Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Beardsell Ltd

BEARDSELL
NSE
25.86
0.35%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Beardsell Ltd

BEARDSELL
NSE
25.86
0.35%
30 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
102Cr
Close
Close Price
25.86
Industry
Industry
Plastics - Others
PE
Price To Earnings
11.49
PS
Price To Sales
0.37
Revenue
Revenue
279Cr
Rev Gr TTM
Revenue Growth TTM
6.86%
PAT Gr TTM
PAT Growth TTM
0.11%
Peer Comparison
How does BEARDSELL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
BEARDSELL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
605760606860686575667167
Growth YoY
Revenue Growth YoY%
5.53.60.54.813.24.313.98.411.110.13.72.8
Expenses
ExpensesCr
545254556354625971606560
Operating Profit
Operating ProfitCr
656546665666
OPM
OPM%
9.89.29.68.36.59.59.58.96.38.48.39.3
Other Income
Other IncomeCr
001110000010
Interest Expense
Interest ExpenseCr
111111111111
Depreciation
DepreciationCr
111222222222
PBT
PBTCr
434233432344
Tax
TaxCr
011121111121
PAT
PATCr
323212332322
Growth YoY
PAT Growth YoY%
89.561.7197.1-34.2-70.7-5.43.339.296.827.2-35.1-16.7
NPM
NPM%
5.44.25.13.01.43.84.63.92.54.42.93.1
EPS
EPS
0.90.60.80.50.20.60.80.60.50.70.50.5

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
142161190168193161132186232245268279
Growth
Revenue Growth%
13.418.3-11.815.0-16.8-17.740.724.65.69.63.9
Expenses
ExpensesCr
134149172162184148121174214224246256
Operating Profit
Operating ProfitCr
712186912111318202322
OPM
OPM%
5.27.79.43.64.77.68.46.87.78.48.58.0
Other Income
Other IncomeCr
122412124412
Interest Expense
Interest ExpenseCr
566566554543
Depreciation
DepreciationCr
445446666787
PBT
PBTCr
05100-110411121313
Tax
TaxCr
024000113434
PAT
PATCr
0360-110388109
Growth
PAT Growth%
3,292.776.2-93.1-297.4209.1-149.2797.3202.1-3.119.5-9.3
NPM
NPM%
-0.11.92.90.2-0.40.5-0.31.53.73.43.73.2
EPS
EPS
0.01.01.80.1-0.30.3-0.10.92.32.12.52.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
555666677888
Reserves
ReservesCr
283137363535344351637378
Current Liabilities
Current LiabilitiesCr
515760667973676777798590
Non Current Liabilities
Non Current LiabilitiesCr
192320189121710121187
Total Liabilities
Total LiabilitiesCr
103115122125128125124128147161175183
Current Assets
Current AssetsCr
50576366656161738491103110
Non Current Assets
Non Current AssetsCr
535859596364625564697273
Total Assets
Total AssetsCr
103115122125128125124128147161175183

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
1141201312129151519
Investing Cash Flow
Investing Cash FlowCr
-4-11-4-2-5-2-2-1-13-13-10
Financing Cash Flow
Financing Cash FlowCr
1-3-71-7-12-4-7-1-6-7
Net Cash Flow
Net Cash FlowCr
-20002-2601-53
Free Cash Flow
Free Cash FlowCr
2147-1871172210
CFO To PAT
CFO To PAT%
-1,025.3451.5212.0-22.6-1,742.41,480.1-3,036.1303.0180.0186.0195.4
CFO To EBITDA
CFO To EBITDA%
13.7114.865.2-1.4145.498.9109.667.886.074.784.6

