BLUE STAR
|
BLUE STAR Last 5 Year Balance Sheet History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | |||||
| Share Capital | ₹41 Cr | ₹41 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
| Equity - Authorised | ₹57 Cr | ₹57 Cr | ₹57 Cr | ₹57 Cr | ₹57 Cr |
| Equity - Issued | ₹41 Cr | ₹41 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
| Equity Paid Up | ₹41 Cr | ₹41 Cr | ₹19 Cr | ₹19 Cr | ₹19 Cr |
| Equity Shares Forfeited | - | - | - | - | - |
| Adjustments to Equity | - | - | - | - | - |
| Preference Capital Paid Up | - | - | - | - | - |
| Face Value | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 | ₹2.00 |
| Share Warrants & Outstandings | ₹3.70 Cr | - | - | - | - |
| Total Reserves | ₹3,020 Cr | ₹2,569 Cr | ₹1,311 Cr | ₹998 Cr | ₹866 Cr |
| Securities Premium | ₹1,171 Cr | ₹1,171 Cr | ₹210 Cr | ₹210 Cr | ₹210 Cr |
| Capital Reserves | ₹43 Cr | ₹43 Cr | ₹43 Cr | ₹43 Cr | ₹43 Cr |
| Profit & Loss Account Balance | ₹1,630 Cr | ₹1,185 Cr | ₹887 Cr | ₹593 Cr | ₹463 Cr |
| General Reserves | ₹151 Cr | ₹150 Cr | ₹152 Cr | ₹152 Cr | ₹152 Cr |
| Other Reserves | ₹25 Cr | ₹20 Cr | ₹19 Cr | ₹-0.11 Cr | ₹-3.33 Cr |
| Reserve excluding Revaluation Reserve | ₹3,020 Cr | ₹2,569 Cr | ₹1,311 Cr | ₹998 Cr | ₹866 Cr |
| Revaluation reserve | - | - | - | - | - |
| Shareholder's Funds | ₹3,065 Cr | ₹2,610 Cr | ₹1,331 Cr | ₹1,018 Cr | ₹885 Cr |
| Minority Interest | ₹2.60 Cr | ₹2.55 Cr | ₹3.19 Cr | ₹2.96 Cr | ₹2.68 Cr |
| Long-Term Borrowings | - | - | - | - | - |
| Secured Loans | - | - | ₹162 Cr | ₹69 Cr | ₹2.40 Cr |
| Non Convertible Debentures | - | - | - | - | - |
| Converible Debentures & Bonds | - | - | - | - | - |
| Packing Credit - Bank | - | - | - | - | - |
| Inter Corporate & Security Deposit | - | - | - | - | - |
| Term Loans - Banks | - | - | ₹162 Cr | ₹69 Cr | ₹2.40 Cr |
| Term Loans - Institutions | - | - | - | - | - |
| Other Secured | - | - | - | - | - |
| Unsecured Loans | - | - | - | ₹173 Cr | ₹347 Cr |
| Fixed Deposits - Public | - | - | - | - | - |
| Loans and advances from subsidiaries | - | - | - | - | - |
| Inter Corporate Deposits (Unsecured) | - | - | - | - | - |
| Foreign Currency Convertible Notes | - | - | - | - | - |
| Long Term Loan in Foreign Currency | - | - | - | - | - |
| Loans - Banks | - | - | - | - | - |
| Loans - Govt. | - | - | - | - | - |
| Loans - Others | - | - | - | - | - |
| Other Unsecured Loan | - | - | - | ₹173 Cr | ₹347 Cr |
| Deferred Tax Assets / Liabilities | ₹4.55 Cr | ₹-0.30 Cr | ₹-7.94 Cr | ₹-28 Cr | ₹-47 Cr |
| Deferred Tax Assets | ₹118 Cr | ₹79 Cr | ₹44 Cr | ₹39 Cr | ₹62 Cr |
| Deferred Tax Liability | ₹122 Cr | ₹79 Cr | ₹36 Cr | ₹11 Cr | ₹14 Cr |
| Other Long Term Liabilities | ₹207 Cr | ₹105 Cr | ₹108 Cr | ₹71 Cr | ₹40 Cr |
| Long Term Trade Payables | - | - | - | - | - |
| Long Term Provisions | ₹25 Cr | ₹16 Cr | ₹11 Cr | ₹10 Cr | ₹11 Cr |
| Total Non-Current Liabilities | ₹237 Cr | ₹120 Cr | ₹274 Cr | ₹295 Cr | ₹353 Cr |
| Current Liabilities | - | - | - | - | - |
| Trade Payables | ₹3,428 Cr | ₹2,617 Cr | ₹2,511 Cr | ₹2,042 Cr | ₹1,605 Cr |
