Login
Home
Charts
Search
Watchlist
Products

Beardsell Ltd

BEARDSELL·NSE
24.41+0.83%Tue, 22 Sept '26

Beardsell Ltd

BEARDSELL
NSE
24.41
+0.83%
|Tue, 22 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
96Cr
Close
Close Price
24.41
Industry
Industry
Plastics - Others
PE
Price To Earnings
8.94
PS
Price To Sales
0.34
Revenue
Revenue
282Cr
Rev Gr TTM
Revenue Growth TTM
2.63%
PAT Gr TTM
PAT Growth TTM
3.25%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
606068606865756671677272
Growth YoY
Revenue Growth YoY%
0.54.813.24.313.98.411.110.13.72.8-4.810.0
Expenses
ExpensesCr
545563546259716065606568
Operating Profit
Operating ProfitCr
654666566674
OPM
OPM%
9.68.36.59.59.58.96.38.48.39.39.25.9
Other Income
Other IncomeCr
111000001011
Interest Expense
Interest ExpenseCr
111111111111
Depreciation
DepreciationCr
122222222222
PBT
PBTCr
423343234452
Tax
TaxCr
112111112100
PAT
PATCr
321233232242
Growth YoY
PAT Growth YoY%
197.1-34.2-70.7-5.43.339.296.827.2-35.1-16.7134.2-22.1
NPM
NPM%
5.13.01.43.84.63.92.54.42.93.16.13.1
EPS
EPS
0.80.50.20.60.80.60.50.70.50.51.10.6
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
606068606865756671677272
Growth YoY
Revenue Growth YoY%
0.54.813.24.313.98.411.110.13.72.8-4.810.0
Expenses
ExpensesCr
545563546259716065606568
Operating Profit
Operating ProfitCr
654666566674
OPM
OPM%
9.68.36.59.59.58.96.38.48.39.39.25.9
Other Income
Other IncomeCr
111000001011
Interest Expense
Interest ExpenseCr
111111111111
Depreciation
DepreciationCr
122222222222
PBT
PBTCr
423343234452
Tax
TaxCr
112111112100
PAT
PATCr
321233232242
Growth YoY
PAT Growth YoY%
197.1-34.2-70.7-5.43.339.296.827.2-35.1-16.7134.2-22.1
NPM
NPM%
5.13.01.43.84.63.92.54.42.93.16.13.1
EPS
EPS
0.80.50.20.60.80.60.50.70.50.51.10.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
161190168193161132186232245268275282
Growth
Revenue Growth%
13.418.3-11.815.0-16.8-17.740.724.65.69.62.52.6
Expenses
ExpensesCr
149172162184148121174214224246251259
Operating Profit
Operating ProfitCr
1218691211131820232423
OPM
OPM%
7.79.43.64.77.68.46.87.78.48.58.88.2
Other Income
Other IncomeCr
224121244122
Interest Expense
Interest ExpenseCr
665665545433
Depreciation
DepreciationCr
454466667878
PBT
PBTCr
5100-11041112131614
Tax
TaxCr
240001134344
PAT
PATCr
360-110388101111
Growth
PAT Growth%
3,292.776.2-93.1-297.4209.1-149.2797.3202.1-3.119.516.33.3
NPM
NPM%
1.92.90.2-0.40.5-0.31.53.73.43.74.23.8
EPS
EPS
1.01.80.1-0.30.3-0.10.92.32.12.52.92.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
161190168193161132186232245268275282
Growth
Revenue Growth%
13.418.3-11.815.0-16.8-17.740.724.65.69.62.52.6
Expenses
ExpensesCr
149172162184148121174214224246251259
Operating Profit
Operating ProfitCr
1218691211131820232423
OPM
OPM%
7.79.43.64.77.68.46.87.78.48.58.88.2
Other Income
Other IncomeCr
224121244122
Interest Expense
Interest ExpenseCr
665665545433
Depreciation
DepreciationCr
454466667878
PBT
PBTCr
5100-11041112131614
Tax
TaxCr
240001134344
PAT
PATCr
360-110388101111
Growth
PAT Growth%
3,292.776.2-93.1-297.4209.1-149.2797.3202.1-3.119.516.33.3
NPM
NPM%
1.92.90.2-0.40.5-0.31.53.73.43.74.23.8
EPS
EPS
1.01.80.1-0.30.3-0.10.92.32.12.52.92.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
55666677888
Reserves
ReservesCr
3137363535344351637384
Current Liabilities
Current LiabilitiesCr
5760667973676777798576
Non Current Liabilities
Non Current LiabilitiesCr
2320189121710121189
Total Liabilities
Total LiabilitiesCr
115122125128125124128147161175177
Current Assets
Current AssetsCr
576366656161738491103103
Non Current Assets
Non Current AssetsCr
5859596364625564697274
Total Assets
Total AssetsCr
115122125128125124128147161175177
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
55666677888
Reserves
ReservesCr
3137363535344351637384
Current Liabilities
Current LiabilitiesCr
5760667973676777798576
Non Current Liabilities
Non Current LiabilitiesCr
2320189121710121189
Total Liabilities
Total LiabilitiesCr
115122125128125124128147161175177
Current Assets
Current AssetsCr
576366656161738491103103
Non Current Assets
Non Current AssetsCr
5859596364625564697274
Total Assets
Total AssetsCr
115122125128125124128147161175177

