Indian Indices
Global Indices
Commodity (SPOT)
Currency (SPOT)
21 Jan 2017 | 8:16 AM
 

Blue Dart Express Ltd. Share Price Live (BSE)
0

BSE Code: 526612 | NSE Symbol: BLUEDART
4,505.50
39.71
(0.89 %)
20 Jan 2017 | 04:01 PM
Change company
  • Open (Rs)
    4,454.00
  • Prev. close (Rs.)
    4,465.80
  • High (Rs.)
    4,550.00
  • Low (Rs.)
    4,454.00
  • 52W H (Rs.)
    6,673.05
  • 52W L (Rs.)
    4,162.11
  • Volume (Rs.)
    119
  • MCap (Rs in Cr.)
    10,690.66

Blue Dart Express Ltd. Financial Information

Mar 2016 Mar 2015 Mar 2014 Mar 2013 Dec 2011 Dec 2010 Dec 2009
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 81.33 53.60 51.00 80.37 51.74 40.06 25.64
Adjusted Cash EPS (Rs.) 115.91 71.97 62.50 95.01 60.92 48.24 33.20
Reported EPS (Rs.) 81.23 54.51 51.67 81.46 52.34 39.91 25.79
Reported Cash EPS (Rs.) 115.82 72.88 63.17 96.09 61.52 48.09 33.35
Dividend Per Share 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit Per Share (Rs.) 160.88 94.50 73.38 113.30 75.80 66.03 44.51
Book Value (Excl Rev Res) Per Share (Rs.) 160.88 94.50 73.38 113.30 75.80 66.03 44.51
Book Value (Incl Rev Res) Per Share (Rs.) 160.88 94.50 73.38 113.30 75.80 66.03 44.51
Net Operating Income Per Share (Rs.) 1,080.81 957.58 816.88 915.25 630.22 484.62 382.48
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 219.70 180.95
PROFITABILITY RATIOS
Operating Margin (%) 14.88 9.86 8.98 12.37 12.02 13.62 11.63
Gross Profit Margin (%) 11.68 7.95 7.57 10.77 10.57 11.93 9.65
Net Profit Margin (%) 7.51 5.69 6.20 8.73 8.18 8.19 6.68
Adjusted Cash Margin (%) 10.59 7.43 7.50 10.19 9.52 9.90 8.61
Adjusted Return On Net Worth (%) 46.59 41.39 18.82 28.89 18.49 17.43 13.42
Reported Return On Net Worth (%) 46.54 42.09 19.06 29.28 18.71 17.37 13.50
Return On long Term Funds (%) 40.90 32.10 28.70 41.53 27.09 26.14 20.93
LEVERAGE RATIOS
Long Term Debt / Equity 0.95 1.08 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.95 1.08 0.00 0.00 0.00 0.00 0.00
Owners fund as % of total Source 0.95 1.08 0.00 0.00 0.00 0.00 0.00
Fixed Assets Turnover Ratio 3.52 3.54 2.98 0.00 2.47 3.84 3.21
LIQUIDITY RATIOS
Current Ratio 1.57 2.07 2.29 2.03 2.96 2.53 1.80
Current Ratio (Inc. ST Loans) 1.57 2.07 2.29 2.03 2.96 2.53 1.80
Quick Ratio 1.47 2.06 2.28 2.03 2.95 2.50 1.76
Inventory Turnover Ratio 160.88 94.50 73.38 113.30 75.80 66.03 44.51
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 44.55 96.80 113.82 101.97 4.44 2.92 4.53
Dividend payout Ratio (Cash Profit) 31.24 72.39 93.10 86.44 3.78 2.42 3.50
Earning Retention Ratio 55.50 1.56 -15.31 -3.35 95.51 97.09 95.44
Cash Earnings Retention Ratio 68.78 26.69 5.91 12.57 96.19 97.59 96.48
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.43 1.95 0.00 0.00 0.00 0.00 0.00
Financial Charges Coverage Ratio 11.59 22.20 7,060.67 30,882.00 0.00 128.02 67.15
Fin. Charges Cov.Ratio (Post Tax) 8.73 16.43 4,997.33 22,801.00 0.00 91.22 48.11
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.00 0.00 0.12 0.11
Exports as percent of Total Sales 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 3.52 3.54 2.98 0.00 2.47 3.84 3.21
Bonus Component In Equity Capital (%) 73.71 73.71 73.71 73.71 73.71 73.70 73.70
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 10,453.13 10,575.06 10,634.87 10,499.66 10,701.22 10,705.94 10,715.32
EV / Net Sales (X) 4.08 4.65 5.49 4.83 7.16 9.31 11.81
EV / EBITDA (X) 25.38 42.49 50.21 34.00 53.08 66.12 95.01
MarketCap / Sales (X) 4.19 4.73 5.54 4.95 7.18 9.34 11.84
Retention Ratios (%) 55.45 3.20 -13.82 -1.97 95.56 97.08 95.47
