Beardsell Limited
Beardsell Limited manufactures and supplies expanded polystyrene (EPS) products and prefabricated buildings for various industrial applications in India and internationally. It operates through two segments, Insulation and Trading. The company offers prefabricated panels and thermocole; clean room panels comprising polyurethane foam (PUF)/polyisocyanurate foam (PIR), rock wool, EPS, and modular p… Read more
Beardsell Limited (BEARDSELL) - Net Assets
Latest net assets as of September 2025: ₹859.20 Million INR
Based on the latest financial reports, Beardsell Limited (BEARDSELL) has net assets worth ₹859.20 Million INR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (₹1.83 Billion) and total liabilities (₹971.40 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | ₹859.20 Million |
| % of Total Assets | 46.94% |
| Annual Growth Rate | 10.3% |
| 5-Year Change | 105.58% |
| 10-Year Change | 129.13% |
| Growth Volatility | 10.33 |
Beardsell Limited - Net Assets Trend (2009–2025)
This chart illustrates how Beardsell Limited's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Beardsell Limited (2009–2025)
The table below shows the annual net assets of Beardsell Limited from 2009 to 2025.
| Year | Net Assets | Change |
|---|---|---|
| 2025-03-31 | ₹811.70 Million | +14.39% |
| 2024-03-31 | ₹709.61 Million | +20.75% |
| 2023-03-31 | ₹587.67 Million | +16.02% |
| 2022-03-31 | ₹506.54 Million | +28.29% |
| 2021-03-31 | ₹394.84 Million | -2.05% |
| 2020-03-31 | ₹403.10 Million | -0.08% |
| 2019-03-31 | ₹403.41 Million | -2.06% |
| 2018-03-31 | ₹411.92 Million | -0.61% |
| 2017-03-31 | ₹414.45 Million | +16.99% |
| 2016-03-31 | ₹354.25 Million | +7.46% |
| 2015-03-31 | ₹329.66 Million | -0.86% |
| 2014-03-31 | ₹332.53 Million | +2.29% |
| 2013-03-31 | ₹325.10 Million | +7.94% |
| 2012-03-31 | ₹301.17 Million | +18.53% |
| 2011-03-31 | ₹254.09 Million | +28.71% |
| 2010-03-31 | ₹197.42 Million | +16.78% |
| 2009-03-31 | ₹169.06 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Beardsell Limited's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 881.5% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (March 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | ₹566.80 Million | 69.83% |
| Common Stock | ₹78.90 Million | 9.72% |
| Other Comprehensive Income | ₹732.80 Million | 90.28% |
| Total Equity | ₹811.70 Million | 100.00% |
Beardsell Limited Competitors by Market Cap
The table below lists competitors of Beardsell Limited ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Bowen Acquisition Corp Ordinary Shares
NASDAQ:BOWN
|
$3.38 Million |
|
Brand 24 SA
WAR:B24
|
$3.38 Million |
|
Gulf Coast
PINK:GULTU
|
$3.38 Million |
|
Matichon Public Company Limited
BK:MATI
|
$3.38 Million |
|
Aakash Exploration Services Limited
NSE:AAKASH
|
$3.38 Million |
|
Larq SA
WAR:LRQ
|
$3.37 Million |
|
FLYNN Gold Ltd
AU:FG1
|
$3.37 Million |
|
Spine Injury Solutions Inc
BATS:SPIN
|
$3.37 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Beardsell Limited's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 709,608,000 to 811,700,000, a change of 102,092,000 (14.4%).
- Net income of 98,300,000 contributed positively to equity growth.
- Dividend payments of 3,944,000 reduced retained earnings.
- Other comprehensive income increased equity by 732,240,000.
- Other factors decreased equity by 724,504,000.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | ₹98.30 Million | +12.11% |
| Dividends Paid | ₹3.94 Million | -0.49% |
| Other Comprehensive Income | ₹732.24 Million | +90.21% |
| Other Changes | ₹-724.50 Million | -89.26% |
| Total Change | ₹- | 14.39% |
Book Value vs Market Value Analysis
This analysis compares Beardsell Limited's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 1.11x
- The company is trading above its book value, indicating the market recognizes value beyond its reported assets.
