| Key Financial Ratios of Blue Star (in Rs. Cr.) |
Mar 20 |
Mar 19 |
Mar 18 |
Mar 17 |
Mar 16 |
|
| Per Share Ratios |
|
|
|
|
|
|
| Basic EPS (Rs.) |
12.55 |
12.66 |
13.80 |
11.73 |
12.88 |
|
| Diluted EPS (Rs.) |
12.55 |
12.65 |
13.74 |
11.68 |
12.85 |
|
| Cash EPS (Rs.) |
21.31 |
19.83 |
20.08 |
17.47 |
19.68 |
|
| Book Value [ExclRevalReserve]/Share (Rs.) |
88.23 |
99.79 |
98.78 |
96.05 |
74.90 |
|
| Book Value [InclRevalReserve]/Share (Rs.) |
88.23 |
99.79 |
98.78 |
96.05 |
74.90 |
|
| Dividend / Share(Rs.) |
10.00 |
10.00 |
10.00 |
7.50 |
6.50 |
|
| Revenue from Operations/Share (Rs.) |
497.04 |
496.75 |
448.23 |
432.32 |
392.60 |
|
| PBDIT/Share (Rs.) |
29.95 |
33.27 |
25.68 |
24.48 |
23.18 |
|
| PBIT/Share (Rs.) |
21.19 |
26.09 |
19.37 |
18.72 |
17.14 |
|
| PBT/Share (Rs.) |
17.41 |
18.68 |
18.84 |
15.52 |
16.52 |
|
| Net Profit/Share (Rs.) |
12.55 |
12.65 |
13.77 |
11.72 |
13.65 |
|
| Profitability Ratios |
|
|
|
|
|
|
| PBDIT Margin (%) |
6.02 |
6.69 |
5.72 |
5.66 |
5.90 |
|
| PBIT Margin (%) |
4.26 |
5.25 |
4.32 |
4.33 |
4.36 |
|
| PBT Margin (%) |
3.50 |
3.75 |
4.20 |
3.58 |
4.20 |
|
| Net Profit Margin (%) |
2.52 |
2.54 |
3.07 |
2.71 |
3.47 |
|
| Return on Networth / Equity (%) |
14.22 |
12.67 |
13.94 |
12.20 |
18.22 |
|
| Return on Capital Employed (%) |
21.44 |
25.66 |
19.21 |
19.18 |
14.36 |
|
| Return on Assets (%) |
3.64 |
3.75 |
4.13 |
4.27 |
4.77 |
|
| Total Debt/Equity (X) |
0.58 |
0.38 |
0.34 |
0.16 |
0.42 |
|
| Asset Turnover Ratio (%) |
144.44 |
147.66 |
134.51 |
157.67 |
137.32 |
|
| Liquidity Ratios |
|
|
|
|
|
|
| Current Ratio (X) |
1.01 |
1.07 |
1.07 |
1.08 |
1.03 |
|
| Quick Ratio (X) |
0.65 |
0.69 |
0.62 |
0.74 |
0.73 |
|
| Inventory Turnover Ratio (X) |
5.63 |
5.58 |
4.29 |
7.12 |
6.85 |
|
| Dividend Payout Ratio (NP) (%) |
159.36 |
78.98 |
54.32 |
0.00 |
50.47 |
|
| Dividend Payout Ratio (CP) (%) |
93.86 |
50.37 |
37.25 |
0.00 |
35.00 |
|
| Earnings Retention Ratio (%) |
-59.36 |
21.02 |
45.68 |
0.00 |
49.53 |
|
| Cash Earnings Retention Ratio (%) |
6.14 |
49.63 |
62.75 |
0.00 |
65.00 |
|
| Valuation Ratios |
|
|
|
|
|
|
| Enterprise Value (Cr.) |
4,701.01 |
6,868.08 |
7,492.57 |
6,690.93 |
3,694.18 |
|
| EV/Net Operating Revenue (X) |
0.98 |
1.44 |
1.74 |
1.62 |
1.05 |
|
| EV/EBITDA (X) |
16.30 |
21.44 |
30.40 |
28.61 |
17.72 |
|
| MarketCap/Net Operating Revenue (X) |
0.93 |
1.37 |
1.68 |
1.60 |
0.98 |
|
| Retention Ratios (%) |
-59.36 |
21.01 |
45.67 |
0.00 |
49.52 |
|
| Price/BV (X) |
5.22 |
6.80 |
7.63 |
7.21 |
5.12 |
|
| Price/Net Operating Revenue |
0.93 |
1.37 |
1.68 |
1.60 |
0.98 |
|
| Earnings Yield |
0.03 |
0.02 |
0.02 |
0.02 |
0.04 |
|
Source : Dion Global Solutions Limited
