Stock BLUESTARCO BLUE STAR LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Blue Star Limited NSE India S.E.

Equities

BLUESTARCO

INE472A01039

Electrical Components & Equipment

Delayed NSE India S.E.
Other stock markets
 07:42:29 2024-04-30 am EDT 		5-day change 1st Jan Change
1,496 INR +1.56% Intraday chart for Blue Star Limited +2.74% +57.99%
Apr. 29 RentGuarantor revenue up; Aura progresses Tiris AN
Apr. 26 Blue Star Limited Receives Order from Deputy Commissioner, State Tax, Jaipur Alleging Contravention Under Section 73, Section 50 and Section 20 of Central Goods and Service Tax Act/Rajasthan Goods and Service Tax Act CI

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 65,320 44,367 90,289 101,240 132,696 307,517 - -
Enterprise Value (EV) 1 67,756 46,515 88,691 101,872 134,701 303,109 303,676 302,664
P/E ratio 34.4 x 31 x 90 x 60.3 x 33.1 x 75.7 x 57 x 45.5 x
Yield 1.47% 2.17% 0.43% 0.95% 0.87% 0.53% 0.59% 0.65%
Capitalization / Revenue 1.25 x 0.83 x 2.12 x 1.67 x 1.66 x 3.24 x 2.72 x 2.31 x
EV / Revenue 1.29 x 0.87 x 2.08 x 1.69 x 1.69 x 3.19 x 2.68 x 2.27 x
EV / EBITDA 19.6 x 16.4 x 37 x 29.4 x 27.3 x 46.1 x 36.6 x 29.9 x
EV / FCF 42.2 x 12.5 x 31 x -80.8 x -119 x 361 x 123 x 73.1 x
FCF Yield 2.37% 7.98% 3.23% -1.24% -0.84% 0.28% 0.81% 1.37%
Price to Book 7.46 x 5.07 x 10.2 x 9.93 x - 11.7 x 10.3 x 8.91 x
Nbr of stocks (in thousands) 192,628 192,628 192,628 192,628 192,628 205,615 - -
Reference price 2 339.1 230.3 468.7 525.6 688.9 1,496 1,496 1,496
Announcement Date 5/2/19 5/12/20 5/6/21 5/5/22 5/4/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 52,348 53,602 42,636 60,456 79,773 94,878 113,163 133,287
EBITDA 1 3,465 2,828 2,398 3,465 4,928 6,581 8,295 10,129
EBIT 1 2,963 1,948 1,475 2,605 4,080 5,570 7,115 8,840
Operating Margin 5.66% 3.63% 3.46% 4.31% 5.11% 5.87% 6.29% 6.63%
Earnings before Tax (EBT) 1 2,511 2,060 1,452 2,498 5,554 5,411 7,148 8,919
Net income 1 1,901 1,432 1,004 1,677 4,005 3,992 5,289 6,661
Net margin 3.63% 2.67% 2.35% 2.77% 5.02% 4.21% 4.67% 5%
EPS 2 9.870 7.435 5.210 8.720 20.80 19.75 26.24 32.89
Free Cash Flow 1 1,606 3,714 2,863 -1,261 -1,130 838.7 2,471 4,138
FCF margin 3.07% 6.93% 6.71% -2.09% -1.42% 0.88% 2.18% 3.1%
FCF Conversion (EBITDA) 46.34% 131.33% 119.38% - - 12.74% 29.79% 40.85%
FCF Conversion (Net income) 84.49% 259.25% 285.29% - - 21.01% 46.72% 62.12%
Dividend per Share 2 5.000 5.000 2.000 5.000 6.000 7.985 8.792 9.677
Announcement Date 5/2/19 5/12/20 5/6/21 5/5/22 5/4/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 11,239 16,116 10,520 12,397 15,062 22,476 19,703 15,762 17,882 26,238 22,260 18,262 21,148 31,572
EBITDA 1 815.6 1,018 422.3 707 905.9 1,430 1,233 855.9 1,047 1,792 1,450 1,108 1,408 2,270
EBIT 556.5 769.6 221.8 - 681.4 1,199 1,013 610.7 - - - 754 1,122 2,047
Operating Margin 4.95% 4.78% 2.11% - 4.52% 5.33% 5.14% 3.87% - - - 4.13% 5.31% 6.48%
Earnings before Tax (EBT) 488.2 1,033 194 472.1 699.6 1,132 1,012 575.8 804 3,171 - 862.5 1,091 2,051
Net income 1 367.2 679.7 126.9 313.6 475 761.6 742.5 426.4 584.1 2,252 833.5 598.5 867.1 1,498
Net margin 3.27% 4.22% 1.21% 2.53% 3.15% 3.39% 3.77% 2.71% 3.27% 8.58% 3.74% 3.28% 4.1% 4.74%
EPS 1.905 3.530 0.6600 1.635 2.470 3.960 3.860 2.215 3.030 11.64 - 3.900 5.475 7.250
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 1/29/21 5/6/21 8/4/21 10/28/21 2/2/22 5/5/22 8/4/22 11/3/22 1/31/23 5/4/23 8/3/23 - - -
1INR in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 2,436 2,148 - 631 2,005 - - -
Net Cash position 1 - - 1,599 - - 4,408 3,842 4,853
Leverage (Debt/EBITDA) 0.7029 x 0.7595 x - 0.1822 x 0.4069 x - - -
Free Cash Flow 1 1,606 3,714 2,863 -1,261 -1,130 839 2,471 4,138
ROE (net income / shareholders' equity) 22.5% 17.2% 12% 17.6% 23.6% 22% 22% 23%
ROA (Net income/ Total Assets) - 4.22% - - - 6.45% 7.15% 7.95%
Assets 1 - 33,951 - - - 61,885 73,978 83,783
Book Value Per Share 2 45.40 45.40 46.00 52.90 - 128.0 145.0 168.0
Cash Flow per Share 2 - - - - - 16.50 25.30 32.20
Capex 1 1,028 860 635 2,179 3,604 3,319 3,236 2,443
Capex / Sales 1.96% 1.61% 1.49% 3.6% 4.52% 3.5% 2.86% 1.83%
Announcement Date 5/2/19 5/12/20 5/6/21 5/5/22 5/4/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Blue Star Limited

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
19
Last Close Price
1,496 INR
Average target price
1,231 INR
Spread / Average Target
-17.68%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Heating, Ventilation & Air Conditioning Systems

1st Jan change Capi.
TRANE TECHNOLOGIES PLC Stock Trane Technologies plc
+30.11% 72.06B
CARRIER GLOBAL CORPORATION Stock Carrier Global Corporation
+7.03% 55.4B
JOHNSON CONTROLS INTERNATIONAL PLC Stock Johnson Controls International Plc
+12.89% 44.35B
DAIKIN INDUSTRIES, LTD. Stock Daikin Industries, Ltd.
-4.13% 40.43B
LENNOX INTERNATIONAL INC. Stock Lennox International Inc.
+3.55% 16.51B
WATSCO, INC. Stock Watsco, Inc.
+4.49% 16.44B
A. O. SMITH CORPORATION Stock A. O. Smith Corporation
+0.49% 12.15B
NIBE INDUSTRIER AB Stock NIBE Industrier AB
-27.12% 9.47B
AAON, INC. Stock AAON, Inc.
+27.37% 7.72B
Heating, Ventilation & Air Conditioning Systems
  1. Stock Market
  2. Equities
  3. BLUESTARCO Stock
  4. BLUESTARCO Stock
  5. Financials Blue Star Limited