- The price-to-book ratio has decreased from 3.31x to 1.11x over the analyzed period, indicating reduced market premium.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2009-03-31 | ₹6.86 | ₹22.74 | x |
| 2010-03-31 | ₹8.02 | ₹22.74 | x |
| 2011-03-31 | ₹9.88 | ₹22.74 | x |
| 2012-03-31 | ₹11.70 | ₹22.74 | x |
| 2013-03-31 | ₹10.80 | ₹22.74 | x |
| 2014-03-31 | ₹11.05 | ₹22.74 | x |
| 2015-03-31 | ₹10.96 | ₹22.74 | x |
| 2016-03-31 | ₹11.77 | ₹22.74 | x |
| 2017-03-31 | ₹13.78 | ₹22.74 | x |
| 2018-03-31 | ₹13.69 | ₹22.74 | x |
| 2019-03-31 | ₹13.41 | ₹22.74 | x |
| 2020-03-31 | ₹13.40 | ₹22.74 | x |
| 2021-03-31 | ₹13.12 | ₹22.74 | x |
| 2022-03-31 | ₹16.94 | ₹22.74 | x |
| 2023-03-31 | ₹15.69 | ₹22.74 | x |
| 2024-03-31 | ₹18.09 | ₹22.74 | x |
| 2025-03-31 | ₹20.56 | ₹22.74 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Beardsell Limited utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 12.11%
- The company shows good efficiency in utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 3.66%
- • Asset Turnover: 1.54x
- • Equity Multiplier: 2.15x
- Recent ROE (12.11%) is above the historical average (6.90%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2009 | 1.71% | 0.57% | 1.60x | 1.88x | ₹-14.01 Million |
| 2010 | 16.21% | 5.95% | 1.37x | 2.00x | ₹12.26 Million |
| 2011 | 12.95% | 4.19% | 1.40x | 2.20x | ₹7.50 Million |
| 2012 | 7.81% | 2.46% | 1.43x | 2.22x | ₹-6.59 Million |
| 2013 | 9.05% | 3.07% | 1.36x | 2.16x | ₹-3.10 Million |
| 2014 | 3.88% | 1.22% | 1.26x | 2.53x | ₹-20.34 Million |
| 2015 | -0.30% | -0.07% | 1.38x | 3.12x | ₹-33.95 Million |
| 2016 | 8.85% | 1.95% | 1.40x | 3.25x | ₹-4.07 Million |
| 2017 | 13.33% | 2.91% | 1.56x | 2.94x | ₹13.79 Million |
| 2018 | 0.92% | 0.23% | 1.34x | 3.04x | ₹-37.39 Million |
| 2019 | -1.86% | -0.39% | 1.51x | 3.17x | ₹-47.85 Million |
| 2020 | 2.03% | 0.51% | 1.28x | 3.11x | ₹-32.12 Million |
| 2021 | -1.02% | -0.31% | 1.06x | 3.13x | ₹-43.52 Million |
| 2022 | 5.55% | 1.51% | 1.46x | 2.52x | ₹-22.55 Million |
| 2023 | 14.45% | 3.67% | 1.57x | 2.51x | ₹26.17 Million |
| 2024 | 11.59% | 3.36% | 1.52x | 2.26x | ₹11.31 Million |
| 2025 | 12.11% | 3.66% | 1.54x | 2.15x | ₹17.13 Million |
Industry Comparison
This section compares Beardsell Limited's net assets metrics with peer companies in the Building Products & Equipment industry.
Industry Context
- Industry: Building Products & Equipment
- Average net assets among peers: $2,197,702,859
- Average return on equity (ROE) among peers: 20.59%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Beardsell Limited (BEARDSELL) | ₹859.20 Million | 1.71% | 1.13x | $3.38 Million |
| Ahlada Engineers Limited (AHLADA) | $194.68 Million | 13.60% | 2.13x | $3.04 Million |
| Apollo Pipes Limited (APOLLOPIPE) | $82.31 Million | 22.41% | 0.08x | $103.29 Million |
| Aro Granite Industries Limited (AROGRANITE) | $1.13 Billion | 7.80% | 0.96x | $1.76 Million |
| Asian Granito India Limited (ASIANTILES) | $719.25 Million | 32.05% | 1.43x | $84.16 Million |
| Astral Limited (ASTRAL) | $23.86 Million | 47.46% | 4.63x | $2.29 Billion |
| Bigbloc Construction Limited (BIGBLOC) | $298.61 Million | 8.23% | 2.56x | $18.79 Million |
| BirlaNu Limited (BIRLANU) | $11.66 Billion | 18.04% | 0.91x | $138.44K |
| Blue Star Limited (BLUESTARCO) | $4.56 Billion | 11.89% | 3.77x | $2.69 Billion |
| Cera Sanitaryware Limited (CERA) | $1.12 Billion | 23.79% | 1.14x | $219.27 Million |