Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

  • Home
  • /
  • Balmer Lawrie Co
Join Channel
Consolidated Standalone

Balmer Lawrie & Co

₹193.3 0.9 | 0.5%

Market Cap ₹3306 Cr.

Stock P/E 16.6

P/B 1.8

Current Price ₹193.3

Book Value ₹ 107.2

Face Value 10

52W High ₹320.3

Dividend Yield 4.4%

52W Low ₹ 146.7

Edit Ratio

Balmer Lawrie & Co Research see more...

Overview Inc. Year: 1924Industry: Diversified

Balmer Lawrie and Company Ltd are engaged in the enterprise of industrial packaging, greasing & lubricants, leather-based chemical substances, logistic services, infrastructure, refinery & oil fields, and tour & vacation offerings in India. The Company operates through segments, which include Industrial Packaging, Logistics Infrastructure, Logistics Services, Travel & Vacations, Greases & Lubricants, and Others. The Company's Industrial Packaging has two huge segments, Industrial and Consumer Packaging, and sub-segments which includes Rigid and Flexible. The Company's Logistics section offers Logistics Services and Logistics Infrastructure. The Company's Travel and Vacations section offer Travel (Ticketing), Vacations, and Money Changing Activities. The Company's Greases and Lubricants section offers Greases and Lubricating Oils. The Company is exporting merchandise to other nations such as Qatar, Sri Lanka, New Zealand, Nepal, Kenya, China, and Bangladesh.

Read More..

Balmer Lawrie & Co Share Price

New

₹ | |

Volume
Price

Quarterly Price

Quarterly Monthly
Show Value Show %

Peer Comparison

Balmer Lawrie & Co Quarterly Results

#(Fig in Cr.) Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024
Net Sales 551 514 608 592 586 585 577 638 639 630
Other Income 8 3 17 10 13 11 18 12 11 9
Total Income 559 517 625 602 598 595 594 650 650 639
Total Expenditure 513 464 556 528 511 511 485 574 569 546
Operating Profit 46 53 70 75 88 84 109 76 82 93
Interest 4 5 5 6 5 5 6 6 5 9
Depreciation 14 14 14 15 14 14 15 15 14 15
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 29 34 51 54 69 64 88 56 62 68
Provision for Tax 11 10 26 12 21 15 27 11 19 20
Profit After Tax 18 24 25 42 48 49 61 45 43 48
Adjustments 17 12 20 16 16 18 13 19 19 16
Profit After Adjustments 35 36 45 57 64 67 74 64 63 64
Adjusted Earnings Per Share 2.1 2.1 2.6 3.4 3.7 3.9 4.3 3.7 3.7 3.8

Balmer Lawrie & Co Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 3125 3258 1595 1706 1723 1775 1534 1529 2055 2321 2339 2484
Other Income 77 69 65 58 80 63 55 76 45 50 86 50
Total Income 3201 3328 1659 1764 1804 1838 1590 1605 2100 2372 2425 2533
Total Expenditure 2920 3041 1391 1498 1534 1554 1350 1416 1894 2133 2069 2174
Operating Profit 281 287 268 266 269 284 240 190 206 239 356 360
Interest 24 23 5 5 4 7 15 12 14 18 22 26
Depreciation 35 46 24 26 27 30 52 55 57 57 59 59
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 222 218 240 236 238 247 173 123 136 164 274 274
Provision for Tax 66 66 76 81 73 85 55 40 47 57 75 77
Profit After Tax 156 152 164 155 165 161 118 83 89 107 199 197
Adjustments 0 0 0 0 2 36 37 33 45 57 54 67
Profit After Adjustments 156 152 164 155 166 197 155 115 134 163 253 265
Adjusted Earnings Per Share 9.1 8.9 9.6 9.1 9.7 11.5 9.1 6.7 7.8 9.6 14.8 15.5

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 1% 15% 6% -3%
Operating Profit CAGR 49% 23% 5% 2%
PAT CAGR 86% 34% 4% 2%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -22% 15% 14% 7%
ROE Average 11% 8% 7% 11%
ROCE Average 16% 12% 11% 15%

Balmer Lawrie & Co Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 981 1043 1239 1361 1457 1520 1554 1542 1587 1681 1821
Minority's Interest 0 0 0 0 53 51 44 39 36 31 27
Borrowings 94 89 0 0 11 76 94 93 88 82 66
Other Non-Current Liabilities 45 56 96 88 101 118 150 181 208 225 247
Total Current Liabilities 752 714 463 580 569 518 492 524 526 642 712
Total Liabilities 1873 1902 1798 2030 2191 2282 2334 2379 2445 2662 2873
Fixed Assets 464 577 393 396 409 567 769 767 766 759 750
Other Non-Current Assets 95 29 304 382 524 538 414 431 464 567 641
Total Current Assets 1314 1297 1101 1252 1258 1177 1151 1182 1215 1335 1483
Total Assets 1873 1902 1798 2030 2191 2282 2334 2379 2445 2662 2873