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 4.19 4.73 5.55 4.95 7.19 9.35 11.85
Earning Yield (%) 0.02 0.01 0.01 0.02 0.01 0.01 0.01
Mar 2016 Mar 2014 Mar 2013 Dec 2011 Dec 2010 Dec 2009 Dec 2008
Key Ratios
PER SHARE RATIOS
Adjusted E P S (Rs.) 80.02 52.43 79.51 51.05 39.94 25.50 30.83
Adjusted Cash EPS (Rs.) 96.76 63.85 94.04 60.15 48.04 32.99 37.81
Reported EPS (Rs.) 80.02 52.43 79.51 51.52 39.77 25.58 32.60
Reported Cash EPS (Rs.) 96.76 63.85 94.04 60.62 47.87 33.07 39.58
Dividend Per Share 30.00 50.00 71.00 2.00 1.00 1.00 1.00
Operating Profit Per Share (Rs.) 140.05 72.71 112.23 75.04 65.79 44.26 53.24
Book Value (Excl Rev Res) Per Share (Rs.) 140.05 72.71 112.23 75.04 65.79 44.26 53.24
Book Value (Incl Rev Res) Per Share (Rs.) 140.05 72.71 112.23 75.04 65.79 44.26 53.24
Net Operating Income Per Share (Rs.) 1,076.31 815.14 913.06 627.78 483.57 381.50 410.68
Free Reserves Per Share (Rs.) 0.00 0.00 0.00 267.35 218.16 179.55 155.14
PROFITABILITY RATIOS
Operating Margin (%) 13.01 8.92 12.29 11.95 13.60 11.60 12.96
Gross Profit Margin (%) 11.45 7.51 10.70 10.50 11.93 9.63 11.26
Net Profit Margin (%) 7.43 6.29 8.55 8.08 8.18 6.65 7.88
Adjusted Cash Margin (%) 8.89 7.66 10.11 9.43 9.88 8.57 9.14
Adjusted Return On Net Worth (%) 47.33 19.58 29.03 18.40 17.50 13.45 18.66
Reported Return On Net Worth (%) 47.33 19.58 29.03 18.57 17.43 13.49 19.73
Return On long Term Funds (%) 43.76 29.49 41.74 27.26 26.23 20.96 29.63
LEVERAGE RATIOS
Long Term Debt / Equity 0.83 0.00 0.00 0.00 0.00 0.00 0.00
Total Debt/Equity 0.83 0.00 0.00 0.00 0.00 0.00 0.00
Owners fund as % of total Source 0.83 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Assets Turnover Ratio 3.75 3.01 0.00 2.48 2.32 2.15 2.75
LIQUIDITY RATIOS
Current Ratio 1.88 2.28 2.02 2.90 2.53 2.21 2.16
Current Ratio (Inc. ST Loans) 1.88 2.28 2.02 2.90 2.53 2.21 2.16
Quick Ratio 1.87 2.27 2.01 2.86 2.49 2.17 2.11
Inventory Turnover Ratio 140.05 72.71 112.23 75.04 65.79 44.26 53.24
PAYOUT RATIOS
Dividend payout Ratio (Net Profit) 37.48 95.36 89.29 3.88 2.93 4.57 3.58
Dividend payout Ratio (Cash Profit) 31.00 78.31 75.49 3.29 2.43 3.53 2.95
Earning Retention Ratio 62.52 4.64 10.71 96.09 97.09 95.42 96.21
Cash Earnings Retention Ratio 69.00 21.69 24.51 96.68 97.58 96.46 96.91
COVERAGE RATIOS
Adjusted Cash Flow Time Total Debt 1.45 0.00 0.00 0.00 0.00 0.00 0.00
Financial Charges Coverage Ratio 11.58 7,150.00 30,571.00 123.08 127.51 66.72 83.38
Fin. Charges Cov.Ratio (Post Tax) 8.37 5,051.00 22,315.00 89.08 90.81 47.71 60.00
COMPONENT RATIOS
Material Cost Component(% earnings) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Selling Cost Component 0.00 0.00 0.00 0.16 0.12 0.11 0.19
Exports as percent of Total Sales 1.27 1.70 1.64 1.19 0.98 0.75 0.54
Import Comp. in Raw Mat. Consumed 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long term assets / Total Assets 3.75 3.01 0.00 2.48 2.32 2.15 2.75
Bonus Component In Equity Capital (%) 73.71 73.71 73.71 73.70 73.70 49.92 49.92
VALUATION RATIOS
Enterprise Value (Rs.Cr.) 10,454.26 10,635.38 10,504.82 10,703.60 10,706.58 10,715.84 10,693.57
EV / Net Sales (X) 4.09 5.50 4.85 7.19 9.33 11.84 10.97
EV / EBITDA (X) 28.99 49.58 34.36 53.25 66.39 95.61 80.58
MarketCap / Sales (X) 4.21 5.55 4.96 7.21 9.36 11.87 11.02
Retention Ratios (%) 62.52 4.64 10.71 96.12 97.07 95.43 96.42
Price / BV (X) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price / Sales (X) 4.21 5.56 4.96 7.22 9.38 11.88 11.04
Earning Yield (%) 0.02 0.01 0.02 0.01 0.01 0.01 0.01
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Dec 2011 Dec 2010 Dec 2009
