BEARDSELL
Beardsell financials
- Market cap
- ₹97 Cr
- Sector
- Capital Goods
What Beardsell Limited does
Beardsell manufactures expanded polystyrene (EPS)-based insulation, prefabricated building systems and electric motors. Its Prefab division makes Quikbuild panel-based structures for affordable housing, institutional buildings (clinics, mortuaries, sanitation blocks) and disaster/military housing, plus Isobuild steel sandwich panels for pharma, electronics and specialty applications, and steel fire-rated/clean-room doors. Its Packaging & Molded Products division supplies custom EPS packaging (including anti-static packaging) to large consumer-durable manufacturers such as Godrej & Boyce and Haier, and also makes flexible PU foam products such as seat cushions.
Segments
- Pre-fabricated buildings
- Packaging & Molded Products
- Electric Motors
- Manufacturing/operating locations
- Karad (Maharashtra) door-manufacturing facility; Supa (Maharashtra) packaging unit; Chennai operations
- Business segments
- Pre-fabricated buildings; Packaging & Molded Products; Electric Motors
- Prefab product categories
- 4 (Cold storages, Affordable housing, Modular housing, Site offices)
- Subsidiaries
- 1 (Sarovar Insulation Private Limited)
- Thane land bank
- ~4.4 lakh sq ft potential super-built-up area
- Years in prefab business
- 20+ years (as of FY18)
Quarterly results
Q1 FY27: revenue up 10.6%, net profit down 21.2% against the same quarter last year.
| Line item | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY26 | Q4 FY26 | Q1 FY27 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | 61 | 71 | 63 | 67 +5% | 62 +2% | 69 −3% | 70 +11% |
| EBITDA | 6 | 5 | 4 | 5 | 5 −11% | 5 +15% | 6 +37% | 4 −24% |
| Net profit | 3 | 2 | 2 | 3 | 2 −30% | 2 −17% | 4 +138% | 2 −21% |
How to read this
₹ crore, as filed. The percentage beside a figure is the change against the same quarter a year earlier — never the quarter before, which would make every seasonal business look like it collapses and booms each year.
Performance −19.4% 1Y
1Y: ₹30.62 on 10 Sept 2025 → ₹24.67. High ₹37.01 (25 Sept 2025), low ₹20.3 (30 Mar 2026).
Financials, as filed
Revenue grew 6.2% a year over 2 years, FY24 to FY26. Operating margin widened to 8.2%.
| Year ending | FY24 | FY25 | FY26 |
|---|---|---|---|
| Revenue | ₹231 Cr | ₹251 Cr | ₹261 Cr |
| Operating profit | ₹18 Cr | ₹20 Cr | ₹22 Cr |
| Operating margin | 7.6% | 7.8% | 8.2% |
| Interest | ₹4 Cr | ₹3 Cr | ₹3 Cr |
| Depreciation | ₹6 Cr | ₹6 Cr | ₹7 Cr |
| Net profit | ₹8 Cr | ₹10 Cr | ₹11 Cr |
| Net margin | 3.5% | 3.8% | 4.3% |
| Cash from operations | ₹11 Cr | ₹14 Cr | ₹20 Cr |
| Free cash flow | ₹-1 Cr | ₹6 Cr | ₹15 Cr |
| ROCE | 17.0% | 15.0% | 17.0% |
How to read this
From the company's own filings. Margins are computed from the filed sums; a year with an incomplete quarter is left blank rather than estimated.
Balance sheet
| Year ending | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| Equity capital | ₹6 Cr | ₹7 Cr | ₹7 Cr | ₹8 Cr | ₹8 Cr | ₹8 Cr |
| Reserves | ₹34 Cr | ₹44 Cr | ₹52 Cr | ₹63 Cr | ₹78 Cr | ₹84 Cr |
| Borrowings | ₹31 Cr | ₹22 Cr | ₹30 Cr | ₹28 Cr | ₹31 Cr | ₹20 Cr |
| Other liabilities | ₹41 Cr | ₹43 Cr | ₹50 Cr | ₹50 Cr | ₹66 Cr | ₹54 Cr |
| Total liabilities | ₹112 Cr | ₹117 Cr | ₹139 Cr | ₹150 Cr | ₹183 Cr | ₹165 Cr |
| Fixed assets | ₹35 Cr | ₹32 Cr | ₹32 Cr | ₹45 Cr | ₹68 Cr | ₹49 Cr |
| Capital work in progress | ₹1 Cr | ₹0 Cr | ₹9 Cr | ₹2 Cr | ₹1 Cr | ₹0 Cr |
| Investments | ₹5 Cr | ₹5 Cr | ₹5 Cr | ₹5 Cr | ₹1 Cr | ₹6 Cr |
| Other assets | ₹71 Cr | ₹79 Cr | ₹92 Cr | ₹97 Cr | ₹113 Cr | ₹110 Cr |
| Total assets | ₹112 Cr | ₹117 Cr | ₹139 Cr | ₹150 Cr | ₹183 Cr | ₹165 Cr |
How to read this
As filed each year. A line the company does not report — deposits for a non-lender, for instance — is left out rather than shown as a row of dashes.