Balmer Lawrie & Co Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 412 372 48 62 52 76 55 21 36 48 60
Cash Flow from Operating Activities 167 201 150 181 129 194 189 244 2 208 274
Cash Flow from Investing Activities -76 -42 -71 -117 -19 -137 -60 -80 137 -48 -105
Cash Flow from Financing Activities -131 -143 -66 -73 -86 -78 -162 -149 -127 -147 -178
Net Cash Inflow / Outflow -40 16 13 -9 24 -21 -34 15 12 12 -9
Closing Cash & Cash Equivalent 372 388 62 52 76 55 21 36 48 60 51

Balmer Lawrie & Co Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 9.1 8.9 9.59 9.05 9.73 11.52 9.05 6.74 7.84 9.56 14.81
CEPS(Rs) 11.17 11.6 11 10.57 11.21 11.19 9.94 8.05 8.49 9.57 15.11
DPS(Rs) 18 18 20 7 10 11 7.5 6 6.5 7.5 8.5
Book NAV/Share(Rs) 57.39 61.01 72.44 79.61 85.2 88.86 90.87 90.17 92.81 98.29 106.48
Core EBITDA Margin(%) 6.25 6.4 11.87 11.4 10.76 12.47 12.05 7.41 7.86 8.13 11.54
EBIT Margin(%) 7.51 7.08 14.25 13.16 13.81 14.29 12.27 8.81 7.28 7.85 12.68
Pre Tax Margin(%) 6.78 6.41 13.98 12.91 13.57 13.89 11.3 8.03 6.62 7.08 11.73
PAT Margin (%) 4.75 4.47 9.56 8.47 9.38 9.08 7.7 5.4 4.32 4.6 8.52
Cash Profit Margin (%) 5.83 5.83 10.96 9.88 10.91 10.78 11.07 9 7.07 7.05 11.05
ROA(%) 8.65 8.06 8.86 8.09 7.81 7.2 5.12 3.5 3.68 4.19 7.2
ROE(%) 16.88 15.03 14.37 11.91 11.7 10.83 7.69 5.34 5.67 6.54 11.38
ROCE(%) 22.23 20.1 19.72 18.5 17.12 16.52 11.59 8.19 9.02 10.56 16.17
Receivable days 54.3 53.34 74.39 51.11 57.29 56.14 65.39 66.99 53.48 53.09 61.46
Inventory Days 32.98 33.52 46.41 27.1 29.96 28.74 34.25 36.43 32.06 31.91 31.07
Payable days 49.46 47.46 98.25 89.67 106.03 100.33 101.72 91.19 69.24 64.88 73.19
PER(x) 5.58 10.59 9.96 17.35 14.88 10.75 8.78 19.13 14.39 11.59 16.12
Price/Book(x) 0.88 1.54 1.32 1.97 1.7 1.39 0.87 1.43 1.21 1.13 2.24
Dividend Yield(%) 5.91 3.18 3.49 2.97 4.6 5.93 9.44 4.65 5.76 6.77 3.56
EV/Net Sales(x) 0.21 0.44 0.73 1.26 1.15 0.99 0.65 1.16 0.78 0.66 1.55
EV/Core EBITDA(x) 2.38 4.95 4.35 8.09 7.37 6.17 4.18 9.32 7.79 6.43 10.22
Net Sales Growth(%) 3.53 4.27 -51.06 7.01 1 3 -13.57 -0.35 34.43 12.95 0.76
EBIT Growth(%) -2.09 -2.16 1.51 -1.59 0.81 4.61 -25.77 -28.47 11.08 21.81 62.7
PAT Growth(%) -6.86 -2.28 7.81 -5.62 6.46 -2.25 -26.65 -30.11 7.39 20.5 86.49
EPS Growth(%) -6.25 -2.28 7.81 -5.62 7.47 18.38 -21.4 -25.53 16.22 21.96 54.97
Debt/Equity(x) 0.18 0.19 0 0 0.01 0.05 0.06 0.06 0.06 0.05 0.04
Current Ratio(x) 1.75 1.82 2.38 2.16 2.21 2.27 2.34 2.25 2.31 2.08 2.08
Quick Ratio(x) 1.34 1.37 2.12 1.9 1.97 2 2.04 1.95 1.93 1.76 1.81
Interest Cover(x) 10.23 10.61 53.73 53.02 57.37 35.61 12.66 11.3 11.01 10.16 13.45
Total Debt/Mcap(x) 0.2 0.12 0 0 0.01 0.04 0.07 0.04 0.05 0.05 0.02

Balmer Lawrie & Co Shareholding Pattern

# Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
Promoter 0 0 0 0 0 0 0 0 0 0
FII 1.31 1.2 1.95 1.82 2.13 2.71 3.07 3.22 3.58 2.57
DII 2.52 2.49 2.48 2.51 2.23 2.11 1.95 1.93 1.91 1.82
Public 96.17 96.3 95.57 95.67 95.64 95.18 94.98 94.85 94.51 95.61
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 0%.
  • Company has a low return on equity of 8% over the last 3 years.
  • Debtor days have increased from 64.88 to 73.19days.
  • The company has delivered a poor profit growth of 4% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Balmer Lawrie & Co News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

You May Also Know About

Unlisted Shares Pre-IPO Shares ESOP Shares Delisted Shares

Please Login!

Click to Login
OR
Get free Account

Error!