | 746.09 Cr | 734.97 Cr | 756.08 Cr | 748.21 Cr |
| Unquoted | 165.44 Cr | 165.12 Cr | 165.07 Cr | 140.42 Cr |
| Inventories | 160.14 Cr | 200.95 Cr | 204.98 Cr | 193.22 Cr |
| Raw Materials | 107.33 Cr | 142.26 Cr | 131 Cr | 121.92 Cr |
| Work-in Progress | 9.75 Cr | 11.91 Cr | 14.92 Cr | 13.86 Cr |
| Finished Goods | 33.28 Cr | 36.43 Cr | 46.98 Cr | 44.85 Cr |
| Stores and Spare | 7.57 Cr | 8.52 Cr | 9.03 Cr | 8.96 Cr |
| Sundry Debtors | 288.91 Cr | 313.89 Cr | 359.46 Cr | 420.23 Cr |
| Debtors more than Six months | 30.55 Cr | 29.99 Cr | 32.55 Cr | 43.96 Cr |
| Debtors Others | 272.8 Cr | 301.33 Cr | 344.36 Cr | 392.3 Cr |
| Cash and Bank | 531.53 Cr | 415.53 Cr | 447.83 Cr | 524.47 Cr |
| Cash in hand | 79,000 | 2.33 Lk | 48,000 | 4,000 |
| Balances at Bank | 531.52 Cr | 415.51 Cr | 447.83 Cr | 524.47 Cr |
| Other Current Assets | 136.46 Cr | 226.13 Cr | 261.79 Cr | 262.17 Cr |
| Interest accrued and or due on loans | 18.98 Cr | 26.74 Cr | 36.39 Cr | 0 |
| Prepaid Expenses | 6.89 Cr | 11.49 Cr | 8.32 Cr | 5.43 Cr |
| Short Term Loans and Advances | 61.54 Cr | 53.56 Cr | 64.9 Cr | 83.44 Cr |
| Advances recoverable in cash or in kind | 24.03 Cr | 26.27 Cr | 33.99 Cr | 37 Cr |
| Due From Subsidiaries | 2.31 Cr | 12,000 | 1 Cr | 8.22 Cr |
| Total Current Assets | 1178.58 Cr | 1210.06 Cr | 1338.96 Cr | 1483.53 Cr |
| Net Current Assets (Including Current Investments) | 655.67 Cr | 695.4 Cr | 710.19 Cr | 798.95 Cr |
| Total Assets | 1924.67 Cr | 1945.03 Cr | 2095.03 Cr | 2231.73 Cr |
| Contingent Liabilities | 75.33 Cr | 170.53 Cr | 220.14 Cr | 194.71 Cr |
| Total Debt | 4.97 Cr | 0 | 0 | 1.39 Lk |
| Book Value | 76.47 | 77.18 | 79.31 | 83.46 |
| Adjusted Book Value | 76.47 | 77.18 | 79.31 | 83.46 |
FINANCIAL RATIOS (CONSOLIDATED) FOR BALMER LAWRIE & COMPANY LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 6.74 | 7.88 | 9.8 | 14.81 |
| CEPS(Rs) | 8.05 | 8.49 | 9.57 | 15.11 |
| DPS(Rs) | 6 | 6.5 | 7.5 | 8.5 |
| Book NAV/Share(Rs) | 90.17 | 92.84 | 98.29 | 106.48 |
| Tax Rate(%) | 32.73 | 34.61 | 34.96 | 27.39 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 7.41 | 7.86 | 8.13 | 11.54 |
| EBIT Margin(%) | 8.81 | 7.32 | 7.85 | 12.68 |
| Pre Tax Margin(%) | 8.03 | 6.66 | 7.08 | 11.73 |
| PAT Margin (%) | 5.4 | 4.35 | 4.6 | 8.52 |
| Cash Profit Margin (%) | 9 | 7.07 | 7.05 | 11.05 |
| Performance Ratios | ||||
| ROA(%) | 3.5 | 3.71 | 4.19 | 7.2 |
| ROE(%) | 5.34 | 5.72 | 6.54 | 11.38 |
| ROCE(%) | 8.19 | 9.06 | 10.56 | 16.17 |
| Asset Turnover(x) | 0.65 | 0.85 | 0.91 | 0.85 |
| Sales/Fixed Asset(x) | 1.62 | 2.09 | 2.3 | 2.26 |
| Working Capital/Sales(x) | 2.34 | 2.98 | 3.32 | 3.03 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.62 | 0.48 | 0.44 | 0.44 |
| Receivable days | 66.99 | 53.48 | 53.09 | 61.46 |
| Inventory Days | 36.43 | 32.06 | 31.91 | 31.07 |
| Payable days | 67.04 | 69.24 | 64.88 | 73.19 |
| Valuation Parameters | ||||
| PER(x) | 19.13 | 14.31 | 11.3 | 16.12 |
| PCE(x) | 16.02 | 13.27 | 11.58 | 15.8 |
| Price/Book(x) | 1.43 | 1.21 | 1.13 | 2.24 |