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 23.76 23.76 23.76 23.76 23.76 23.76 23.76
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Init. Contribution Settler 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Stock Opiton 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 390.37 283.50 619.20 636.15 639.97 521.29 429.36
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 392.19 332.19 0.00 0.00 0.00 0.00 0.00
Minority Interest 12.39 0.00 0.00 0.00 0.00 0.00 0.00
Policy Holders Funds 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 818.71 639.45 642.96 659.91 663.73 545.06 453.12
USES OF FUNDS
Fixed Assets
Gross Block 892.93 346.94 391.67 371.99 377.06 327.52 302.44
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 388.52 131.30 163.66 151.35 143.88 143.79 129.97
Net Block 504.41 215.64 228.01 220.64 233.18 183.73 172.48
Capital Work in Progress 21.47 25.40 8.46 12.28 2.87 26.72 73.66
Investments 0.00 26.48 24.33 22.75 73.88 96.86 105.15
Net Current Assets
Current Assets, Loans and Advances 809.27 720.59 679.42 795.06 534.00 392.72 228.68
Less : Current Liabilities and Provisions 516.44 348.66 297.26 390.82 180.20 154.97 126.84
Total Net Current Assets 292.83 371.93 382.16 404.24 353.80 237.74 101.84
Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Group Share in Joint Venture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 818.71 639.45 642.96 659.91 663.73 545.06 453.12
Note :
Book Value of Unquoted Investments 0.00 26.48 24.33 22.75 73.88 96.86 105.15
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 17.66 20.66 15.27 12.48 27.44 184.01 195.92
Number of Equity shares outstanding 2.37 2.37 2.37 2.37 2.37 2.37 2.37
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Dec 2011 Dec 2010 Dec 2009
SOURCES OF FUNDS
Owner's Fund
Equity Share Capital 23.76 23.76 23.76 23.76 23.76 23.76 23.76
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Preference Share Capital 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Reserves and Surplus 377.34 273.34 611.53 625.93 634.37 517.65 426.05
Loan Funds
Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Unsecured Loans 332.19 332.19 0.00 0.00 0.00 0.00 0.00
Total 733.29 629.29 635.29 649.69 658.14 541.41 449.81
USES OF FUNDS
Fixed Assets
Gross Block 400.12 346.20 390.91 371.10 393.26 325.44 300.36
Less : Revaluation Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Accum. Depreciation 153.58 130.82 163.19 150.92 160.53 142.34 128.70
Net Block 246.54 215.38 227.72 220.18 232.73 183.10 171.67
Capital Work in Progress 20.53 25.40 8.46 12.28 6.69 26.72 17.08
Investments 73.45 19.77 19.77 19.77 72.25 95.98 104.69
Net Current Assets
Current Assets, Loans and Advances 838.17 713.67 674.81 787.92 529.19 390.05 285.85
Less : Current Liabilities and Provisions 445.40 344.93 295.47 390.46 182.71 154.44 129.48
Total Net Current Assets 392.77 368.74 379.34 397.46 346.47 235.61 156.37
Miscellaneous expenses not written 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total 733.29 629.29 635.29 649.69 658.14 541.41 449.81
Note :
Book Value of Unquoted Investments 73.45 19.77 19.77 19.77 72.25 95.98 104.69
Market Value of Quoted Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Contingent liabilities 15.83 19.17 14.30 2.92 101.60 181.89 181.66
Number of Equity shares outstanding 2.37 2.37 2.37 2.37 2.37 2.37 2.37
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Dec 2011 Dec 2010 Dec 2009
INCOME :
Sales Turnover 2,564.54 2,272.15 1,938.28 2,171.71 1,495.38 1,149.90 907.54
Other Income 1,373.34 1,517.98 1,327.82 1,410.70 1,001.52 748.76 585.94