Who owns it
As disclosed at Jun 2026
Since Jun 2025, promoters trimmed −1.21 pp while the public added +1.21 pp. The shareholder count shrank 5% to 14,601.
- Promoters
- 52.7%
- DIIs
- 0.0%
- Government
- 0.3%
- Public
- 47.0%
Since Jun 2025
- Promoters −1.21 pp
- Public +1.21 pp
- FIIs −0.01 pp
How it drifted, 12 quarters
Over this window the public went from 43.6% to 47.0% — +3.4 pp.
Ownership split by quarter, oldest first. Sep '23: Promoters 56.1%, DIIs 0.1%, Government 0.3%, Public 43.6%.Dec '23: Promoters 56.1%, DIIs 0.1%, Government 0.3%, Public 43.6%.Mar '24: Promoters 56.1%, DIIs 0.1%, Government 0.3%, Public 43.6%.Jun '24: Promoters 56.1%, DIIs 0.1%, Government 0.3%, Public 43.6%.Sep '24: Promoters 56.1%, DIIs 0.1%, Government 0.3%, Public 43.6%.Dec '24: Promoters 54.5%, FIIs 0.0%, DIIs 0.1%, Government 0.3%, Public 45.1%.Mar '25: Promoters 54.5%, DIIs 0.1%, Government 0.3%, Public 45.1%.Jun '25: Promoters 53.9%, FIIs 0.0%, DIIs 0.0%, Government 0.3%, Public 45.8%.Sep '25: Promoters 52.7%, DIIs 0.0%, Government 0.3%, Public 47.0%.Dec '25: Promoters 52.7%, DIIs 0.0%, Government 0.3%, Public 47.0%.Mar '26: Promoters 52.7%, DIIs 0.0%, Government 0.3%, Public 47.0%.Jun '26: Promoters 52.7%, DIIs 0.0%, Government 0.3%, Public 47.0%.
Who bought this quarter
since Mar 2026
Disclosed holders that added to a position or appeared on the register for the first time, biggest addition first.
- Gaurav Paliwal +0.05 pp 1.06% held
The same filing shows 0 holders trimming and 0 off the list — both are in the register beside this.
Who is on the register
Named in the Jun 2026 filing
Every holder of Beardsell Limited above SEBI's 1% disclosure line, and what changed since Mar 2026.
| Holder | Stake | Change |
|---|---|---|
| Mrs. Anumolu Jayasree | 35.27% | unchanged |
| GUNNAM SUBBA RAO INSULATION nPRIVATE LIMITED | 16.66% | unchanged |
| Mahendra Girdharilal | 3.15% | unchanged |
| Investor Education and Protection Fund (IEPF) | 2.58% | unchanged |
| Investor Education And Protection Fund Authority Ministry Of Corporate Affairs | 2.58% | unchanged |
| Sunitha Vemulapalli | 2.15% | unchanged |
| Ashish Chugh | 1.25% | unchanged |
| Devendra Kumar Saharia | 1.08% | unchanged |
| Gaurav Paliwal | 1.06% | +0.05 pp |
| Hyderabad Eps Products Pvt.Ltd. | 0.76% | unchanged |
| Key Managerial Personnel | 0.00% | unchanged |
| Mr. BHARATH ANUMOLU | 0.00% | unchanged |
A holder disappearing from this list has fallen below the 1% line — it is not necessarily a sale. Percentages are of total shares, as disclosed in the company's own filing. Who was buying across the market this quarter.
What the price assumes
AttractiveTo justify its price of ₹25, this stock must grow earnings at 1% every year for 7 years. Our analysis caps realistic growth at ~18%. At that growth it is worth ₹64 — upside of 161%.
- Growth the price implies
- 0.6% a year
- for 7 years, fading to 4%
- It has actually compounded at
- 18.5% a year
- net profit, FY24–FY26 · EPS 18.5%
- The gap
- -0.2 pp
- 161% downside if it only repeats history
Learn to analyse Beardsell Limited
Guides on how to read this kind of business and the numbers that matter.