| Yield(%) | 4.65 | 5.76 | 6.77 | 3.56 |
| EV/Net Sales(x) | 1.16 | 0.78 | 0.66 | 1.55 |
| EV/Core EBITDA(x) | 9.32 | 7.79 | 6.43 | 10.22 |
| EV/EBIT(x) | 13.13 | 10.68 | 8.43 | 12.26 |
| EV/CE(x) | 0.74 | 0.66 | 0.58 | 1.92 |
| M Cap / Sales | 1.44 | 0.94 | 0.82 | 1.75 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -0.35 | 34.43 | 12.95 | 0.76 |
| Core EBITDA Growth(%) | -20.96 | 8.67 | 15.95 | 48.8 |
| EBIT Growth(%) | -28.47 | 11.64 | 21.81 | 62.7 |
| PAT Growth(%) | -30.11 | 8.31 | 20.5 | 86.49 |
| EPS Growth(%) | -25.52 | 16.88 | 25.1 | 54.97 |
| Financial Stability Ratios | ||||
| Total Debt/Equity(x) | 0.06 | 0.06 | 0.05 | 0.04 |
| Current Ratio(x) | 2.24 | 2.31 | 2.09 | 2.08 |
| Quick Ratio(x) | 1.94 | 1.93 | 1.77 | 1.81 |
| Interest Cover(x) | 11.3 | 11.07 | 10.16 | 13.45 |
| Total Debt/Mcap(x) | 0.04 | 0.05 | 0.05 | 0.02 |
FINANCIAL RATIOS (STANDALONE) FOR BALMER LAWRIE & COMPANY LIMITED
| YEAR | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|---|---|---|---|
| Operational & Financial Ratios | ||||
| Earnings Per Share (Rs) | 6.8 | 6.71 | 9 | 11.9 |
| CEPS(Rs) | 9.47 | 9.44 | 11.74 | 14.72 |
| DPS(Rs) | 6 | 6.5 | 7.5 | 8.5 |
| Book NAV/Share(Rs) | 76.47 | 77.18 | 79.31 | 83.46 |
| Tax Rate(%) | 25.66 | 28 | 27.19 | 26.98 |
| Margin Ratios | ||||
| Core EBITDA Margin(%) | 7.2 | 6.95 | 7.85 | 9.5 |
| EBIT Margin(%) | 10.63 | 8.09 | 9.57 | 12.6 |
| Pre Tax Margin(%) | 10.28 | 7.8 | 9.15 | 12.02 |
| PAT Margin (%) | 7.64 | 5.62 | 6.66 | 8.78 |
| Cash Profit Margin (%) | 10.64 | 7.91 | 8.69 | 10.86 |
| Performance Ratios | ||||
| ROA(%) | 6.11 | 5.93 | 7.62 | 9.41 |
| ROE(%) | 8.85 | 8.73 | 11.5 | 14.62 |
| ROCE(%) | 12.24 | 12.55 | 16.53 | 20.99 |
| Asset Turnover(x) | 0.8 | 1.06 | 1.14 | 1.07 |
| Sales/Fixed Asset(x) | 2.09 | 2.66 | 2.92 | 2.84 |
| Working Capital/Sales(x) | 2.32 | 2.94 | 3.25 | 2.9 |
| Efficiency Ratios | ||||
| Fixed Capital/Sales(x) | 0.48 | 0.38 | 0.34 | 0.35 |
| Receivable days | 67.37 | 53.86 | 53.2 | 61.37 |
| Inventory Days | 36.59 | 32.26 | 32.07 | 31.34 |
| Payable days | 67.03 | 69.08 | 64.75 | 72.94 |
| Valuation Parameters | ||||
| PER(x) | 18.96 | 16.8 | 12.31 | 20.07 |
| PCE(x) | 13.62 | 11.94 | 9.44 | 16.22 |
| Price/Book(x) | 1.69 | 1.46 | 1.4 | 2.86 |
| Yield(%) | 4.65 | 5.76 | 6.77 | 3.56 |
| EV/Net Sales(x) | 1.1 | 0.74 | 0.63 | 1.53 |
| EV/Core EBITDA(x) | 8.1 | 7.14 | 5.4 | 10.45 |
| EV/EBIT(x) | 10.38 | 9.16 | 6.54 | 12.18 |
| EV/CE(x) | 0.87 | 0.78 | 0.69 | 2.49 |
| M Cap / Sales | 1.45 | 0.94 | 0.82 | 1.76 |
| Growth Ratio | ||||
| Net Sales Growth(%) | -0.5 | 34.19 | 13.1 | 0.37 |
| Core EBITDA Growth(%) | -24.22 | 2.19 | 20.37 | 27 |
| EBIT Growth(%) | -30.19 | 2.1 | 25.68 | 32.12 |
| PAT Growth(%) | -31.84 | -1.36 | 25.29 | 32.25 |
| EPS Growth(%) | -31.84 | -1.36 | 25.29 | 32.25 |
| Financial Stability Ratios | ||||
| Current Ratio(x) | 2.25 | 2.35 | 2.13 | 2.17 |
| Quick Ratio(x) | 1.95 | 1.96 | 1.8 | 1.88 |
| Interest Cover(x) | 30.59 | 28.47 | 22.52 | 21.65 |