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2361201132411726597314197
Price To Earnings
Price To Earnings
244.820.437.4335.70.021.40.021.18.617.19.9
Price To Sales
Price To Sales
0.20.41.10.80.20.10.20.30.30.60.4
Price To Book
Price To Book
0.71.74.93.21.00.40.71.21.22.01.2
EV To EBITDA
EV To EBITDA
6.97.312.827.58.44.25.56.55.78.15.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
25.928.932.533.930.637.945.729.831.332.931.0
OPM
OPM%
5.27.79.43.64.77.68.46.87.78.48.5
NPM
NPM%
-0.11.92.90.2-0.40.5-0.31.53.73.43.7
ROCE
ROCE%
7.615.620.77.06.910.17.211.016.316.214.8
ROE
ROE%
-0.38.813.30.9-1.92.0-1.05.514.411.612.1
ROA
ROA%
-0.12.74.50.3-0.60.7-0.32.25.85.15.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Beardsell Limited is a prominent Indian industrial player specializing in the manufacturing of **Expanded Polystyrene (EPS)** products, **Prefabricated Buildings**, and specialized insulation systems. With a legacy of technical expertise, the company provides turnkey solutions—including design, erection, commissioning, and maintenance—for high-precision environments. Beardsell operates through a strategic network of **eight manufacturing units** across India, serving critical sectors such as **Pharmaceuticals, Oil & Gas, Power Generation, Consumer Durables, and Food Processing.** --- ### **Core Business Segments & Revenue Mix** Beardsell’s operations are divided into two primary divisions, with the Insulation segment serving as the dominant revenue driver. | Segment | Key Products & Activities | Primary Applications | % of TOI (FY25) | | :--- | :--- | :--- | :--- | | **Insulation & Construction** | **EPS (Thermocole)**, **Isobuild**, **Quikbuild**, & **SteelWallz** | Cold storage, Pharma clean rooms, Food processing, Consumer durable packaging, Affordable housing | **94%** | | **Trading & Services** | **Siemens Electric Motors**, Fabrics, IT Products | Industrial automation (Channel partner for Siemens in TN), Export markets | **6%** | #### **1. Insulation and Construction Panels** * **Modular Sandwich Panels:** High-strength, lightweight panels made from **Steel** and **EPS** or **Rock Wool**. These are fire-resistant and essential for **Clean Rooms** and **Blast Freezers** requiring exact temperature and particulate control. * **QuikBuild / SteelWallz:** Engineered **Structural Insulated Panels (SIPs)** featuring an insulating foam core. These are used for rapid, energy-efficient modular housing and low-cost construction. * **EPS Geofoam:** Rigid molded blocks used as **structural backfill** in geotechnical applications like road construction and bridge abutments. * **Prefabricated Structures:** Custom-designed **Site Offices** and modular buildings assembled on-site using factory-cut insulated panels. #### **2. Packaging Solutions** * **Custom EPS Packaging:** High-impact resistance packaging for consumer durables (refrigerators, washing machines), electronics, and pharmaceuticals. * **Anti-Static Packaging:** Specialized solutions for **Electronic components**, **Ordnance**, and **Explosive goods** to prevent static discharge damage. #### **3. Industrial Services & Trading** * **Technical Services:** Expertise in **Hot/Cold Insulation**, **Under-deck Insulation**, **Industrial Painting**, and **Ducting**. * **Maintenance:** The company secures **Annual Maintenance Contracts (AMC)**, particularly with **Public Sector Undertaking (PSU)** clients. * **Siemens Partnership:** Acts as a specialized channel partner for **Siemens Electric Motors** in Tamil Nadu. --- ### **Operational Infrastructure & Capacity** The company maintains a pan-India manufacturing footprint to ensure proximity to industrial hubs and reduced logistical costs. Facilities are located in **Thane, Chennai, Hyderabad, Karad, Malur, Hapur, Kochi, and Coimbatore**. **Installed Capacities (as of March 31, 2025):** * **Expanded Polystyrene (EPS):** **3,720 Metric Tonnes (MT)** * **Isobuild Panels:** **5,76,000 Sq. Mt.** * **Quikbuild Panels:** **2,89,000 Sq. Mt.** **Group Structure:** * **Sarovar Insulation Private Limited:** Wholly-owned subsidiary. * **Saideep Polytherms:** A **Wholly Owned Controlled Entity** (registered partnership). Beardsell supplies raw materials to Saideep to ensure quality consistency across the prefab and EPS product lines. --- ### **Strategic Growth Roadmap & Leadership Transition** Beardsell is currently undergoing a strategic pivot to scale operations and improve margins through technological advancement and leadership renewal. * **Leadership Change:** **Mr. Amrith Anumolu** was appointed Managing Director for a **3-year term** effective **August 15, 2025**. His compensation includes a **5% Net Profit incentive**, aligning executive interests with shareholder returns. * **Target Metrics:** Management aims to scale revenue beyond **₹350 crore** with sustained **PBILDT margins of 9-10%** (up from the current **8.64%**). * **Inorganic Expansion:** In January 2024, the company signed a **non-binding term sheet** to acquire a leader in **Radio Frequency Drying Technology**, indicating a move into high-tech specialized manufacturing. * **Operational Efficiency:** Focus areas include **technology upgradation**, **rationalization of product mix**, and **energy conservation** to counter pricing pressures from the unorganized sector. * **Market Expansion:** Increasing penetration in the **domestic replacement market** and intensifying **export sales** to diversify revenue streams. --- ### **Financial Position & Capital Structure** Beardsell has significantly strengthened its balance sheet, reducing leverage and improving debt coverage ratios. **Consolidated Financial Highlights:** | Metric | March 31, 2025 (₹ Lakhs) | March 31, 2024 (₹ Lakhs) | | :--- | :--- | :--- | | **Total Operating Income** | **26,800 (₹268 Cr)** | - | | **Total Borrowings** | **2,592.91** | **3,011.05** | | **Net Debt** | **2,087.35** | **3,446.55** | | **Total Equity** | **8,117.02** | **7,096.08** | | **Gearing Ratio** | **26%** | **49%** | | **Interest Coverage Ratio** | **6.02x** | **3.97x** | * **Liquidity:** Classified as **Adequate**, with a lean working capital cycle of **~30 days**. * **Credit Ratings:** Upgraded in August 2025 to **CARE BBB; Stable** (Long-term) and **CARE A3+** (Short-term). * **Capital Allocation:** A planned **₹10.15 crore capex** for the **Thane plant relocation** and EPS capacity expansion is scheduled for **H2FY26**. * **Shareholder Returns:** The Board recommended a final dividend of **₹0.10 per equity share** (Face Value ₹2) for FY25. * **Listing Status:** To consolidate trading and reduce administrative costs, the company **voluntarily delisted from the BSE** in July 2024. Equity shares continue to trade actively on the **National Stock Exchange (NSE)**. --- ### **Market Dynamics & Investment Risks** While the Indian thermal insulation market is projected to grow at a **7.4% CAGR** to reach **₹3,674.98 crore by 2028**, Beardsell faces several specific risk factors: * **Raw Material Volatility:** Profitability is sensitive to **petroleum-based EPS resin prices**. A fragmented market often prevents the full pass-through of these costs to customers. * **Legal Contingencies:** * **Kodinar Dispute:** A court order (June 2025) for **₹1.07 crore** in compensation; currently under legal evaluation. * **Taxation:** A **₹1.56 crore** branch transfer claim dispute in Maharashtra. * **NGEF Ltd:** A Supreme Court-upheld recovery order of **₹22.80 lakh** plus interest. * **Operational Hazards:** The use of **inflammable raw materials** requires stringent fire safety protocols to prevent disruptions. * **Financial Sensitivities:** The company remains **unhedged** regarding foreign currency risk. A **1% increase in interest rates** is estimated to impact Profit Before Tax by **₹20.38 Lakhs**. * **Rating Transitions:** Technical downgrades by ICRA and CRISIL (to **B+; Issuer Not Cooperating**) occurred due to the company's transition to **CARE Ratings**; these do not reflect the current improved credit profile under the active CARE mandate.