Beardsell (BEARDSELL)₹24.81−3.05%Other Industrial Products
In the Jun 2026 quarter (consolidated), Beardsell reported sales of ₹72.05 Cr, up 9.9% from Jun 2025, and net profit of ₹2.27 Cr, down 22.0% year on year. For the year to Mar 2026, sales were ₹274 Cr and net profit ₹11.02 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 60.04 | 59.70 | 67.71 | 59.50 | 68.37 | 64.67 | 75.32 | 65.57 | 70.87 | 66.47 | 71.63 | 72.05 |
| Expenses | 54.15 | 54.60 | 63.18 | 53.81 | 61.72 | 58.77 | 70.44 | 59.89 | 64.88 | 60.19 | 64.99 | 67.71 |
| Operating Profit | 5.80 | 5.00 | 4.45 | 5.66 | 6.50 | 5.81 | 4.77 | 5.54 | 5.94 | 6.19 | 6.58 | 4.27 |
| OPM % | 9.7% | 8.4% | 6.6% | 9.5% | 9.5% | 9.0% | 6.4% | 8.5% | 8.4% | 9.3% | 9.2% | 6.0% |
| Other Income | 1.13 | 0.78 | 1.50 | 0.14 | 0.45 | 0.32 | 0.36 | 0.41 | 0.59 | 0.24 | 0.75 | 0.53 |
| Interest | 1.15 | 1.01 | 1.27 | 0.98 | 0.96 | 0.93 | 0.77 | 0.78 | 0.89 | 0.94 | 0.56 | 0.58 |
| Depreciation | 1.48 | 2.31 | 2.02 | 1.88 | 1.97 | 1.83 | 1.91 | 1.72 | 1.78 | 1.93 | 1.95 | 1.89 |
| Profit before tax | 4.27 | 2.43 | 2.63 | 2.93 | 4.01 | 3.34 | 2.44 | 3.44 | 3.85 | 3.53 | 4.79 | 2.30 |
| Tax % | 28.2% | 25.2% | 63.7% | 21.9% | 21.0% | 24.3% | 23.1% | 15.5% | 46.6% | 40.3% | 8.3% | 1.3% |
| Net Profit | 3.07 | 1.82 | 0.96 | 2.29 | 3.17 | 2.53 | 1.88 | 2.91 | 2.06 | 2.11 | 4.39 | 2.27 |
| EPS (Rs) | 0.79 | 0.47 | 0.25 | 0.59 | 0.81 | 0.65 | 0.48 | 0.75 | 0.53 | 0.54 | 1.12 | 0.58 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 159 | 190 | 168 | 193 | 161 | 132 | 186 | 232 | 244 | 268 | 274 | 281 |
| Expenses | 146 | 171 | 161 | 183 | 147 | 121 | 172 | 213 | 223 | 244 | 250 | 258 |
| Operating Profit | 12.02 | 18.01 | 6.01 | 9.01 | 12.01 | 11.02 | 13.02 | 18.01 | 21.03 | 23.04 | 24.02 | 22.98 |
| OPM % | 8.1% | 10.1% | 3.7% | 4.8% | 8.0% | 8.0% | 7.1% | 8.0% | 9.1% | 9.1% | 9.1% | 8.2% |
| Other Income | 2.01 | 2.01 | 4.01 | 1.01 | 2.01 | 1.01 | 2.01 | 4.01 | 4.01 | 1.01 | 2.01 | 2.11 |
| Interest | 6.01 | 5.99 | 5.99 | 6.01 | 7.01 | 5.01 | 4.99 | 4.99 | 4.99 | 4.01 | 2.99 | 2.97 |
| Depreciation | 3.99 | 4.99 | 3.99 | 3.99 | 5.99 | 5.99 | 5.99 | 5.99 | 6.99 | 7.99 | 6.99 | 7.55 |
| Profit before tax | 5.01 | 10.01 | 0.00 | −1.01 | 1.01 | 0.00 | 4.01 | 11.01 | 12.02 | 13.02 | 16.01 | 14.47 |
| Tax % | 37.0% | 43.0% | −171.0% | 41.0% | 35.0% | 221.0% | 28.0% | 25.0% | 34.0% | 22.0% | 27.0% | — |
| Exceptional items | 0.00 | 0.02 | 2.34 | 0.02 | −0.42 | −0.15 | −0.11 | 0.05 | 0.10 | 0.00 | 0.00 | — |
| Net Profit | 3.01 | 6.01 | 0.00 | −1.01 | 1.01 | 0.00 | 3.01 | 8.01 | 8.01 | 10.01 | 11.02 | 10.83 |
| EPS (Rs) | 0.86 | 1.50 | 0.11 | −0.21 | 0.23 | −0.12 | 0.76 | 2.28 | 2.10 | 2.50 | 2.91 | 2.77 |
| Dividend payout % | 18.0% | 13.1% | 177.1% | −90.0% | 34.1% | −69.9% | 13.1% | 4.0% | 5.0% | 4.0% | 3.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 4.99 | 4.99 | 4.99 | 5.98 | 5.99 | 5.99 | 5.98 | 6.98 | 6.98 | 7.98 | 7.98 | 7.98 |
| Reserves | 28.02 | 31.02 | 37.03 | 36.03 | 35.04 | 35.01 | 33.99 | 42.99 | 51.05 | 63.03 | 72.99 | 83.99 |
| Borrowings | 36.06 | 37.06 | 35.01 | 41.03 | 41.06 | 42.03 | 38.03 | 28.01 | 36.01 | 33.05 | 29.04 | 22.03 |