SHARE HOLDING PATTERN FOR BALMER LAWRIE & COMPANY LIMITED
| Date | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoters % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| FII % | 1.63 | 1.61 | 1.62 | 1.31 | 1.20 | 1.82 | 2.12 | 2.71 | 3.07 | 3.22 |
| DII % | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.03 | 0.07 | 0.03 |
| Public % | 95.84 | 95.87 | 95.85 | 96.17 | 96.30 | 95.66 | 95.64 | 95.18 | 94.98 | 94.85 |
PEER COMPARISON FOR BALMER LAWRIE & COMPANY LIMITED
CORPORATE ACTIONS FOR BALMER LAWRIE
| Exchange Date | Purpose | Book Closure Dates |
|---|---|---|
| BSE 29-Oct-2024 | Board Meeting - Quarterly Results | 05-Nov-2024 |
| BSE 12-Aug-2024 | Book Closure - Rs.8.5000 per share(85%)Final Dividend & A.G.M. | 20-Sep-2024 26-Sep-2024 |
| BSE 12-Aug-2024 | AGM - Rs.8.5000 per share(85%)Final Dividend & A.G.M. | 26-Sep-2024 26-Sep-2024 |
| BSE 15-Jul-2024 | Board Meeting - Quarterly Results | 29-Jul-2024 |
| BSE 27-May-2024 | Dividend - Rs.8.5000 per share(85%)Final Dividend | |
| BSE 27-May-2024 | Board Meeting - Audited Results (Revised) & Final Dividend | 24-May-2024 |
| BSE 06-May-2024 | Board Meeting - Final Dividend & Audited Results | 28-May-2024 |
| BSE 11-Jan-2024 | Board Meeting - Quarterly Results | 08-Feb-2024 |
| BSE 11-Oct-2023 | Board Meeting - Quarterly Results | 07-Nov-2023 |
| BSE 08-Aug-2023 | Book Closure - Rs.7.5000 per share(75%)Final Dividend & A.G.M. | 21-Sep-2023 27-Sep-2023 |
| BSE 08-Aug-2023 | AGM - Rs.7.5000 per share(75%)Final Dividend & A.G.M. | 27-Sep-2023 27-Sep-2023 |
| BSE 07-Aug-2023 | Book Closure - Rs.7.5000 per share(75%)Final Dividend | 21-Sep-2023 27-Sep-2023 |
| BSE 27-Jul-2023 | Board Meeting - Quarterly Results (Revised) | 07-Aug-2023 |
| BSE 19-Jul-2023 | Board Meeting - Quarterly Results | 03-Aug-2023 |
| BSE 26-May-2023 | Dividend - Rs.7.5000 per share(75%)Final Dividend | |
| BSE 22-May-2023 | Board Meeting - Buy Back of Shares & Bonus issue & Final Dividend & Audited Results | 25-May-2023 |
| BSE 22-May-2023 | Bonus issue - Buy Back of Shares & Bonus issue & Final Dividend & Audited Results | 25-May-2023 |
| BSE 26-Apr-2023 | Board Meeting - Audited Results & Final Dividend | 25-May-2023 |
| BSE 27-Mar-2023 | SAST - In terms of Regulation 30 of the Listing Regulations, this is to hereby inform that the Board of Directors of the Company at its Meeting held on 24th March, 2023 has inter-alia, considered and approved the 'Incorporation of wholly owned subsidiary company with paid up share capital estimated to be Rs. One Crore in Dubai to engage in 'Freight forwarding and Logistics Industry'. The details as requi... | |
| BSE 13-Jan-2023 | Board Meeting - Quarterly Results | 10-Feb-2023 |
| BSE 19-Oct-2022 | Board Meeting - Quarterly Results | 03-Nov-2022 |
| BSE 05-Aug-2022 | Book Closure - Rs.6.5000 per share(65%)Final Dividend & A.G.M. | 21-Sep-2022 27-Sep-2022 |
| BSE 05-Aug-2022 | AGM - Rs.6.5000 per share(65%)Final Dividend & A.G.M. | 27-Sep-2022 27-Sep-2022 |
| BSE 28-Jul-2022 | Board Meeting - Quarterly Results | 05-Aug-2022 |