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
14120131212915151926
Investing Cash Flow
Investing Cash FlowCr
-11-4-2-5-2-2-1-13-13-10-10
Financing Cash Flow
Financing Cash FlowCr
-3-71-7-12-4-7-1-6-7-7
Net Cash Flow
Net Cash FlowCr
0002-2601-539
Free Cash Flow
Free Cash FlowCr
147-1871172210
CFO To PAT
CFO To PAT%
451.5212.0-22.6-1,742.41,480.1-3,036.1303.0180.0186.0195.4230.4
CFO To EBITDA
CFO To EBITDA%
114.865.2-1.4145.498.9109.667.886.074.784.6108.8
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
14120131212915151926
Investing Cash Flow
Investing Cash FlowCr
-11-4-2-5-2-2-1-13-13-10-10
Financing Cash Flow
Financing Cash FlowCr
-3-71-7-12-4-7-1-6-7-7
Net Cash Flow
Net Cash FlowCr
0002-2601-539
Free Cash Flow
Free Cash FlowCr
147-1871172210
CFO To PAT
CFO To PAT%
451.5212.0-22.6-1,742.41,480.1-3,036.1303.0180.0186.0195.4230.4
CFO To EBITDA
CFO To EBITDA%
114.865.2-1.4145.498.9109.667.886.074.784.6108.8