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 3,937.88 3,790.13 3,266.10 3,582.41 2,496.90 1,898.65 1,493.48
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 1,373.34 1,517.98 1,327.82 1,410.70 1,001.52 748.76 585.94
Employee Cost 500.90 321.60 266.58 300.19 192.30 150.13 135.93
Selling and Administration Expenses 0.00 0.00 0.00 0.00 0.00 1.48 1.03
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 1,874.24 1,839.58 1,594.40 1,710.89 1,193.82 900.36 722.89
Profit before Interest, Depreciation and Tax 928.46 358.15 391.70 372.00 377.06 328.79 304.12
Interest and Financial Charges 35.53 11.21 0.03 0.01 0.00 1.26 1.68
Profit before Depreciation and Tax 892.93 346.94 391.67 371.99 377.06 327.52 302.44
Depreciation 82.07 43.60 27.29 34.72 21.78 19.40 17.94
Minority Interest before PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit Before Tax 294.10 196.21 186.08 276.66 181.22 140.90 93.51
Tax 101.35 66.88 63.48 83.38 57.03 46.19 32.32
Profit After Tax 192.75 129.33 122.60 193.28 124.19 94.70 61.19
Minority Interest after PAT 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit/Loss of Associate Company 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Profit after Minority Interest and P/L of Assoc. Co. 192.75 129.33 122.60 193.28 124.19 94.70 61.19
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 369.27 641.26 664.94 757.32 579.89 459.83 367.78
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 71.18 47.46 118.64 168.47 4.75 2.37 2.37
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 0.00 26.48 24.33 22.75 73.88 96.86 105.15
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Dec 2011 Dec 2010 Dec 2009
INCOME :
Sales Turnover 2,553.86 2,268.50 1,934.15 2,166.51 1,489.60 1,147.41 905.23
Other Income 1,569.64 1,517.24 1,327.29 1,410.23 1,007.64 748.36 585.63
Stock Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Income 4,123.50 3,785.74 3,261.44 3,576.74 2,497.25 1,895.77 1,490.86
EXPENDITURE :
Raw Materials 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Excise Duty 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power and Fuel Cost 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Manufacturing Expenses 1,569.64 1,517.24 1,327.29 1,410.23 1,007.64 748.36 585.63
Employee Cost 397.63 319.45 264.85 298.28 184.41 148.89 134.76
Selling and Administration Expenses 0.00 0.00 0.00 0.00 2.48 1.48 1.03
Miscellaneous Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Less: Preoperative Expenditure Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Expenditures 1,967.27 1,836.69 1,592.14 1,708.51 1,194.53 898.73 721.42
Profit before Interest, Depreciation and Tax 431.26 357.41 390.94 371.11 394.89 326.70 302.04
Interest and Financial Charges 31.14 11.21 0.03 0.01 1.63 1.26 1.68
Profit before Depreciation and Tax 400.12 346.20 390.91 371.10 393.26 325.44 300.36
Depreciation 39.70 43.54 27.10 34.48 21.60 19.22 17.76
Profit Before Tax 289.77 193.56 187.37 271.22 178.89 140.39 92.83
Tax 99.89 66.72 62.97 82.56 56.64 46.02 32.12
Profit After Tax 189.88 126.84 124.40 188.66 122.24 94.37 60.71
Adjustment below Net Profit 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P and L Balance brought forward 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Appropriations 356.82 634.05 658.45 750.02 576.05 456.58 364.99
P and L Bal. carried down 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend 56.48 -30.28 98.48 139.84 3.98 2.37 2.37
