B

Blue Star Ltd
NSE:BLUESTARCO

Watchlist Manager
Blue Star Ltd
NSE:BLUESTARCO
Watchlist
Price: 2 072.95 INR 1.66% Market Closed
Market Cap: 426.2B INR
Have any thoughts about
Blue Star Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

103.2B
+7%
Revenue
Growth Rates:
1 Year
+25%
3 Years
+120%
5 Years
+95%
7 Years
+118%
10 Years
-
6.5B
+14%
Operating Income
Growth Rates:
1 Year
+53%
3 Years
+246%
5 Years
+167%
7 Years
+232%
10 Years
-
5B
+21%
Net Income
Growth Rates:
1 Year
+22%
3 Years
+277%
5 Years
+185%
7 Years
+238%
10 Years
-

Earnings Waterfall
Blue Star Ltd

Revenue
103.2B INR
Cost of Revenue
-78.5B INR
Gross Profit
24.8B INR
Operating Expenses
-18.2B INR
Operating Income
6.5B INR
Other Expenses
-1.5B INR
Net Income
5B INR

Income Statement
Blue Star Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
23 733
N/A
22 822
-4%
23 026
+1%
24 742
+7%
26 043
+5%
27 316
+5%
27 522
+1%
29 761
+8%
12 168
-59%
21 146
+74%
30 411
+44%
44 247
+45%
47 278
+7%
46 798
-1%
46 853
+0%
46 481
-1%
46 359
0%
48 183
+4%
49 853
+3%
52 348
+5%
53 025
+1%
55 198
+4%
56 567
+2%
53 602
-5%
44 108
-18%
40 634
-8%
39 514
-3%
42 636
+8%
46 896
+10%
50 272
+7%
54 095
+8%
60 456
+12%
69 638
+15%
73 003
+5%
75 823
+4%
79 773
+5%
82 330
+3%
85 472
+4%
90 002
+5%
96 854
+8%
103 247
+7%
Gross Profit
Cost of Revenue
(17 781)
(17 018)
(17 116)
(18 579)
(19 802)
(21 040)
(21 190)
(22 870)
(8 800)
(15 143)
(21 589)
(33 893)
(33 888)
(33 139)
(33 471)
(34 973)
(33 136)
(34 589)
(36 188)
(39 626)
(39 252)
(41 546)
(42 476)
(40 495)
(33 128)
(30 593)
(29 809)
(32 958)
(35 873)
(38 609)
(41 901)
(47 466)
(54 743)
(57 296)
(59 342)
(62 344)
(63 592)
(65 715)
(68 848)
(74 444)
(78 484)
Gross Profit
5 954
N/A
5 806
-2%
5 912
+2%
6 164
+4%
6 241
+1%
6 276
+1%
6 332
+1%
6 640
+5%
3 368
-49%
6 003
+78%
8 822
+47%
10 354
+17%
13 392
+29%
13 661
+2%
13 384
-2%
11 509
-14%
13 223
+15%
13 594
+3%
13 665
+1%
12 723
-7%
13 773
+8%
13 652
-1%
14 091
+3%
13 107
-7%
10 981
-16%
10 042
-9%
9 706
-3%
9 678
0%
11 022
+14%
11 663
+6%
12 194
+5%
12 990
+7%
14 896
+15%
15 707
+5%
16 481
+5%
17 430
+6%
18 738
+8%
19 757
+5%
21 153
+7%
22 410
+6%
24 764
+11%
Operating Income
Operating Expenses
(3 869)
(3 772)
(3 856)
(3 995)
(4 130)
(4 269)
(4 460)
(4 662)
(2 738)
(5 118)
(7 741)
(8 678)
(11 422)
(11 615)
(11 282)
(9 390)
(10 978)
(11 269)
(11 351)
(9 832)
(11 318)
(11 088)
(11 421)
(10 945)
(10 172)
(9 409)
(8 863)
(8 060)
(9 131)
(9 613)
(10 020)
