| Beardsell Ltd | Industry : (Plastic products) | |
|---|---|---|
|
BSE Code : 539447 |
NSE Symbol : BEARDSELL |
P/E(TTM) : 8.34 |
|
ISIN Demat : INE520H01022 |
Div & Yield% : 0.44 |
EPS(TTM) : 2.71 |
|
Book Value(₹) : 23.24 |
Market Cap(₹Cr) : 89.13 |
Face Value(₹) : 2.00 |
| Particulars | Dec '26 | Dec '25 | Dec '24 | Dec '23 | Dec '22 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 261.19 | 250.51 | 231.46 | 219.57 | 172.80 |
| Other Income | 3.10 | 2.17 | 4.32 | 2.17 | 2.79 |
| Stock Adjustments | -0.44 | 0.95 | 0.20 | -0.34 | 2.55 |
| Total Income | 263.85 | 253.63 | 235.98 | 221.40 | 178.14 |
| EXPENDITURE : | |||||
| Raw Materials | 182.45 | 182.54 | 163.71 | 157.11 | 129.48 |
| Power and Fuel Cost | 9.34 | 8.63 | 8.42 | 8.62 | 7.48 |
| Other Manufacturing Expenses | 12.95 | 10.94 | 9.32 | 8.02 | 7.16 |
| Selling and Administration Expenses | 9.39 | 9.34 | 8.71 | 8.42 | 5.74 |
| Miscellaneous Expenses | 3.86 | 1.75 | 5.94 | 2.07 | 1.62 |
| Employee Benefit Expenses | 20.89 | 18.27 | 17.50 | 17.07 | 13.46 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 24.97 | 22.17 | 22.38 | 20.09 | 13.21 |
| Interest | 3.13 | 3.44 | 4.41 | 3.82 | 4.08 |
| Gross Profit | 21.84 | 18.73 | 17.97 | 16.27 | 9.13 |
| Depreciation | 6.56 | 6.31 | 5.89 | 5.01 | 5.12 |
| Profit Before Tax | 15.28 | 12.42 | 12.08 | 11.26 | 4.01 |
| Current Tax | 4.09 | 2.81 | 3.80 | 2.88 | 1.03 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -0.08 | 0.04 | 0.35 | -0.01 | 0.11 |
| Reported Net Profit | 11.27 | 9.57 | 7.93 | 8.39 | 2.87 |
| Extraordinary Items | -0.01 | 0.02 | 0.10 | 0.04 | -0.12 |
| Adjusted Net Profit | 11.28 | 9.55 | 7.83 | 8.35 | 2.99 |
| Adjustment below Net Profit | -0.23 | 0.79 | -0.34 | -0.08 | 0.08 |
| Profit/Loss Balance carried down | 51.66 | 41.70 | 34.50 | 26.50 | 23.82 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 0.39 | 0.39 | 0.39 | 0.30 | 0.28 |
| P & L Balance carried down | 62.30 | 51.66 | 41.70 | 34.50 | 26.50 |
| 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 | 2.86 | 2.43 | 2.01 | 2.24 | 0.77 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 23.24 | 20.54 | 18.01 | 15.78 | 13.65 |
| Book Value(Adj)-Unit Curr | 23.24 | 20.54 | 18.01 | 15.78 | 13.65 |