| Other Liabilities | 33.84 | 42.90 | 44.90 | 42.98 | 46.89 | 42.89 | 46.02 | 49.03 | 52.01 | 56.94 | 65.04 | 63.08 |
| Total Liabilities | 103 | 115 | 122 | 125 | 128 | 125 | 124 | 128 | 147 | 161 | 175 | 177 |
| Fixed Assets | 45.83 | 52.82 | 55.80 | 53.87 | 54.86 | 58.81 | 55.85 | 50.87 | 49.86 | 63.77 | 66.80 | 68.79 |
| CWIP | 2.99 | 1.99 | 0.99 | 2.99 | 1.99 | 0.99 | 0.99 | 0.00 | 8.96 | 1.99 | 0.00 | 0.99 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 1.01 | 0.00 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 |
| Other Assets | 54.09 | 60.16 | 65.14 | 68.16 | 70.12 | 64.11 | 67.18 | 76.13 | 87.22 | 94.23 | 106 | 106 |
| Inventories | 12.27 | 12.10 | 11.86 | 13.32 | 13.83 | 15.28 | 17.15 | 20.05 | 23.47 | 23.95 | 23.28 | 26.53 |
| Trade receivables | 26.45 | 28.90 | 36.61 | 37.85 | 38.78 | 33.22 | 31.89 | 35.39 | 38.71 | 41.04 | 52.79 | 47.57 |
| Cash & equivalents | 5.34 | 5.28 | 4.82 | 5.01 | 4.11 | 1.63 | 2.47 | 5.38 | 8.43 | 7.10 | 9.01 | 12.61 |
| Total Assets | 103 | 115 | 122 | 125 | 128 | 125 | 124 | 128 | 147 | 161 | 175 | 177 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 1.01 | 14.04 | 12.03 | 0.00 | 13.04 | 12.03 | 12.04 | 9.02 | 15.04 | 15.04 | 19.06 | 26.09 |
| Cash from investing activity | −4.01 | −11.03 | −4.01 | −2.01 | −5.01 | −2.01 | −2.01 | −1.01 | −13.03 | −13.03 | −10.03 | −10.02 |
| Cash from financing activity | 0.99 | −3.01 | −7.01 | 0.99 | −6.99 | −11.99 | −3.99 | −7.01 | −1.01 | −5.99 | −6.99 | −7.01 |
| Net cash flow | −1.99 | 0.00 | 0.00 | 0.00 | 1.99 | −1.99 | 5.99 | 0.00 | 0.99 | −3.99 | 2.99 | 8.99 |
| Capex | 4.95 | 11.54 | 5.17 | 10.00 | 9.39 | 5.52 | 1.73 | 2.07 | 13.37 | 13.50 | 9.63 | 9.54 |
| Free cash flow | −2.99 | 2.99 | 6.98 | −0.99 | 7.98 | 6.99 | 10.97 | 6.98 | 1.99 | 1.99 | 9.98 | 16.95 |
| CFO / OP % | 18.0% | 120.0% | 72.0% | 35.0% | 145.0% | 97.0% | 127.0% | 76.0% | 101.0% | 97.0% | 97.0% | 121.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 69 | 66 | 70 | 82 | 73 | 75 | 88 | 69 | 61 | 61 | 72 | 63 |
| Inventory days | 42 | 38 | 33 | 43 | 37 | 55 | 86 | 55 | 53 | 52 | 45 | 52 |
| Days payable | 91 | 108 | 93 | 101 | 96 | 122 | 162 | 97 | 83 | 97 | 85 | 75 |
| Cash conversion cycle | 20 | −5 | 10 | 24 | 14 | 8 | 12 | 27 | 31 | 16 | 31 | 41 |
| Working capital days | −15 | −11 | −3 | −10 | −32 | −30 | −22 | 2 | −1 | 9 | 13 | 20 |
| ROCE % | — | 15.1% | 21.1% | 4.0% | 7.0% | 9.1% | 7.0% | 11.1% | 18.1% | 17.1% | 16.1% | 17.1% |
For the Jun 2026 quarter, Beardsell reported sales of ₹72.05 Cr, up 9.9% year on year and net profit of ₹2.27 Cr, down 22.0% year on year. The operating margin was 6.0%.
Beardsell's sales for the year to Mar 2026 were ₹274 Cr; over the last twelve months they were ₹281 Cr.
Net profit for the year to Mar 2026 was ₹11.02 Cr, and ₹10.83 Cr over the last twelve months. Earnings per share over the same trailing period were ₹2.77.
Beardsell reported borrowings of ₹22.03 Cr at Mar 2026, against cash and equivalents of ₹12.61 Cr.
Cash from operations was ₹26.09 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹16.95 Cr.