Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹1414 Cr.
Stock P/E
5.1
P/B
0.9
Current Price
₹63.7
Book Value
₹ 67.5
Face Value
1
52W High
₹81.2
52W Low
₹ 63.8
Dividend Yield
6.75%

Balmer Lawrie Invsts Overview

Business

Balmer Lawrie Investments Ltd. (BLIL) is an investment holding company based in India. Its core business model revolves around holding a significant equity stake in Balmer Lawrie & Co. Ltd. (BLC), a diversified public sector undertaking (PSU). BLIL primarily generates its revenue through dividend income received from its investment in BLC, along with some interest income from treasury operations. It essentially acts as a vehicle for the government to hold its stake in BLC.

Revenue Mix

BLIL operates primarily as a single segment: investment holding. Its revenue is overwhelmingly dominated by:

Dividend Income: Received from its equity investment in Balmer Lawrie & Co. Ltd. This constitutes the vast majority of its operating income.

Interest Income: Generated from bank deposits and other short-term investments of its surplus funds.

No specific percentage breakdown is available, but dividend income is the principal source.

Industry

BLIL is categorized under the Finance - NBFC (Non-Banking Financial Company) sector, specifically as an investment company. However, it does not operate as a typical lending or asset-financing NBFC. Its positioning is unique as a pure holding company whose primary asset is a strategic stake in a diversified government-owned entity. It does not compete with traditional NBFCs for customers or loans. Its "industry" is more akin to a specialized sovereign wealth fund or a government-mandated holding vehicle.

MOAT

BLIL's "moat" is largely derived from its unique structure and the underlying asset.

Strategic Government Holding: As a government-controlled entity holding a significant stake in another PSU (Balmer Lawrie & Co. Ltd.), BLIL benefits from the implicit stability and strategic importance associated with government ownership. This isn't a competitive advantage in the traditional sense, but it provides a distinct operating environment.

Concentrated Asset: Its primary asset is a well-established PSU with diversified operations (industrial packaging, logistics, chemicals, travel). The underlying business of BLC benefits from its legacy, market presence in specific niches, and government patronage, indirectly benefiting BLIL.

It does not possess traditional competitive advantages like brand loyalty, network effects, or significant switching costs in its own right.

Growth Drivers

Performance of Balmer Lawrie & Co. Ltd. (BLC): Enhanced profitability, operational efficiency, and growth in BLC's diversified business segments will lead to higher earnings, which could translate to higher dividends for BLIL.

Dividend Payout Policy of BLC: Any increase in the dividend payout ratio by BLC would directly boost BLIL's income.

Potential Diversification of Investments: While historically concentrated, any strategic decision by the government to allow BLIL to invest in other entities or expand its investment portfolio could be a growth driver.

Asset Monetization by BLC: Should BLC divest non-core assets, leading to special dividends, this could temporarily boost BLIL's income.

Risks

Reliance on BLC's Performance and Dividends: BLIL's fortunes are almost entirely tied to the financial health and dividend distribution policy of Balmer Lawrie & Co. Ltd. Any downturn in BLC's business, reduced profitability, or a decision by BLC to retain earnings could severely impact BLIL's income and valuation.

Valuation Risk: The market value of BLIL is largely dependent on the market value of its underlying holding in BLC. Fluctuations in BLC's share price directly affect BLIL.

Regulatory & Government Policy Changes: Being a PSU holding company, BLIL is susceptible to government policies regarding PSUs, dividend declarations, disinvestment, and overall economic direction.

Lack of Diversification: Its highly concentrated asset base means it lacks diversification benefits, making it vulnerable to risks specific to BLC's operations.

Management & Ownership

Balmer Lawrie Investments Ltd. is a government-controlled entity. The President of India, acting through the Ministry of Petroleum and Natural Gas, is the ultimate promoter and holds a majority stake. This implies direct government oversight and control over management appointments and strategic decisions. Management quality is generally aligned with the standards and governance practices of Indian public sector enterprises.

Outlook

BLIL's outlook is intrinsically linked to the performance and strategic direction of Balmer Lawrie & Co. Ltd. (BLC), its primary asset. The company offers investors indirect exposure to BLC's diversified operations across various industrial and service sectors. The bull case hinges on a robust economic environment driving growth across BLC's segments, leading to improved profitability and higher dividend payouts, potentially augmented by favorable government dividend policies for PSUs. Conversely, the bear case highlights significant dependence on BLC's financial health and dividend policy. Any downturn in BLC's specific business segments, a shift in BLC's dividend strategy towards capital retention, economic slowdowns, or adverse government policies affecting PSUs could negatively impact BLIL's value and income streams. As a pure holding company, BLIL has limited avenues for independent operational growth or diversification.

Balmer Lawrie Invsts Share Price

Live · BSE / NSE · Inception: 2001
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Balmer Lawrie Invsts Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Operating Revenue 579 641 642 633 611 683 638 659 746 751
Other Income 18 12 11 9 18 9 11 7 20 11
Total Income 597 653 653 642 629 693 649 666 766 762
Total Expenditure 485 574 569 547 514 598 568 571 630 649
Operating Profit 112 79 84 95 115 95 81 95 136 113
Interest Expense 6 6 5 9 6 7 7 10 10 13
Depreciation 15 15 14 15 16 14 16 18 28 20
Profit Before Tax 90 58 65 70 93 74 58 67 98 80
Provision for Tax 27 12 20 20 32 20 18 19 31 22
Profit After Tax 63 46 45 50 61 54 40 48 67 58
Adjustments -15 -5 -5 -8 -12 -9 -4 -6 -13 -13
Profit After Adjustments 47 41 40 42 48 45 37 43 54 45
Adjusted Earnings Per Share 2.1 1.9 1.8 1.9 2.2 2 1.7 1.9 2.4 2