| Sundry Creditors | ₹2,926 Cr | ₹2,268 Cr | ₹2,213 Cr | ₹1,710 Cr | ₹1,605 Cr |
| Acceptances | ₹501 Cr | ₹349 Cr | ₹298 Cr | ₹332 Cr | - |
| Due to Subsidiaries- Trade Payables | - | - | - | - | - |
| Other Current Liabilities | ₹1,133 Cr | ₹955 Cr | ₹983 Cr | ₹796 Cr | ₹505 Cr |
| Bank Overdraft / Short term credit | - | - | - | - | - |
| Advances received from customers | ₹865 Cr | ₹691 Cr | ₹632 Cr | ₹499 Cr | ₹397 Cr |
| Interest Accrued But Not Due | - | - | ₹12 Cr | ₹23 Cr | ₹23 Cr |
| Share Application Money | - | - | - | - | - |
| Current maturity of Debentures & Bonds | - | - | ₹174 Cr | ₹175 Cr | ₹3.20 Cr |
| Current maturity - Others | - | - | - | - | - |
| Other Liabilities | ₹267 Cr | ₹263 Cr | ₹165 Cr | ₹98 Cr | ₹82 Cr |
| Short Term Borrowings | ₹199 Cr | ₹167 Cr | ₹210 Cr | ₹61 Cr | ₹102 Cr |
| Secured ST Loans repayable on Demands | ₹50 Cr | - | ₹15 Cr | - | ₹2.75 Cr |
| Working Capital Loans- Sec | - | - | ₹15 Cr | - | ₹2.75 Cr |
| Buyers Credits - Unsec | - | - | - | - | - |
| Commercial Borrowings- Unsec | - | - | - | - | - |
| Other Unsecured Loans | ₹149 Cr | ₹167 Cr | ₹180 Cr | ₹61 Cr | ₹97 Cr |
| Short Term Provisions | ₹185 Cr | ₹140 Cr | ₹128 Cr | ₹71 Cr | ₹49 Cr |
| Proposed Equity Dividend | - | - | - | - | - |
| Provision for Corporate Dividend Tax | - | - | - | - | - |
| Provision for Tax | ₹74 Cr | ₹63 Cr | ₹63 Cr | ₹9.86 Cr | ₹0.59 Cr |
| Provision for post retirement benefits | - | - | ₹5.48 Cr | ₹5.24 Cr | ₹2.25 Cr |
| Preference Dividend | - | - | - | - | - |
| Other Provisions | ₹111 Cr | ₹77 Cr | ₹60 Cr | ₹56 Cr | ₹46 Cr |
| Total Current Liabilities | ₹4,944 Cr | ₹3,878 Cr | ₹3,832 Cr | ₹2,969 Cr | ₹2,261 Cr |
| Total Liabilities | ₹8,249 Cr | ₹6,611 Cr | ₹5,439 Cr | ₹4,285 Cr | ₹3,502 Cr |
| ASSETS | |||||
| Gross Block | ₹2,156 Cr | ₹1,720 Cr | ₹1,329 Cr | ₹838 Cr | ₹710 Cr |
| Less: Accumulated Depreciation | ₹628 Cr | ₹565 Cr | ₹481 Cr | ₹416 Cr | ₹338 Cr |
| Less: Impairment of Assets | - | - | - | - | - |
| Net Block | ₹1,529 Cr | ₹1,155 Cr | ₹849 Cr | ₹422 Cr | ₹372 Cr |
| Lease Adjustment A/c | - | - | - | - | - |
| Capital Work in Progress | ₹73 Cr | ₹108 Cr | ₹61 Cr | ₹145 Cr | ₹68 Cr |
| Non Current Investments | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹17 Cr | ₹16 Cr |
| Long Term Investment | ₹18 Cr | ₹18 Cr | ₹18 Cr | ₹17 Cr | ₹16 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹22 Cr | ₹22 Cr | ₹23 Cr | ₹17 Cr | ₹16 Cr |
| Long Term Loans & Advances | ₹244 Cr | ₹236 Cr | ₹210 Cr | ₹174 Cr | ₹165 Cr |
| Other Non Current Assets | ₹15 Cr | ₹25 Cr | ₹18 Cr | ₹25 Cr | ₹6.51 Cr |
| Total Non-Current Assets | ₹1,936 Cr | ₹1,571 Cr | ₹1,189 Cr | ₹802 Cr | ₹642 Cr |
| Current Assets Loans & Advances | - | - | - | - | - |
| Currents Investments | ₹414 Cr | ₹249 Cr | ₹130 Cr | ₹145 Cr | ₹279 Cr |
| Quoted | - | - | - | - | - |
| Unquoted | ₹414 Cr | ₹249 Cr | ₹130 Cr | ₹149 Cr | ₹279 Cr |
| Inventories | ₹2,149 Cr | ₹1,407 Cr | ₹1,433 Cr | ₹1,144 Cr | ₹882 Cr |
| Raw Materials | ₹865 Cr | ₹499 Cr | ₹459 Cr | ₹391 Cr | ₹189 Cr |