Preference Dividend 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Corporate Dividend Tax 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Dividend (%) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Earning Per Share (Rs.) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Book Value 73.45 19.77 19.77 19.77 72.25 95.98 104.69
Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Rs in Cr Dec 2011 Dec 2010 Dec 2009 Dec 2008 Dec 2007 Dec 2006
Cash and Cash Equivalents at Beginning of the year 35.37 25.99 48.70 31.38 13.31 11.75
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 179.81 140.72 93.55 119.40 108.23 78.87
Adjustments :
Depreciation 21.78 19.40 17.94 16.75 24.21 22.20
Interest (Net) 0.00 0.00 0.00 0.00 -0.10 -0.23
Dividend Received -4.69 -3.41 -3.42 -2.61 0.00 0.00
P/L on Sales of Assets 0.22 0.57 -0.01 0.13 1.48 1.86
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 -0.18
Prov. and W/O (Net) 0.78 1.24 0.42 0.87 0.00 0.00
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables -35.60 -28.26 -50.93 -35.16 -10.91 -9.32
Inventories 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 25.76 20.14 14.40 4.86 16.34 12.18
Loans and Advances -5.21 -65.81 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 -21.97 -22.69
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.01 0.55 0.51 0.42 1.78
Direct Taxes Paid -59.79 -48.02 -30.65 -42.70 -40.86 -28.31
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions -0.95 0.02 0.00 -0.34 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 107.03 37.65 38.18 55.45 83.52 63.86
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets -70.19 -30.93 -16.83 -29.81 -16.83 -13.80
Sale of Fixed Assets 0.27 0.13 0.16 0.02 0.05 0.26
Capital WIP 18.10 -7.12 -11.80 -1.82 -1.60 -1.37
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments -1,064.77 -985.16 -33.92 -8.07 0.00 0.00
Sale of Investments 1,086.48 996.17 0.00 0.00 -35.63 -10.26
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 13.67 0.68 1.40 2.27 0.04 0.21
Dividend Received -4.69 -3.41 -3.42 -2.61 0.00 0.00
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -99.34 -25.46 -57.54 -34.85 -52.06 -24.57
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 -0.18 -0.13
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 -20.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid -2.40 -2.39 -2.40 -2.39 -2.79 -4.17
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 -0.01 -0.55 -0.51 -0.42 -1.78
Others -0.39 -0.40 -0.40 -0.40 0.00 0.00
Net Cash used in Financing Activities -2.80 -2.81 -3.35 -3.30 -13.38 -37.74
Net Inc./(Dec.) in Cash and Cash Equivalent 4.90 9.38 -22.71 17.31 18.08 1.56
Cash and Cash Equivalents at End of the year 40.27 35.37 25.99 48.70 31.38 13.31
Rs in Cr Mar 2016 Mar 2015 Mar 2014 Mar 2013 Dec 2011 Dec 2010 Dec 2009
Cash and Cash Equivalents at Beginning of the year 165.06 105.38 236.42 37.48 34.73 25.47 47.74
Cash Flow From Operating Activities
Net Profit before Tax and Extraordinary Items 289.77 193.56 187.37 271.22 178.89 140.26 93.02
Adjustments :
Depreciation 0.00 0.00 0.00 0.00 21.60 19.22 17.76
Interest (Net) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Received 0.00 0.00 0.00 0.00 -4.58 -3.32 -3.30
P/L on Sales of Assets 0.00 0.00 0.00 0.00 0.21 0.57 -0.01
P/L on Sales of Invest 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prov. and W/O (Net) 0.00 0.00 0.00 0.00 0.77 1.22 0.41
P/L in Forex 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fin. Lease and Rental Charges 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (PBT and Extraordinary Items) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit before Working Capital Changes 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Trade and 0ther Receivables 0.00 0.00 0.00 0.00 -35.82 -28.27 -50.84
Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Payables 0.00 0.00 0.00 0.00 25.06 19.58 15.84
Loans and Advances 0.00 0.00 0.00 0.00 -5.19 -65.83 0.00
Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Stock on Hire 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leased Assets Net of Sale 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Trade Bill(s) Purchased 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Borrowing 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Change in Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments (OP before Working Capital Changes) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Adjustments :
Interest Paid(Net) 0.00 0.00 0.00 0.00 0.00 0.01 0.55
Direct Taxes Paid 0.00 0.00 0.00 0.00 -60.21 -47.25 -30.02
Advance Tax Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Adjustments(Cash Generated from/(used in) Operations 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Flow before Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Extraordinary Items :
Excess Depreciation W/b 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premium on Lease of land 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payment Towards VRS 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year's Taxation 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Gain on Forex Exch. Transactions 0.00 0.00 0.00 0.00 -0.72 0.02 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Extraordinary Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash from Operating Activities 270.01 153.35 119.71 182.19 105.16 37.26 39.73
Cash Flow from Investing Activities
Investment in Assets :
Purchased of Fixed Assets 0.00 0.00 0.00 0.00 -70.18 -30.92 -16.83
Sale of Fixed Assets 0.00 0.00 0.00 0.00 0.27 0.13 0.16
Capital WIP 0.00 0.00 0.00 0.00 18.12 -7.12 -11.81
Capital Subsidy Received 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial / Capital Investment :
Purchase of Investments 0.00 0.00 0.00 0.00 -1,061.50 -982.04 -34.92
Sale of Investments 0.00 0.00 0.00 0.00 1,083.40 993.37 0.00
Investment Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Received 0.00 0.00 0.00 0.00 13.53 0.68 1.40
Dividend Received 0.00 0.00 0.00 0.00 -4.58 -3.32 -3.30
Invest.In Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Subsidiaires 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investment in Group Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Issue of Shares on Acquisition of Cos. 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cancellation of Investment in Cos. Acquired 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Acquisition of Companies 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inter Corporate Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Others 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Cash used in Investing Activities -60.33 31.86 42.79 22.28 -99.38 -25.19 -58.65
Cash Flow From Financing Activities
Proceeds :
Proceeds from Issue of shares (incl. share premium) 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Issue of Debentures 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from 0ther Long Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Bank Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Short Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Proceed from Deposits 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Share Application Money 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash/Capital Investment Subsidy 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans from a Corporate Body 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payments :