(10 310)
(11 501)
(12 204)
(12 767)
(13 210)
(14 448)
(15 082)
(16 051)
(16 652)
(18 214)
Selling, General & Administrative
(1 808)
(1 860)
(1 849)
(1 849)
(1 858)
(1 892)
(1 982)
(2 151)
(763)
(1 625)
(2 490)
(7 904)
(3 511)
(3 651)
(3 800)
(8 390)
(4 093)
(4 149)
(4 201)
(8 852)
(4 363)
(4 500)
(4 694)
(9 898)
(4 397)
(4 110)
(3 895)
(7 075)
(4 278)
(4 589)
(4 797)
(9 149)
(5 276)
(5 479)
(5 672)
(11 938)
(6 177)
(6 488)
(6 895)
(15 133)
(7 861)
Depreciation & Amortization
(264)
(310)
(328)
(348)
(362)
(334)
(326)
(319)
(135)
(285)
(440)
(554)
(596)
(604)
(621)
(613)
(674)
(685)
(696)
(705)
(792)
(839)
(879)
(839)
(885)
(875)
(911)
(885)
(915)
(913)
(879)
(851)
(880)
(921)
(852)
(840)
(856)
(841)
(920)
(970)
(1 028)
Other Operating Expenses
(1 797)
(1 602)
(1 681)
(1 800)
(1 912)
(2 043)
(2 152)
(2 192)
(1 840)
(3 208)
(4 812)
(219)
(7 316)
(7 361)
(6 862)
(387)
(6 212)
(6 435)
(6 454)
(275)
(6 164)
(5 751)
(5 849)
(208)
(4 890)
(4 423)
(4 056)
(99)
(3 937)
(4 111)
(4 344)
(310)
(5 346)
(5 805)
(6 245)
(431)
(7 416)
(7 753)
(8 237)
(549)
(9 324)
Operating Income
2 084
N/A
2 033
-2%
2 055
+1%
2 169
+6%
2 112
-3%
2 008
-5%
1 874
-7%
2 231
+19%
630
-72%
886
+41%
1 082
+22%
1 676
+55%
1 970
+18%
2 046
+4%
2 102
+3%
2 119
+1%
2 247
+6%
2 326
+4%
2 315
0%
2 890
+25%
2 455
-15%
2 563
+4%
2 669
+4%
2 162
-19%
808
-63%
634
-22%
844
+33%
1 618
+92%
1 894
+17%
2 052
+8%
2 176
+6%
2 680
+23%
3 396
+27%
3 504
+3%
3 715
+6%
4 220
+14%
4 290
+2%
4 675
+9%
5 102
+9%
5 758
+13%
6 549
+14%
Pre-Tax Income
Interest Income Expense
(104)
(94)
23
21
20
(59)
(206)
(256)
(92)
(180)
(265)
(143)
(298)
(257)
(232)
(181)
(318)
(360)
(358)
(343)
(309)
(288)
(306)
(278)
(398)
(509)
(582)
(198)
(569)
(502)
(469)
(292)
(463)
(472)
(495)
(366)
(608)
(663)
(626)
(234)
(472)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(27)
(99)
(125)
(125)
(115)
(59)
(40)
(41)
(24)
(8)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
(7)
0
0
0
47
205
205
205
136
0
0
0
(2)
0
0
0
0
0
0
0
(7)
0
0
0
1 639
0
0
0
(37)
0
Total Other Income
434
516
534
576
613
721
759
338
112
210
256
60
284
219
195
(29)
73
61
70
(47)
300
385
415
218
317
270
287
31
615
637
693
116
383
388
306
61
2 006
2 049
2 125
84
618
Pre-Tax Income
2 414
N/A
2 454
+2%
2 612
+6%
2 767
+6%
2 745
-1%
2 670
-3%
2 426
-9%
2 312
-5%
649
-72%
915
+41%
1 072
+17%
1 586
+48%
1 956
+23%
2 008
+3%
2 065
+3%
1 956
-5%
2 207
+13%
2 206
0%
2 134
-3%
2 511
+18%
2 321
-8%
2 544
+10%
2 719
+7%
