| Key Financial Ratios of Blue Dart Express (in Rs. Cr.) |
Mar 25 |
Mar 24 |
Mar 23 |
Mar 22 |
Mar 21 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
106.38 |
126.86 |
156.16 |
161.08 |
42.91 |
|
| Diluted EPS (Rs.) |
106.38 |
126.86 |
156.16 |
161.08 |
42.91 |
|
| Cash EPS (Rs.) |
310.34 |
308.87 |
321.97 |
327.26 |
223.83 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
656.16 |
575.45 |
496.45 |
367.00 |
249.14 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
656.16 |
575.45 |
496.45 |
367.00 |
249.14 |
|
| Revenue from Operations/Share (Rs.) |
2,407.48 |
2,217.10 |
2,176.86 |
1,856.27 |
1,383.89 |
|
| PBDIT/Share (Rs.) |
384.92 |
380.31 |
408.05 |
433.75 |
297.39 |
|
| PBIT/Share (Rs.) |
180.82 |
198.13 |
242.02 |
267.34 |
116.41 |
|
| PBT/Share (Rs.) |
146.14 |
165.28 |
213.89 |
215.61 |
58.83 |
|
| Net Profit/Share (Rs.) |
106.24 |
126.69 |
155.95 |
160.86 |
42.85 |
|
| NP After MI And SOA / Share (Rs.) |
106.24 |
126.69 |
155.95 |
160.86 |
42.85 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
15.98 |
17.15 |
18.74 |
23.36 |
21.48 |
|
| PBIT Margin (%) |
7.51 |
8.93 |
11.11 |
14.40 |
8.41 |
|
| PBT Margin (%) |
6.07 |
7.45 |
9.82 |
11.61 |
4.25 |
|
| Net Profit Margin (%) |
4.41 |
5.71 |
7.16 |
8.66 |
3.09 |
|
| NP After MI And SOA Margin (%) |
4.41 |
5.71 |
7.16 |
8.66 |
3.09 |
|
| Return on Networth/Equity (%) |
16.19 |
22.01 |
31.41 |
43.83 |
17.19 |
|
| Return on Capital Employed (%) |
18.32 |
23.89 |
27.29 |
40.82 |
17.21 |
|
| Return on Assets (%) |
6.89 |
8.69 |
11.49 |
13.51 |
3.51 |
|
| Total Debt/Equity (X) |
0.13 |
0.19 |
0.21 |
0.23 |
0.41 |
|
| Asset Turnover Ratio (%) |
1.61 |
1.58 |
1.71 |
1.79 |
113.48 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
1.14 |
0.86 |
0.95 |
0.85 |
0.84 |
|
| Quick Ratio (X) |
1.10 |
0.83 |
0.91 |
0.82 |
0.81 |
|
| Inventory Turnover Ratio (X) |
110.68 |
0.00 |
0.00 |
0.00 |
103.47 |
|
| Dividend Payout Ratio (NP) (%) |
23.50 |
23.64 |
22.41 |
24.83 |
0.00 |
|
| Dividend Payout Ratio (CP) (%) |
8.04 |
9.69 |
10.85 |
12.20 |
0.00 |
|
| Earnings Retention Ratio (%) |
76.50 |
76.36 |
77.59 |
75.17 |
0.00 |
|
| Cash Earnings Retention Ratio (%) |
91.96 |
90.31 |
89.15 |
87.80 |
0.00 |
|
| Coverage Ratios |
|
|
|
|
|
|
| Interest Coverage Ratios (%) |
11.10 |
11.58 |
14.50 |
11.85 |
2.49 |
|
| Interest Coverage Ratios (Post Tax) (%) |
11.10 |
11.58 |
14.50 |
11.85 |
2.49 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
14,629.76 |
14,772.01 |
14,895.07 |
16,274.88 |
13,180.92 |
|
| EV/Net Operating Revenue (X) |
2.56 |
2.80 |
2.88 |
3.69 |
4.01 |
|
| EV/EBITDA (X) |
16.00 |
16.35 |
15.36 |
15.79 |
18.65 |
|
| MarketCap/Net Operating Revenue (X) |
2.55 |
2.79 |
2.85 |
3.69 |
4.03 |
|
| Retention Ratios (%) |
76.49 |
76.35 |
77.58 |
75.16 |
0.00 |
|
| Price/BV (X) |
9.36 |
10.74 |
12.50 |
18.65 |
22.38 |
|
| Price/Net Operating Revenue |
2.55 |
2.79 |
2.85 |
3.69 |
4.03 |
|
| Earnings Yield |
0.02 |
0.02 |
0.03 |
0.02 |
0.01 |
|
Source : Dion Global Solutions Limited