Share Application Money Refund 0.00 0.00 0.00 0.00 0.00 0.00 0.00
On Redemption of Debenture 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Long Tem Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of the Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Of Financial Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Paid 0.00 0.00 0.00 0.00 -2.40 -2.39 -2.40
Shelter Assistance Reserve 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Interest Paid 0.00 0.00 0.00 0.00 0.00 -0.01 -0.55
Others -88.54 -125.53 -293.54 -5.53 -0.39 -0.40 -0.40
Net Cash used in Financing Activities -88.54 -125.53 -293.54 -5.53 -2.80 -2.81 -3.35
Net Inc./(Dec.) in Cash and Cash Equivalent 121.14 59.68 -131.04 198.94 2.98 9.26 -22.28
Cash and Cash Equivalents at End of the year 286.20 165.06 105.38 236.42 37.70 34.73 25.47
Rs in Cr Jun 2005
Sales 129.99
Other Income 0.25
Stock Adjustment 0.00
Raw Material 0.00
Power And Fuel 0.00
Employee Expenses 19.86
Excise 0.00
Admin And Selling Expenses 0.00
Research And Devlopment Expenses 0.00
Expenses Capitalised 0.00
Other Expenses 87.81
Provisions Made -0.20
Operating Profit 22.32
Interest 0.73
Gross Profit 4.49
Depreciation 4.49
Taxation 6.73
Extra Ordinary Item 0.00
Prior Year Adjustments 0.00
Net Profit / Loss 10.82
Minority Interest 0.00
Share Of P/L Of Associates 0.00
Net P/L After Minority Interest and Share Of Associates 10.82
Cost of Investments In Subsidiary\t 0.00
Equity Capital 23.73
EPS Before Extra Ordinary Items
Basic EPS 4.56
Diluted EPS 0.00
EPS After Extra Ordinary Items
Basic EPS 4.56
Diluted EPS 0.00
Equity Dividend Rate 0.00
Agg.Of Non-Prom. Shares 0.00
Agg.Of Non PromotoHolding(%) 0.00
Rs in Cr Sep 2016 Jun 2016 Mar 2016 Dec 2015 Sep 2015 Jun 2015 Mar 2015
Sales 663.22 621.37 629.74 653.01 651.46 619.65 571.01
Other Income 6.99 8.31 10.14 6.60 5.56 6.11 5.20
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 101.22 99.34 99.23 110.74 95.86 91.80 83.14
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 487.19 444.95 461.09 452.79 462.85 447.30 419.97
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 74.81 77.08 69.42 89.48 92.75 80.55 67.90
Interest 7.87 7.74 7.68 7.84 7.86 7.76 7.68
Gross Profit 73.93 77.65 71.88 88.24 90.45 78.90 65.42
Depreciation 10.90 10.88 10.55 10.15 9.77 9.23 12.92
Taxation 20.23 22.69 20.84 28.04 26.93 24.08 17.76
Net Profit / Loss 42.80 44.08 40.49 50.05 53.75 45.59 34.74
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.73 23.73 23.73 23.73 23.73 23.73 23.73
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.00 0.00 0.59 0.59 0.59
Agg.Of Non PromotoHolding(%) 0.00 0.00 0.00 0.00 25.00 25.00 25.00
EPS Before Extra Ordinary Items
Basic EPS 18.04 18.58 17.06 21.09 22.65 19.22 14.65
Diluted EPS 18.04 18.58 17.06 21.09 22.65 19.22 14.65
EPS After Extra Ordinary Items
Basic EPS 18.04 18.58 17.06 21.09 22.65 19.22 14.65
Diluted EPS 18.04 18.58 17.06 21.09 22.65 19.22 14.65
Rs in Cr Dec 2016 Dec 2015 Dec 2014 Jan 0001 Dec 2011 Dec 2010 Dec 2009
Sales 2,564.54 2,272.15 1,938.28 2,171.71 1,495.38 1,150.74 909.71
Other Income 30.18 24.63 37.70 39.99 21.73 4.56 5.55
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 500.90 321.60 266.58 300.19 185.73 150.13 135.93
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 1,681.90 1,726.31 1,497.58 1,602.69 1,129.79 845.04 667.29
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 381.74 224.24 174.12 268.83 179.86 155.57 106.49