2 060
-24%
685
-67%
370
-46%
541
+46%
1 452
+168%
1 940
+34%
2 187
+13%
2 399
+10%
2 498
+4%
3 316
+33%
3 420
+3%
3 524
+3%
5 554
+58%
5 687
+2%
6 062
+7%
6 601
+9%
5 572
-16%
6 696
+20%
Net Income
Tax Provision
(564)
(558)
(614)
(651)
(670)
(703)
(659)
(728)
(145)
(218)
(233)
(367)
(480)
(502)
(545)
(494)
(560)
(543)
(495)
(420)
(420)
(511)
(621)
(653)
(234)
(139)
(149)
(471)
(631)
(717)
(815)
(829)
(1 027)
(1 016)
(1 004)
(1 547)
(1 586)
(1 679)
(1 803)
(1 429)
(1 699)
Income from Continuing Operations
1 851
1 895
1 996
2 114
2 074
1 966
1 767
1 584
504
697
839
1 220
1 476
1 506
1 520
1 462
1 646
1 662
1 638
2 092
1 901
2 034
2 099
1 407
453
231
393
981
1 309
1 471
1 584
1 669
2 288
2 403
2 519
4 007
4 102
4 382
4 799
4 143
4 997
Income to Minority Interest
0
0
0
0
0
0
0
0
0
(1)
(2)
(2)
(2)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(4)
(5)
(6)
(5)
(6)
(5)
(4)
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(3)
(2)
(2)
(2)
(2)
6
7
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
10
17
21
13
4
3
(22)
(19)
(49)
(97)
(217)
(188)
(144)
(93)
49
30
20
15
23
26
21
19
14
11
8
5
(3)
0
0
0
0
0
0
Net Income (Common)
1 851
N/A
1 895
+2%
1 996
+5%
2 114
+6%
2 074
-2%
1 966
-5%
1 767
-10%
1 610
-9%
514
-68%
714
+39%
859
+20%
1 230
+43%
1 479
+20%
1 506
+2%
1 495
-1%
1 440
-4%
1 594
+11%
1 563
-2%
1 420
-9%
1 901
+34%
1 754
-8%
1 937
+10%
2 142
+11%
1 433
-33%
467
-67%
241
-48%
412
+71%
1 004
+144%
1 327
+32%
1 488
+12%
1 596
+7%
1 677
+5%
2 294
+37%
2 406
+5%
2 515
+5%
4 005
+59%
4 096
+2%
4 377
+7%
4 797
+10%
4 150
-13%
5 004
+21%
EPS (Diluted)
20.58
N/A
20.82
+1%
22.17
+6%
23.48
+6%
23.06
-2%
21.84
-5%
19.65
-10%
17.5
-11%
5.37
-69%
7.51
+40%
8.94
+19%
12.81
+43%
15.42
+20%
15.69
+2%
16.98
+8%
14.98
-12%
16.6
+11%
16.28
-2%
14.79
-9%
19.8
+34%
18.27
-8%
20.17
+10%
22.31
+11%
14.92
-33%
4.85
-67%
2.5
-48%
4.28
+71%
10.45
+144%
13.82
+32%
15.5
+12%
16.62
+7%
17.46
+5%
23.89
+37%
25.06
+5%
26.19
+5%
20.79
-21%
21.27
+2%
22.6
+6%
23.36
+3%
20.81
-11%
24.33
+17%

See Also

Summary
BLUESTARCO intrinsic value, competitors valuation, and company profile.
DCF Valuation
BLUESTARCO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BLUESTARCO stock valuation using valuation multiples.
Wall Street Estimates
BLUESTARCO price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BLUESTARCO stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 211,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.