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
612011324117265973141978096
Price To Earnings
Price To Earnings
20.437.4335.721.421.18.617.19.97.08.9
Price To Sales
Price To Sales
0.41.10.80.20.10.20.30.30.60.40.30.3
Price To Book
Price To Book
1.74.93.21.00.40.71.21.22.01.20.91.1
EV To EBITDA
EV To EBITDA
7.312.827.58.44.25.56.55.78.15.23.54.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
25.126.325.521.627.226.519.822.124.122.3
OPM
OPM%
7.79.43.64.77.68.46.87.78.48.58.88.2
NPM
NPM%
1.92.90.2-0.40.5-0.31.53.73.43.74.23.8
ROCE
ROCE%
15.620.77.06.910.17.211.016.316.214.817.117.1
ROE
ROE%
8.813.30.9-1.92.0-1.05.514.411.612.112.412.4
ROA
ROA%
2.74.50.3-0.60.7-0.32.25.85.15.66.56.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
612011324117265973141978096
Price To Earnings
Price To Earnings
20.437.4335.721.421.18.617.19.97.08.9
Price To Sales
Price To Sales
0.41.10.80.20.10.20.30.30.60.40.30.3
Price To Book
Price To Book
1.74.93.21.00.40.71.21.22.01.20.91.1
EV To EBITDA
EV To EBITDA
7.312.827.58.44.25.56.55.78.15.23.54.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
25.126.325.521.627.226.519.822.124.122.3
OPM
OPM%
7.79.43.64.77.68.46.87.78.48.58.88.2
NPM
NPM%
1.92.90.2-0.40.5-0.31.53.73.43.74.23.8
ROCE
ROCE%
15.620.77.06.910.17.211.016.316.214.817.117.1
ROE
ROE%
8.813.30.9-1.92.0-1.05.514.411.612.112.412.4
ROA
ROA%
2.74.50.3-0.60.7-0.32.25.85.15.66.56.5
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Beardsell Ltd is fundamentally an industrial workshop that turns a petroleum-derived raw material into thermal protection and precision enclosures - it makes the stuff that keeps buildings cold, factories safe and sensitive electronics intact. The company began as a trading house in 1936 and pivoted decisively in 1967 when it started manufacturing Expanded Polystyrene (EPS) insulation, a move that transformed it from a middleman into a specialised factory owner. The recurring approach that explains everything else is a philosophy of building long-term client relationships rather than chasing one-off projects, using customer feedback to decide which new products and markets to enter next. # Business segments Two engines of different vintage and scale - a dominant manufacturing and contracting business built around EPS and prefabricated panels, and a small, opportunistic trading desk that sells motors and exports industrial equipment. ## 1. Insulation: the factory-and-services engine the group is built on **Beardsell makes EPS foam, prefabricated panels and clean-room systems, then installs and maintains them for industrial clients - it earns from both the product and the work of putting it in place.** - **Made from petroleum derivatives** - the core raw material is expandable polystyrene, a petroleum derivative, which the company moulds into lightweight, rigid foam used for thermal insulation and protective packaging; this means its input costs rise when oil prices climb. - **Three families of panels for different buyers** - Isobuild sandwich panels go into cold storages, food processing plants, clean rooms and modular housing; QuikBuild structural insulated panels streamline construction with an insulating foam core between structural boards; and SteilWallz panels are aimed specifically at low-cost housing. - **Clean rooms are a precision niche** - the company is a leading turnkey provider of clean rooms for the pharmaceutical, electronics and chemical industries, designing spaces that control temperature, humidity, airflow and particulate matter to exact specifications. - **Installation and maintenance lift the margin** - beyond selling products, Beardsell undertakes erection, commissioning and annual maintenance contracts for hot and cold insulation, industrial painting, ducting and flooring; these service contracts offer better margins than standalone product supply. - **Six factories, one ERP spine** - manufacturing spans six plants at Thane, Chennai, Hyderabad, Karad, Malur and Hapur, with branches in eight cities; a single ERP system connects all plants, sales offices and the head office, giving management a real-time view of operations. ## 2. Trading: an authorised dealership and export desk on the side **A small, opportunistic business that sells Siemens motors in South India and exports industrial equipment when global tenders arise - it is a dealer, not a manufacturer.** - **Siemens motors for the southern market** - the company is one of the reputed authorised dealers of Siemens Motors in South India, earning a margin on motors sold to industrial buyers in the region. - **Exports driven by tenders, not a catalogue** - the trading desk exports medical devices, laboratory equipment, textiles, telemedicine gear and IT products, but only when global tender opportunities surface; it does not maintain a fixed export product line. - **Same credit terms as the factory business** - traded goods are sold on 30-to-90-day credit, with some customers on advance payment, mirroring the terms in the insulation segment. # Group structure and partners **Beardsell controls two manufacturing entities beyond its own books - a wholly owned subsidiary and a partnership firm - and operates alongside several promoter-linked affiliates.** - **Saideep Polytherm, the controlled partnership** - Beardsell holds 100% of the profit share in this firm, which makes EPS, PUF and prefabricated panels; Beardsell supplies it with raw materials and funds its financial needs, effectively making it an extended production arm. - **Promoter-linked affiliates** - entities controlled by key managerial personnel or their relatives include a painting and plating company, an EPS products firm, and a real estate entity; one packaging affiliate was dissolved in January 2026 and a real estate affiliate was amalgamated into another company in early 2024. - **Related-party leases tie the group together** - the company leases land and buildings from an affiliate at Rs. 48 lakhs per year and sub-leases open land to another affiliate at Rs. 4.44 lakhs per year, creating a web of property arrangements within the promoter group.

Documents — Beardsell Ltd

  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/awac8x50ehf2x7aldr2tmegj.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/8ovptzyacxpsdvno5jzvhfbu.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/gvggpli06x336jxhdzkcdpg7.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/z9b0o2sb516bufr2fsdfjo1n.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/h5iiy6hq15jwdz48z00ctt1g.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/v7ozl7otnt3wwfrjaulb32kw.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/cqagqsgb7j0m40ke3taan2vh.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/zdyu6cjt3ylls0l6rz9rvvle.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/g8yj2yo6omit0so658s18b9m.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/u61viy364gcge049xm2pzq2b.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/60015blx7djf4wexworsr3cs.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/qlirfncwrc82ca1xtwwo9tu0.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/le2sl04iyo7axu9riv16bf17.pdf