| Work-in Progress | ₹155 Cr | ₹120 Cr | ₹101 Cr | ₹79 Cr | ₹62 Cr |
| Finished Goods | ₹334 Cr | ₹272 Cr | ₹285 Cr | ₹219 Cr | ₹200 Cr |
| Packing Materials | - | - | - | - | - |
| Stores  and Spare | ₹79 Cr | ₹74 Cr | ₹71 Cr | ₹70 Cr | ₹58 Cr |
| Other Inventory | ₹716 Cr | ₹441 Cr | ₹517 Cr | ₹386 Cr | ₹374 Cr |
| Sundry Debtors | ₹1,959 Cr | ₹1,953 Cr | ₹1,549 Cr | ₹1,190 Cr | ₹811 Cr |
| Debtors more than Six months | ₹297 Cr | ₹314 Cr | ₹349 Cr | ₹262 Cr | ₹264 Cr |
| Debtors Others | ₹1,832 Cr | ₹1,786 Cr | ₹1,328 Cr | ₹1,034 Cr | ₹651 Cr |
| Cash and Bank | ₹432 Cr | ₹377 Cr | ₹243 Cr | ₹270 Cr | ₹332 Cr |
| Cash in hand | ₹0.29 Cr | ₹0.50 Cr | ₹0.58 Cr | ₹0.51 Cr | ₹0.59 Cr |
| Balances at Bank | ₹432 Cr | ₹377 Cr | ₹243 Cr | ₹269 Cr | ₹332 Cr |
| Other cash and bank balances | - | - | - | - | - |
| Other Current Assets | ₹128 Cr | ₹81 Cr | ₹68 Cr | ₹43 Cr | ₹38 Cr |
| Interest accrued on Investments | - | ₹1.92 Cr | ₹3.98 Cr | - | - |
| Interest accrued on Debentures | - | - | - | - | - |
| Deposits with Government | - | - | - | - | - |
| Interest accrued and or due on loans | - | - | - | - | - |
| Prepaid Expenses | ₹82 Cr | ₹48 Cr | ₹60 Cr | ₹36 Cr | ₹32 Cr |
| Other current_assets | ₹46 Cr | ₹31 Cr | ₹4.35 Cr | ₹6.72 Cr | ₹6.13 Cr |
| Short Term Loans and Advances | ₹1,230 Cr | ₹973 Cr | ₹825 Cr | ₹686 Cr | ₹517 Cr |
| Advances recoverable in cash or in kind | ₹970 Cr | ₹860 Cr | ₹668 Cr | ₹510 Cr | ₹396 Cr |
| Advance income tax and TDS | - | - | - | - | - |
| Amounts due from directors | - | - | - | - | - |
| Due From Subsidiaries | - | - | - | - | - |
| Inter corporate deposits | - | - | - | - | - |
| Corporate Deposits | - | - | - | - | - |
| Other Loans & Advances | ₹260 Cr | ₹114 Cr | ₹157 Cr | ₹176 Cr | ₹121 Cr |
| Total Current Assets | ₹6,313 Cr | ₹5,040 Cr | ₹4,249 Cr | ₹3,478 Cr | ₹2,859 Cr |
| Net Current Assets (Including Current Investments) | ₹1,368 Cr | ₹1,162 Cr | ₹417 Cr | ₹508 Cr | ₹598 Cr |
| Miscellaneous Expenses not written off | - | - | - | - | - |
| Total Assets | ₹8,249 Cr | ₹6,611 Cr | ₹5,439 Cr | ₹4,285 Cr | ₹3,502 Cr |
| Contingent Liabilities | ₹202 Cr | ₹224 Cr | ₹321 Cr | ₹352 Cr | ₹388 Cr |
| Total Debt | ₹199 Cr | ₹167 Cr | ₹578 Cr | ₹478 Cr | ₹455 Cr |
| Book Value | 148.90 | 126.95 | 138.18 | 105.67 | 91.92 |
| Adjusted Book Value | 148.90 | 126.95 | 69.09 | 52.83 | 45.96 |
Compare Balance Sheet of peers of BLUE STAR
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| BLUE STAR | ₹36,355.2 Cr | -0.1% | -6% | NA | Stock Analytics | |
| VOLTAS | ₹44,702.5 Cr | 0.8% | -2.9% | -24.3% | Stock Analytics | |
| AMBER ENTERPRISES INDIA | ₹25,952.4 Cr | 5.1% | -9.9% | 16% | Stock Analytics | |
| JOHNSON CONTROLS HITACHI AIR CONDITIONING INDIA | ₹4,764.0 Cr | 0.2% | 1.6% | -10.1% | Stock Analytics | |
| EPACK DURABLE | ₹2,686.7 Cr | -2.8% | -17.8% | -43.4% | Stock Analytics | |
BLUE STAR Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| BLUE STAR | -0.1% |
-6% |
|
| SENSEX | 1.6% |
2.7% |
6.3% |
You may also like the below Video Courses