| Beardsell Ltd | Industry : (Plastic products) | |
|---|---|---|
|
BSE Code : 539447 |
NSE Symbol : BEARDSELL |
P/E(TTM) : 12.69 |
|
ISIN Demat : INE520H01022 |
Div & Yield% : 0.34 |
EPS(TTM) : 2.33 |
|
Book Value(₹) : 21.71 |
Market Cap(₹Cr) : 116.58 |
Face Value(₹) : 2.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 250.51 | 231.46 | 219.57 | 172.80 | 120.63 |
| Other Income | 2.17 | 4.32 | 2.17 | 2.79 | 1.04 |
| Stock Adjustments | 0.95 | 0.20 | -0.34 | 2.55 | -0.21 |
| Total Income | 253.63 | 235.98 | 221.40 | 178.14 | 121.46 |
| EXPENDITURE : | |||||
| Raw Materials | 182.54 | 163.71 | 157.11 | 129.48 | 69.19 |
| Power and Fuel Cost | 8.63 | 8.42 | 8.62 | 7.48 | 4.86 |
| Other Manufacturing Expenses | 10.94 | 9.32 | 8.02 | 7.16 | 16.97 |
| Selling and Administration Expenses | 9.15 | 8.71 | 8.42 | 5.74 | 4.58 |
| Miscellaneous Expenses | 1.93 | 5.94 | 2.07 | 1.62 | 2.82 |
| Employee Benefit Expenses | 18.27 | 17.50 | 17.07 | 13.46 | 12.97 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 22.17 | 22.38 | 20.09 | 13.21 | 10.06 |
| Interest | 3.44 | 4.41 | 3.82 | 4.08 | 4.35 |
| Gross Profit | 18.73 | 17.97 | 16.27 | 9.13 | 5.71 |
| Depreciation | 6.31 | 5.89 | 5.01 | 5.12 | 5.25 |
| Profit Before Tax | 12.42 | 12.08 | 11.26 | 4.01 | 0.46 |
| Current Tax | 2.81 | 3.80 | 2.88 | 1.03 | 1.52 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | 0.04 | 0.35 | -0.01 | 0.11 | -0.83 |
| Reported Net Profit | 9.57 | 7.93 | 8.39 | 2.87 | -0.23 |
| Extraordinary Items | 0.01 | 0.10 | 0.04 | -0.12 | -0.09 |
| Adjusted Net Profit | 9.56 | 7.83 | 8.35 | 2.99 | -0.14 |
| Adjustment below Net Profit | 0.79 | -0.34 | -0.08 | 0.08 | -0.14 |
| Profit/Loss Balance carried down | 41.70 | 34.50 | 26.50 | 23.82 | 24.48 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.39 | 0.39 | 0.30 | 0.28 | 0.28 |
| P & L Balance carried down | 51.66 | 41.70 | 34.50 | 26.50 | 23.82 |
| Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Dividend Per Share(Rs) | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 |
| Earnings Per Share-Unit Curr | 2.43 | 2.01 | 2.24 | 0.77 | -0.08 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 20.54 | 18.01 | 15.78 | 13.65 | 14.20 |
| Book Value(Adj)-Unit Curr | 20.54 | 18.01 | 15.78 | 13.65 | 13.26 |