Beardsell Limited
NSE:BEARDSELL.NS
41.56 (INR) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 2,449.5 | 2,320.1 | 1,852.872 | 1,317.16 | 1,603.212 | 1,926.727 | 1,677.479 | 1,904.27 | 1,608.473 | 1,418.208 | 1,061.212 | 953.865 | 955.055 | 776.149 | 538.2 | 508.881 |
| Cost of Revenue
| 1,916.4 | 1,593.5 | 1,386.543 | 894.99 | 1,079 | 1,355.862 | 1,121.066 | 1,324.168 | 1,144.353 | 1,050.356 | 771.123 | 678.487 | 725.711 | 591.528 | 413.144 | 400.799 |
| Gross Profit
| 533.1 | 726.6 | 466.329 | 422.17 | 524.212 | 570.865 | 556.413 | 580.102 | 464.12 | 367.852 | 290.089 | 275.378 | 229.344 | 184.621 | 125.056 | 108.082 |
| Gross Profit Ratio
| 0.218 | 0.313 | 0.252 | 0.321 | 0.327 | 0.296 | 0.332 | 0.305 | 0.289 | 0.259 | 0.273 | 0.289 | 0.24 | 0.238 | 0.232 | 0.212 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 213.045 | 197.487 | 24.336 | 23.602 | 22.663 | 30.675 | 39.617 | 31.371 | 21.645 | 0 | 13.162 | 11.786 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0.871 | 1.778 | 0.852 | 0.541 | 1.126 | 9.275 | 11.673 | 1.888 | 0 | 0 | 10.599 | 5.281 | 0 | 0 | 0 | 0 |
| SG&A
| 400.4 | 199.265 | 25.188 | 24.143 | 23.789 | 39.95 | 51.29 | 33.259 | 21.645 | 131.854 | 158.771 | 134.195 | 0 | 0 | 0 | 0 |
| Other Expenses
| 36.1 | 39.6 | 12.871 | 5.097 | 3.501 | 5.881 | 8.154 | 19.087 | 19.224 | 8.536 | 5.522 | 3.9 | 5.587 | 135.662 | 81.217 | 104.395 |
| Operating Expenses
| 400.4 | 611.3 | 393.501 | 364.305 | 460.303 | 512.075 | 532.222 | 454.746 | 377.463 | 329.686 | 255.235 | 216.216 | 190.966 | 135.662 | 81.217 | 104.395 |
| Operating Income
| 132.7 | 119.299 | 65.012 | 49.414 | 63.2 | 54.125 | 24.191 | 125.356 | 30.618 | -9.057 | 14.714 | 46.693 | 29.487 | 52.111 | 47.759 | 6.426 |
| Operating Income Ratio
| 0.054 | 0.051 | 0.035 | 0.038 | 0.039 | 0.028 | 0.014 | 0.066 | 0.019 | -0.006 | 0.014 | 0.049 | 0.031 | 0.067 | 0.089 | 0.013 |
| Total Other Income Expenses Net
| -9 | -5.629 | -25.927 | -46.102 | -50.513 | -61.004 | -22.825 | -35.143 | -36.815 | -38.687 | -14.618 | -8.569 | -3.304 | 3.152 | 3.92 | 2.739 |
| Income Before Tax
| 123.7 | 113.7 | 39.085 | 3.312 | 12.687 | -5.366 | 1.366 | 90.213 | 49.842 | -0.521 | 20.236 | 50.593 | 35.074 | 52.111 | 47.759 | 6.426 |
| Income Before Tax Ratio
| 0.051 | 0.049 | 0.021 | 0.003 | 0.008 | -0.003 | 0.001 | 0.047 | 0.031 | -0 | 0.019 | 0.053 | 0.037 | 0.067 | 0.089 | 0.013 |
| Income Tax Expense
| 41.5 | 28.8 | 10.965 | 7.345 | 4.494 | 2.144 | -2.439 | 42.116 | 18.49 | 0.461 | 7.324 | 21.188 | 11.549 | 19.199 | 15.848 | 3.53 |
| Net Income
| 82.3 | 84.9 | 28.1 | -4.033 | 8.193 | -7.51 | 3.805 | 48.098 | 31.353 | -0.983 | 12.912 | 29.405 | 23.525 | 32.912 | 31.911 | 2.896 |
| Net Income Ratio
| 0.034 | 0.037 | 0.015 | -0.003 | 0.005 | -0.004 | 0.002 | 0.025 | 0.019 | -0.001 | 0.012 | 0.031 | 0.025 | 0.042 | 0.059 | 0.006 |
| EPS
| 2.1 | 2.27 | 0.94 | -0.13 | 0.27 | -0.25 | 0.13 | 1.84 | 1.04 | -0.033 | 0.43 | 0.98 | 0.91 | 1.34 | 1.3 | 0.12 |
| EPS Diluted
| 2.1 | 2.27 | 0.94 | -0.13 | 0.27 | -0.25 | 0.13 | 1.84 | 1.04 | -0.033 | 0.43 | 0.98 | 0.91 | 1.28 | 1.3 | 0.12 |
| EBITDA
| 205 | 217.3 | 147.017 | 120.645 | 126.442 | 96.694 | 59.226 | 193.172 | 122.633 | 78.238 | 57.106 | 84.222 | 63.975 | 64.488 | 56.458 | 13.494 |
| EBITDA Ratio
| 0.084 | 0.094 | 0.079 | 0.092 | 0.079 | 0.05 | 0.035 | 0.101 | 0.076 | 0.055 | 0.054 | 0.088 | 0.067 | 0.083 | 0.105 | 0.027 |