BEARDSELL LIMITED (BEARDSELL)

NSE: ₹28.57
Back to Home
Stock Performance

Quarterly Financials

Consolidated Standalone
Particulars Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Revenue from Operations 59.96 57.17 60.15 59.76 67.87 59.65 68.49 64.79 75.42 65.66 71.01 66.59
YOY Revenue Growth % 5.49% 3.63% 0.48% 4.81% 13.19% 4.34% 13.87% 8.42% 11.12% 10.08% 3.68% 2.78%
Other Income 0.07 0.23 1.12 0.77 1.49 0.13 0.44 0.31 0.35 0.40 0.58 0.23
Total Income 60.03 57.40 61.27 60.53 69.36 59.78 68.93 65.10 75.77 66.06 71.59 66.82
Total Expenses + 47.14 47.39 50.04 51.57 59.51 51.57 59.05 53.55 73.34 62.63 67.75 63.30
Cost of Materials Consumed 32.95 34.14 35.37 36.84 42.10 39.06 44.51 38.69 47.81 39.42 44.00 37.71
Employee Benefit Expense 5.68 4.31 4.75 5.13 5.83 4.50 5.14 4.92 6.38 6.02 5.81 5.72
Other Expenses 8.51 8.94 9.92 9.60 11.58 8.01 9.40 9.94 12.07 10.30 12.12 11.91
Operating Profit 12.82 9.78 10.11 8.19 8.36 8.08 9.44 11.24 2.08 3.03 3.26 3.29
OPM % 21.4% 17.1% 16.8% 13.7% 12.3% 13.5% 13.8% 17.3% 2.8% 4.6% 4.6% 4.9%
Profit Before Tax + 3.61 3.07 4.26 2.42 2.62 2.92 4.00 3.33 2.43 3.43 3.84 3.52
Tax Expense 0.37 0.66 1.20 0.61 1.68 0.64 0.84 0.81 0.56 0.53 1.79 1.42
Tax % 10.2% 21.5% 28.2% 25.2% 64.1% 21.9% 21% 24.3% 23% 15.5% 46.6% 40.3%
Profit After Tax 3.24 2.41 3.06 1.81 0.94 2.28 3.16 2.52 1.87 2.90 2.05 2.10
EPS (Basic) 0.87 0.62 0.79 0.46 0.24 0.58 0.80 0.64 2.49 0.73 0.52 0.53

Yearly Financial Results

Consolidated Standalone
Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Revenue from Operations 268.35 244.95 232.01 186.14 132.25 160.74 193.08
YOY Revenue Growth % 9.55% 5.58% 24.64% 40.75% -17.72% -16.75% -
Other Income 1.24 3.61 3.96 2.68 0.90 0.98 0.80
Total Income 269.59 248.56 235.97 188.82 133.15 161.72 193.88
Total Expenses + 256.92 208.51 195.59 158.20 111.28 137.59 165.07
Cost of Materials Consumed 170.06 148.45 140.70 115.16 73.09 89.01 115.08
Employee Benefit Expense 20.94 20.02 19.29 15.41 14.64 17.57 19.70
Other Expenses 39.45 40.04 35.60 27.63 23.55 31.01 30.29
Operating Profit 11.43 36.44 36.42 27.94 20.97 23.15 28.01
OPM % 4.3% 14.9% 15.7% 15% 15.9% 14.4% 14.5%
Profit Before Exceptional 12.67 12.37 11.37 3.91 0.33 0.58 -0.54
Exceptional Items 0.00 0.00 0.00 0.00 0.00 0.69 0.00
Profit Before Tax + 12.67 12.37 11.37 3.91 0.33 1.27 -0.54
Tax Expense 2.85 4.15 2.88 1.10 0.74 0.45 0.21
Tax % 22.5% 33.5% 25.3% 28.1% 224.2% 35.4% -
Profit After Tax 9.82 8.22 8.49 2.81 -0.41 0.82 -0.75
EPS (Basic) 2.49 2.10 2.27 0.94 -0.15 0.29 -0.27

Balance Sheet

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
ASSETS
Non-Current Assets + 71.64 69.26 63.65 0.00 0.00 0.00 0.00
Property, Plant & Equipment 62.36 58.96 44.41 0.00 0.00 0.00 0.00
Capital Work in Progress 0.49 2.05 9.32 0.00 0.00 0.00 0.00
Non-Current Investments 1.28 0.53 0.53 0.00 0.00 0.00 0.00
Goodwill 2.42 2.42 2.42 0.00 0.00 0.00 0.00
Other Intangible Assets 0.00 0.00 3.67 0.00 0.00 0.00 0.00
Current Assets + 103.03 91.46 83.54 0.00 0.00 0.00 0.00
Inventories 23.29 23.98 23.48 0.00 0.00 0.00 0.00
Trade Receivables 52.78 41.03 38.69 0.00 0.00 0.00 0.00
Cash and Cash Equivalents 4.47 3.15 4.78 0.00 0.00 0.00 0.00
Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
LIABILITIES & EQUITY
Total Equity 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Capital 7.89 7.89 7.49 0.00 0.00 0.00 0.00
Other Equity 73.28 63.07 50.08 0.00 0.00 0.00 0.00
Non-Current Liabilities 9.67 10.89 12.02 0.00 0.00 0.00 0.00
Current Liabilities 83.83 78.87 77.73 0.00 0.00 0.00 0.00
Total Liabilities 93.50 89.76 89.75 0.00 0.00 0.00 0.00

Cash Flow Statement

Particulars Mar 2025 Mar 2024 Mar 2023 Mar 2022 Mar 2021 Mar 2020 Mar 2019
Cash from Operating Activities 19.20 15.30 15.43 8.52 0.00 0.00 0.00
Cash from Investing Activities -9.57 -13.41 -13.38 -1.08 0.00 0.00 0.00
Cash from Financing Activities -6.90 -6.39 -1.14 -7.20 0.00 0.00 0.00
Net Increase/Decrease in Cash 2.73 -4.50 0.91 0.24 0.00 0.00 0.00