Balmer Lawrie Invsts Profit & Loss

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Operating Revenue 1783 1543 1536 2061 2328 2348 2526 2728 2794
Other Income 63 55 77 45 50 86 56 58 49
Total Income 1846 1599 1613 2106 2379 2434 2583 2786 2843
Total Expenditure 1554 1350 1416 1895 2133 2070 2210 2379 2418
Operating Profit 292 248 197 211 246 364 372 407 425
Interest Expense 7 15 12 14 18 22 27 33 40
Depreciation 30 52 55 57 57 59 60 76 82
Profit Before Tax 254 182 162 186 232 319 350 365 303
Provision for Tax 88 58 42 49 59 77 84 88 90
Profit After Tax 167 124 121 137 172 242 267 278 213
Adjustments -38 -19 -41 -49 -61 -87 -95 -99 -36
Profit After Adjustments 129 106 80 88 111 155 172 178 179
Adjusted Earnings Per Share 5.8 4.8 3.6 4 5 7 7.7 8 8

Balmer Lawrie Invsts Balance Sheet

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 1074 1103 1098 1116 1140 1221 1376 1440
Minority's Interest 632 638 628 634 706 774 772 805
Borrowings 76 94 93 88 82 66 75 71
Current Liability 521 495 527 529 644 714 699 793
Other Liabilities & Provisions 118 150 181 208 225 247 280 406
Total Liabilities 2420 2480 2527 2575 2798 3022 3201 3514
Loans 0 0 0 0 0 0 0 0
Investments 326 376 386 436 518 565 632 730
Fixed Assets 567 769 767 766 759 750 736 882
Other Loans 16 13 11 15 20 22 23 18
Other Non Current Assets 197 25 33 11 29 53 68 35
Current Assets 1315 1297 1329 1345 1472 1632 1742 1848
Total Assets 2420 2480 2527 2575 2798 3022 3201 3514

Balmer Lawrie Invsts Cash Flow

#(Fig in Cr.) Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 76 56 22 36 48 61 52 42
Cash Flow from Operating Activities 177 187 247 23 206 280 164 294
Cash Flow from Investing Activities -137 -60 -80 137 -48 -117 9 -35
Cash Flow from Financing Activities -61 -159 -153 -148 -145 -172 -183 -265
Net Cash Inflow / Outflow -21 -32 14 12 13 -9 -10 -5
Closing Cash & Cash Equivalent 56 23 36 48 61 52 42 37

Balmer Lawrie Invsts Ratios

# Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 5.79 4.76 3.59 3.98 5 6.96 7.73 8.04
CEPS(Rs) 8.87 7.93 7.91 8.73 10.32 13.57 14.72 15.94
DPS(Rs) 3.4 3.75 3.8 3 3.3 3.8 4.3 4.3
Book NAV/Share(Rs) 48.39 49.71 49.46 50.28 51.34 55 61.98 64.85
Net Profit Margin 9.34 8.05 7.85 6.66 7.4 10.3 10.55 10.18
Operating Margin 14.66 12.74 11.34 9.67 10.72 14.54 14.91 14.62
PBT Margin 14.26 11.78 10.57 9.01 9.94 13.6 13.86 13.4
ROA(%) 6.88 5.07 4.82 5.38 6.42 8.32 8.57 8.27
ROE(%) 15.51 11.41 10.96 12.39 15.28 20.5 20.53 19.73
ROCE(%) 22.64 16.7 14.56 16.58 20.45 27.02 27.4 26.9
Price/Earnings(x) 6.72 6.13 13.02 9.29 7.1 8.78 8.71 8.13
Price/Book(x) 0.8 0.59 0.95 0.73 0.69 1.11 1.09 1.01
Dividend Yield(%) 8.73 12.85 8.12 8.12 9.3 6.22 6.38 6.58
EV/Net Sales(x) 0.2 0.1 0.3 0.18 0.13 0.32 0.38 0.33
EV/Core EBITDA(x) 1.24 0.59 2.33 1.78 1.19 2.09 2.56 2.24
Interest Earned Growth(%) 0 -13.46 -0.47 34.15 12.99 0.85 7.59 7.96
Net Profit Growth 0 -25.41 -2.89 13.72 25.62 40.38 10.16 4.21
EPS Growth(%) 0 -17.76 -24.58 10.67 25.72 39.3 11.06 3.94
Interest Coverage(x) % 36.7 13.22 14.63 14.67 13.91 15.48 14.2 11.92

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +8% +5% +12% —
Operating Profit CAGR +9% +18% +16% —
PAT CAGR +4% +17% +18% —
Share Price CAGR -21% +17% +9% +7%
ROE Average +20% +20% +18% +16%
ROCE Average +27% +27% +24% +22%

Balmer Lawrie Invsts Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 59.67 %
FII 0.87 %
DII (MF + Insurance) 0.03 %
Public (retail) 39.42 %
Others 0.01 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 59.6759.6759.6759.6759.6759.6759.6759.6759.6759.67
FII 1.331.311.141.121.11.11.061.060.950.87
DII 0.140.020.020.070.030.030.030.030.030.03
Public 38.8538.9939.1639.1339.239.1939.2439.2439.3439.42
Others 0000000000
Total 100100100100100100100100100100

Balmer Lawrie Invsts Peer Comparison

Finance - NBFC Edit Columns

Balmer Lawrie Invsts Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Balmer Lawrie Invsts Pros & Cons

Pros

  • Stock is trading at 0.9 times its book value
  • Company has a good return on equity (ROE) track record: 3 Years ROE 20%
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Debtor days have increased from 107.05 to 109.57days.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp