Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹102Cr
Rev Gr TTM
Revenue Growth TTM
6.86%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BEARDSELL
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 5.5 | 3.6 | 0.5 | 4.8 | 13.2 | 4.3 | 13.9 | 8.4 | 11.1 | 10.1 | 3.7 | 2.8 |
| 54 | 52 | 54 | 55 | 63 | 54 | 62 | 59 | 71 | 60 | 65 | 60 |
Operating Profit Operating ProfitCr |
| 9.8 | 9.2 | 9.6 | 8.3 | 6.5 | 9.5 | 9.5 | 8.9 | 6.3 | 8.4 | 8.3 | 9.3 |
Other Income Other IncomeCr | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Interest Expense Interest ExpenseCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| 4 | 3 | 4 | 2 | 3 | 3 | 4 | 3 | 2 | 3 | 4 | 4 |
| 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
|
Growth YoY PAT Growth YoY% | 89.5 | 61.7 | 197.1 | -34.2 | -70.7 | -5.4 | 3.3 | 39.2 | 96.8 | 27.2 | -35.1 | -16.7 |
| 5.4 | 4.2 | 5.1 | 3.0 | 1.4 | 3.8 | 4.6 | 3.9 | 2.5 | 4.4 | 2.9 | 3.1 |
| 0.9 | 0.6 | 0.8 | 0.5 | 0.2 | 0.6 | 0.8 | 0.6 | 0.5 | 0.7 | 0.5 | 0.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 13.4 | 18.3 | -11.8 | 15.0 | -16.8 | -17.7 | 40.7 | 24.6 | 5.6 | 9.6 | 3.9 |
| 134 | 149 | 172 | 162 | 184 | 148 | 121 | 174 | 214 | 224 | 246 | 256 |
Operating Profit Operating ProfitCr |
| 5.2 | 7.7 | 9.4 | 3.6 | 4.7 | 7.6 | 8.4 | 6.8 | 7.7 | 8.4 | 8.5 | 8.0 |
Other Income Other IncomeCr | 1 | 2 | 2 | 4 | 1 | 2 | 1 | 2 | 4 | 4 | 1 | 2 |
Interest Expense Interest ExpenseCr | 5 | 6 | 6 | 5 | 6 | 6 | 5 | 5 | 4 | 5 | 4 | 3 |
Depreciation DepreciationCr | 4 | 4 | 5 | 4 | 4 | 6 | 6 | 6 | 6 | 7 | 8 | 7 |
| 0 | 5 | 10 | 0 | -1 | 1 | 0 | 4 | 11 | 12 | 13 | 13 |
| 0 | 2 | 4 | 0 | 0 | 0 | 1 | 1 | 3 | 4 | 3 | 4 |
|
| | 3,292.7 | 76.2 | -93.1 | -297.4 | 209.1 | -149.2 | 797.3 | 202.1 | -3.1 | 19.5 | -9.3 |
| -0.1 | 1.9 | 2.9 | 0.2 | -0.4 | 0.5 | -0.3 | 1.5 | 3.7 | 3.4 | 3.7 | 3.2 |
| 0.0 | 1.0 | 1.8 | 0.1 | -0.3 | 0.3 | -0.1 | 0.9 | 2.3 | 2.1 | 2.5 | 2.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 7 | 7 | 8 | 8 | 8 |
| 28 | 31 | 37 | 36 | 35 | 35 | 34 | 43 | 51 | 63 | 73 | 78 |
Current Liabilities Current LiabilitiesCr | 51 | 57 | 60 | 66 | 79 | 73 | 67 | 67 | 77 | 79 | 85 | 90 |
Non Current Liabilities Non Current LiabilitiesCr | 19 | 23 | 20 | 18 | 9 | 12 | 17 | 10 | 12 | 11 | 8 | 7 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 50 | 57 | 63 | 66 | 65 | 61 | 61 | 73 | 84 | 91 | 103 | 110 |
Non Current Assets Non Current AssetsCr | 53 | 58 | 59 | 59 | 63 | 64 | 62 | 55 | 64 | 69 | 72 | 73 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1 | 14 | 12 | 0 | 13 | 12 | 12 | 9 | 15 | 15 | 19 |
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 | -7 | 1 | -7 | -12 | -4 | -7 | -1 | -6 | -7 |
|
Free Cash Flow Free Cash FlowCr | 2 | 14 | 7 | -1 | 8 | 7 | 11 | 7 | 2 | 2 | 10 |
| -1,025.3 | 451.5 | 212.0 | -22.6 | -1,742.4 | 1,480.1 | -3,036.1 | 303.0 | 180.0 | 186.0 | 195.4 |
CFO To EBITDA CFO To EBITDA% | 13.7 | 114.8 | 65.2 | -1.4 | 145.4 | 98.9 | 109.6 | 67.8 | 86.0 | 74.7 | 84.6 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 23 | 61 | 201 | 132 | 41 | 17 | 26 | 59 | 73 | 141 | 97 |
Price To Earnings Price To Earnings | 244.8 | 20.4 | 37.4 | 335.7 | 0.0 | 21.4 | 0.0 | 21.1 | 8.6 | 17.1 | 9.9 |
Price To Sales Price To Sales | 0.2 | 0.4 | 1.1 | 0.8 | 0.2 | 0.1 | 0.2 | 0.3 | 0.3 | 0.6 | 0.4 |
Price To Book Price To Book | 0.7 | 1.7 | 4.9 | 3.2 | 1.0 | 0.4 | 0.7 | 1.2 | 1.2 | 2.0 | 1.2 |
| 6.9 | 7.3 | 12.8 | 27.5 | 8.4 | 4.2 | 5.5 | 6.5 | 5.7 | 8.1 | 5.2 |
Profitability Ratios Profitability Ratios |
| 25.9 | 28.9 | 32.5 | 33.9 | 30.6 | 37.9 | 45.7 | 29.8 | 31.3 | 32.9 | 31.0 |
| 5.2 | 7.7 | 9.4 | 3.6 | 4.7 | 7.6 | 8.4 | 6.8 | 7.7 | 8.4 | 8.5 |
| -0.1 | 1.9 | 2.9 | 0.2 | -0.4 | 0.5 | -0.3 | 1.5 | 3.7 | 3.4 | 3.7 |
| 7.6 | 15.6 | 20.7 | 7.0 | 6.9 | 10.1 | 7.2 | 11.0 | 16.3 | 16.2 | 14.8 |
| -0.3 | 8.8 | 13.3 | 0.9 | -1.9 | 2.0 | -1.0 | 5.5 | 14.4 | 11.6 | 12.1 |
| -0.1 | 2.7 | 4.5 | 0.3 | -0.6 | 0.7 | -0.3 | 2.2 | 5.8 | 5.1 | 5.6 |
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.