Interest 35.53 11.21 0.03 0.01 0.00 0.01 0.55
Gross Profit 376.39 237.66 211.79 308.81 201.59 160.12 111.49
Depreciation 82.07 43.60 27.29 34.72 21.78 19.40 17.94
Taxation 101.35 66.88 63.48 83.38 57.03 46.07 32.53
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Profit / Loss 192.97 127.18 121.02 190.71 122.78 94.65 61.02
Minority Interest -0.61 0.00 0.00 0.00 0.00 0.00 0.00
Share Of P/L Of Associates 0.39 2.15 1.58 2.57 1.41 0.05 0.17
Net P/L After Minority Interest and Share Of Associates 192.75 129.33 122.60 193.28 124.19 94.70 61.19
Cost of Investments In Subsidiary\t 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.73 23.73 23.73 23.73 23.73 23.73 23.73
EPS Before Extra Ordinary Items
Basic EPS 81.23 54.51 51.67 81.46 52.34 39.91 0.00
Diluted EPS 81.23 54.51 51.67 81.46 52.34 39.91 0.00
EPS After Extra Ordinary Items
Basic EPS 81.23 54.51 51.67 81.46 52.34 39.91 25.79
Diluted EPS 81.23 54.51 51.67 81.46 52.34 39.91 25.79
Equity Dividend Rate 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.59 0.59 0.59 4.50 4.50 0.00
Agg.Of Non PromotoHolding(%) 0.00 25.00 25.00 25.00 18.97 18.97 0.00
Rs in Cr Dec 2016 Mar 2016 Sep 2015 Dec 2015 Mar 2015 Sep 2014 Dec 2014
Sales 2,553.86 1,282.75 1,271.11 2,268.50 1,159.88 1,108.62 1,934.15
Other Income 28.29 16.74 11.59 24.48 11.23 13.25 41.97
Stock Adjustment 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Raw Material 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Power And Fuel 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Employee Expenses 397.63 209.97 187.66 319.45 164.95 154.50 264.85
Excise 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Admin And Selling Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Research And Devlopment Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Expenses Capitalised 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Expenses 1,823.91 913.88 910.07 1,725.22 878.65 846.57 1,496.77
Provisions Made 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Profit 332.32 158.90 173.38 223.83 116.28 107.55 172.53
Interest 31.14 15.52 15.62 11.21 11.20 0.01 0.03
Gross Profit 329.47 160.12 169.35 237.10 116.31 120.79 214.47
Depreciation 39.70 20.70 19.00 43.54 23.21 20.33 27.10
Taxation 99.89 48.88 51.01 66.72 31.23 35.49 62.97
Net Profit / Loss 189.88 90.54 99.34 126.84 61.87 64.97 124.40
Extra Ordinary Item 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Prior Year Adjustments 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Equity Capital 23.73 23.73 23.73 23.73 23.73 23.73 23.73
Equity Dividend Rate 300.00 0.00 0.00 200.00 0.00 0.00 0.00
Agg.Of Non-Prom. Shares 0.00 0.00 0.59 0.59 0.59 0.59 0.59
Agg.Of Non PromotoHolding(%) 0.00 0.00 25.00 25.00 25.00 25.00 25.00
EPS Before Extra Ordinary Items
Basic EPS 80.02 0.00 41.87 53.46 0.00 27.38 52.43
Diluted EPS 80.02 0.00 41.87 53.46 0.00 27.38 52.43
EPS After Extra Ordinary Items
Basic EPS 80.02 0.00 41.87 53.46 0.00 27.38 52.43
Diluted EPS 80.02 0.00 41.87 53.46 0.00 27.38 52.43

Make smart investment decisions with Star Ratings, a stock selection tool, based upon fundamental, technical and analyst recommendations. Star Ratings provides stock trading tips for Blue Dart Express Ltd. that will help you decide whether to buy, sell or hold Blue Dart Express Ltd. It also provides you with switch proposals on alternative stocks, i.e., which stocks to buy against Blue Dart Express Ltd.

Regenerate OTP
Thank You for your interest in Religare Online. Our Representative will get in touch with you shortly.