| BSE 27-May-2022 | Dividend - Rs.6.5000 per share(65%)Final Dividend | |
| BSE 11-May-2022 | Board Meeting - Final Dividend & Audited Results | 27-May-2022 |
| BSE 21-Jan-2022 | Board Meeting - Quarterly Results | 09-Feb-2022 |
| BSE 28-Oct-2021 | Board Meeting - Quarterly Results | 10-Nov-2021 |
CORPORATE ANNOUNCEMENTS FOR BALMER LAWRIE
| Exchange Date | Category File | Description |
|---|---|---|
| BSE 29-Oct-2024 | Intimation FILE | Board Meeting Intimation for Approval Of Unaudited Financial Results For The Second Quarter And Half Year Ended On 30Th September 2024 BALMER LAWRIE & CO.LTD.has informed BSE that the meeting of the Board of Directors of the Company is scheduled on 05/11/2024 inter alia to consider and approve In terms of Regulation 29 of the Securities and Exchange Board of India (SEBI) (Listing Obligations and Disclosure Requirements) Regulations 2015 (Listing Regulations) it is hereby informed that a Meeting of the Board of Directors of the Company is scheduled to be held on Tuesday 5th November 2024 to inter-alia consider the approval of Unaudited Financial Results (both Standalone and Consolidated) of the second quarter and half year ended on 30th September 2024 (subject to prior review by the Audit Committee of the Company). |
| BSE 17-Oct-2024 | General Announcements FILE | Disclosure Under Regulation 30 Of SEBI (LODR) Regulations 2015 - Commencement Of Commercial Operations At The Mini Cold Chain Unit Of The Company In The Vijayawada Region Commencement of commercial operations at the Mini Cold Chain unit of the Company in the Vijayawada Region |
| BSE 15-Oct-2024 | General Announcements FILE | Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations 2018 Certificate under Regulation 74(5) of SEBI(Depositories and Participants) Regulations 2018 for the quarter ended on 30th September 2024 |
| BSE 09-Oct-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate Cessation of directorship of Shri Mrityunjay Jha Government Nominee Director with effect from 1st October 2024 owing to withdrawal of nomination by the Administrative Ministry. |
| BSE 27-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Management Appointment of Shri Mrityunjay Jha as Government Nominee Director at 107th AGM of the Company. Other details as per attachment |
| BSE 27-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate Appointment of Shri Adhip Nath Palchaudhuri as Chairman & Managing Director at the 107th AGM of the Company. Other details as per attachment |
| BSE 27-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Change in Directorate Approval of entrustment of additional charge of Chairman and Managing Director of the Company from 1st July 2024 till 19th July 2024 upon Shri Adhip Nath Palchaudhuri at the 107th AGM of the Company. Other details as mentioned in the attachment |
| BSE 27-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of AGM Voting Results and Scrutinizers Report pertaining to 107th Annual General Meeting of the Company along with the Change in directorate |
