Beardsell Peer Comparison

NSE: BEARDSELL | BSE: 539447

₹22.13

₹-0.30 (-1.34%)

As on 01-Oct-2026IST

Market cap

₹87 Cr

Revenue (TTM)

₹282 Cr

P/E Ratio

8.1

P/B Ratio

1.2

Div. Yield

0.5 %

Edit

	Beardsell	Nava	Balmer Lawrie	Kothari Industrial	WH Brady
Market cap (₹ Cr)	87	15,646	2,728	1,598	126
Revenue (₹ Cr)	282	4,309	2,785	197	84
Net Profit (₹ Cr)	10.79	972.25	206.89	-32.36	6.35
Net Margin (%)	3.80	21.57	7.30	-16.28	6.93
RoE (%)	12.13	8.99	13.91	-34.20	5.86
Price to Earnings	8.09	20.70	9.78	--	25.01
Price-To-Book	1.19	1.72	1.28	8.26	1.42

Income Statement (₹ Cr)

	Beardsell	Nava	Balmer Lawrie	Kothari Industrial	WH Brady
Operating Revenue	281.58	4,309.49	2,785.08	197.06	84.43
Total Income	283.65	4,514.85	2,832.58	198.78	91.54
Total Expenditure	258.64	2,653.92	2,417.62	211.13	80.37
EBITDA	22.94	1,655.57	367.46	-14.07	4.07
Depreciation	7.59	402.08	81.27	11.79	2.66
EBIT	15.35	1,253.49	286.19	-25.86	1.41
Interest	2.99	13.11	39.58	8.17	1.22
Other Income	2.07	205.37	47.50	1.72	7.11
Exceptional Items	0.00	0.00	0.00	0.00	0.00
Profit before Tax	14.43	1,445.74	294.11	-32.31	7.30
Provision for Tax	3.64	471.96	87.22	0.05	0.95
Profit after Tax	10.79	973.78	206.89	-32.36	6.35

	Beardsell	Nava	Balmer Lawrie	Kothari Industrial	WH Brady
Shareholder's Funds	91.98	8,745.30	2,069.03	231.35	86.45
Minority Interest	0.00	-216.35	5.18	0.00	-1.31
Non-Current Liabilities	8.71	2,857.06	477.10	10.33	10.39
Current Liabilities	76.33	751.25	789.09	69.44	18.87
Total Liabilities	174.67	11,262.27	3,039.89	200.00	137.08

	Beardsell	Nava	Balmer Lawrie	Kothari Industrial	WH Brady
Non-Current Assets	66.86	7,988.06	1,427.61	182.30	56.21
Current Assets	103.41	5,723.23	1,683.20	119.97	71.62
Total Assets	174.67	11,262.27	3,039.89	200.00	137.08
Total Debt*	26.95	888.39	75.84	5.05	10.66
Net Current Assets	27.08	4,971.97	894.11	50.53	52.75
Contingent Liabilities	6.59	149.67	195.53	22.63	52.75

	Beardsell	Nava	Balmer Lawrie	Kothari Industrial	WH Brady
Cash From Operating Activities	19.21	2,157.05	156.18	-153.81	-0.08
Cash Flow from Investing Activities	-9.57	-1,286.49	22.76	-13.24	23.30
Cash from Financing Activities	-6.90	-163.08	-188.64	187.04	-0.13
Net Cash Inflow / Outflow	2.74	707.48	-9.70	20.00	23.09

	Beardsell	Nava	Balmer Lawrie	Kothari Industrial	WH Brady
ROCE (%)	15.84	20.67	15.34	-16.89	43.84
ROE (%)	12.13	8.99	13.91	-34.20	5.86
ROA (%)	6.14	7.59	6.48	-20.80	4.75
EBIT Margin (%)	5.45	29.09	10.28	-13.12	1.67
Net Margin (%)	3.80	21.57	7.30	-16.28	6.93
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Beardsell	Nava	Balmer Lawrie	Kothari Industrial	WH Brady
Revenue Growth (%)	2.63	8.98	8.87	535.38	-19.19
EBIT Growth (%)	1.59	-15.12	5.39	-124.68	-83.75
Net Profit Growth (%)	3.25	-29.89	2.30	-151.02	-75.70
EPS Growth (%)	3.25	-40.65	2.96	-106.62	-35.45
Book Value Growth (%)	14.39	10.17	8.12	1,246.87	36.31

	Beardsell	Nava	Balmer Lawrie	Kothari Industrial	WH Brady
Price / Earnings	8.09	20.54	9.82	-18.54	25.06
Price / Book Value	1.19	1.72	1.29	8.25	1.35
Dividend Yield (%)	0.45	1.54	5.31	0.00	0.00
EV/EBITDA	4.59	8.70	6.41	-115.53	23.32
Market Cap (₹ Cr)	97.09	14,662.24	3,158.38	1,797.34	197.63

	Beardsell	Nava	Balmer Lawrie	Kothari Industrial	WH Brady
Debt to Equity	0.04	0.25	0.03	0.02	0.00
Short term debt to equity ratio	0.24	0.00	--	0.03	0.12
Current Ratio	1.35	7.62	2.13	1.73	3.80
Quick Ratio	1.01	6.73	1.92	1.48	2.83
Interest Coverage	5.83	111.24	8.43	-2.95	7.00

	Beardsell	Nava	Balmer Lawrie	Kothari Industrial	WH Brady
Debtors to sales (%)	16.88	22.02	19.21	17.37	18.54
Asset Turnover	1.60	0.34	0.87	1.27	0.63
Receivable days	63.80	145.56	65.70	12.04	78.47
Inventory Days	32.15	65.08	28.00	19.15	51.08
Payable days	86.73	50.43	67.57	21.75	58.51
Cash Conversion Cycle	9.22	160.21	26.13	9.44	71.04

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.