| BSE 27-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Scrutinizer''s Report Voting Results and Scrutinizers Report for the 107th Annual General Meeting of the Company held on 26th September 2024 |
| BSE 26-Sep-2024 | General Announcements FILE | Proceedings Of 107Th AGM Of The Company Held On 26Th September 2024. Proceedings of 107th AGM of the Company held on 26th September 2024. |
| BSE 26-Sep-2024 | Outcome FILE | Shareholder Meeting / Postal Ballot-Outcome of AGM proceedings of 107th AGM of the Company held on 26th September 2024. |
| BSE 25-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Meeting Updates Agreement for providing an unsecured loan to Visakhapatnam Port Logistics Park Limited Subsidiary Company of Balmer Lawrie & Co. Ltd. |
| BSE 25-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Meeting Updates Approval for providing an Undertaking for infusing funds for meeting shortfall in debt servicing of Loan facility for the entire tenure of loan of M/s. Visakhapatnam Port Logistics Park Limited- a Subsidiary Company |
| BSE 25-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Memorandum of Understanding /Agreements Agreement for providing an Unsecured Loan to Visakhapatnam Port Logistics Park Limited Subsidiary Company of Balmer Lawrie & Co. Ltd. |
| BSE 25-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Memorandum of Understanding /Agreements Approval for providing an Undertaking for infusing funds for meeting shortfall in debt servicing of Loan facility for the entire tenure of loan of M/s. Visakhapatnam Port Logistics Park Limited a Subsidiary Company |
| BSE 24-Sep-2024 | Intimation FILE | Closure of Trading Window Intimation for Closure of Trading Window with effect from 1st October 2024 |
| BSE 18-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Meeting Updates Comments of Board of Directors of the Company with respect to fines imposed by BSE Limited and National Stock Exchange of India Limited on the Company for the Quarter ended on 30th June 2024 at the meeting held on 18.09.2024. |
| BSE 04-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper Publication- Notice of the 107th Annual General Meeting (AGM) and E-voting Information |
| BSE 03-Sep-2024 | General Announcements FILE | Business Responsibility and Sustainability Reporting (BRSR) Submission of Business Responsibility and Sustainability Report for the Financial Year 2023-24. |
| BSE 03-Sep-2024 | General Announcements FILE | Submission Of The Notice For The 107Th Annual General Meeting And Annual Report For The Financial Year 2023 - 24 The Notice for the 107th Annual General Meeting and Annual Report for the Financial Year 2023-24 is attached. |
| BSE 03-Sep-2024 | General Announcements FILE | Reg. 34 (1) Annual Report. Submission of the Notice for the 107th Annual General Meeting and Annual Report for the Financial Year 2023-24. |
| BSE 03-Sep-2024 | Intimation FILE | Submission Of The Notice For The 107Th Annual General Meeting And Annual Report For The Financial Year 2023-24. The Notice for the 107th Annual General Meeting and Annual Report for the Financial Year 2023-24 is attached. |
| BSE 02-Sep-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Newspaper publication as per Circular of Ministry of Corporate Affairs bearing reference no. 20/2020 dated 5th May 20202 -Notice of 107th Annual General Meeting and connected matters. |
| BSE 30-Aug-2024 | General Announcements FILE | Disclosure Under Regulation 30 SEBI (LODR) - Extract Of Newspaper Publication Disclosure under Regulation 30 SEBI (LODR) - Extract of Newspaper Publication |
| BSE 30-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Newspaper Publication Disclosure under Regulation 30 - Extract of Newspaper Articles |
| BSE 22-Aug-2024 | General Announcements FILE | Fine Imposed By BSE Limited & National Stock Exchange Of India Limited On The Company For The Quarter Ended On 30Th June 2024. Fine imposed by BSE Limited & National Stock Exchange of India Limited on the Company for the quarter ended on 30th June 2024. The said non-compliance were for reasons beyond the control of the Company. |
| BSE 12-Aug-2024 | General Announcements FILE | Fixation Of Date Of 107Th AGM Of The Company And Other Ancillary Matters Fixation of date of 107th AGM of the Company and other ancillary matters |
| BSE 12-Aug-2024 | Intimation FILE | Closure Of Register Of Member And Share Transfer Book Of The Company For The Purpose Of Dividend If Declared At The AGM Closure of Register of Members and Share Transfer Book of the Company for the purpose of dividend if declared at the AGM |
| BSE 12-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Meeting Updates Fixation of date of 107th AGM Cut off date for dispatch of notice of AGM Cut off date & schedule of E-voting approval of Boards Report closure of Register of Members and Share Transfer Book and dividend payout and cut off date. |
| BSE 12-Aug-2024 | General Announcements FILE | Announcement under Regulation 30 (LODR)-Date of payment of Dividend Upon declaration by the Members dividend for the FY 2023-24 shall be paid within 30 days of holding of the 107th AGM to those members who are holding shares of the Company as on Thursday 19th September 2024 (end of day) |
INSIDER TRADING FOR BALMER LAWRIE
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| No Insider trading details found | |||
BULK BLOCK DEALS FOR BALMER LAWRIE & COMPANY LIMITED
| Exchange Dates | Activity | Qty & Price (%) | Person / Organisation |
|---|---|---|---|
| No Bulk Block details found | |||
DIVIDEND BY BALMER LAWRIE & COMPANY LIMITED
| Ex Dividend Date | Dividend Type | Dividend |
|---|---|---|
| 19-Sep-2024 | DIVIDEND | 8.5 |
| 20-Sep-2023 | DIVIDEND | 7.5 |
| 19-Sep-2022 | DIVIDEND | 6.5 |
| 20-Sep-2021 | DIVIDEND | 6 |
SPLIT / BONUS BY BALMER LAWRIE & COMPANY LIMITED
No Split / Bonus details found
Data feed Source : www.accordfintech.com, NSE DATA Feed & BSE Data Feed