|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 306.55 INR | +3.09% |
|
-2.33% | -4.53% |
| Jan. 06 | BLS International Services wins visa outsourcing contract in South Africa from Republic of Cyprus | RE |
| Dec. 18 | BLS International Services says debarment on BLS International quashed | RE |
Projected Income Statement: BLS International Services Limited
| Fiscal Period: March | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | 8,499 | 15,162 | - | 29,084 | 33,471 |
| Change | - | - | 78.4% | - | - | 15.08% |
| EBITDA 1 | - | 1,069 | 2,210 | - | 8,361 | 9,832 |
| Change | - | - | 106.68% | - | - | 17.59% |
| EBIT 1 | - | 996.8 | 2,025 | - | 7,521 | 8,823 |
| Change | - | - | 103.17% | - | - | 17.31% |
| Interest Paid 1 | - | -6.658 | -6.683 | - | -295 | -303 |
| Earnings before Tax (EBT) 1 | - | 1,140 | 2,205 | - | 8,231 | 9,595 |
| Change | - | - | 93.48% | - | - | 16.57% |
| Net income 1 | 501.5 | 1,113 | 2,008 | 5,082 | 7,354 | 8,539 |
| Change | - | 121.87% | 80.41% | - | 44.7% | 16.11% |
| Announcement Date | 6/15/21 | 5/7/22 | 5/11/23 | 5/15/25 | - | - |
1INR in Million
Estimates
Forecast Balance Sheet: BLS International Services Limited
| Fiscal Period: March | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|
| Net Debt | - | -3,131 | -4,715 | - | - | - |
| Change | - | - | -50.59% | - | - | - |
| Announcement Date | 6/15/21 | 5/7/22 | 5/11/23 | 5/15/25 | - | - |
Estimates
Cash Flow Forecast: BLS International Services Limited
| Fiscal Period: March | 2022 | 2023 | 2026 | 2027 |
|---|---|---|---|---|
| CAPEX 1 | 669.9 | 344.8 | 650 | 700 |
| Change | - | -48.53% | - | 7.69% |
| Free Cash Flow (FCF) 1 | 1,183 | 2,261 | - | - |
| Change | - | 91.02% | - | - |
| Announcement Date | 5/7/22 | 5/11/23 | - | - |
1INR in Million
Estimates
Forecast Financial Ratios: BLS International Services Limited
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
Profitability | |||||||
| EBITDA Margin (%) | - | 12.58% | 14.58% | - | - | 28.75% | 29.37% |
| EBIT Margin (%) | - | 11.73% | 13.36% | - | - | 25.86% | 26.36% |
| EBT Margin (%) | - | 13.41% | 14.54% | - | - | 28.3% | 28.67% |
| Net margin (%) | - | 13.09% | 13.24% | - | - | 25.29% | 25.51% |
| FCF margin (%) | - | 13.92% | 14.91% | - | - | - | - |
| FCF / Net Income (%) | - | 106.35% | 112.6% | - | - | - | - |
Profitability | |||||||
| ROA | - | - | - | - | - | - | - |
| ROE | - | 21.62% | 29.25% | - | - | 35.4% | 30.2% |
Financial Health | |||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - |
Capital Intensity | |||||||
| CAPEX / Current Assets (%) | - | 7.88% | 2.27% | - | - | 2.23% | 2.09% |
| CAPEX / EBITDA (%) | - | 62.65% | 15.6% | - | - | 7.77% | 7.12% |
| CAPEX / FCF (%) | - | 56.61% | 15.25% | - | - | - | - |
Items per share | |||||||
| Cash flow per share 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | 0.625 | 0.75 | - | - | 1 | 1 |
| Change | - | - | 20% | - | - | - | 0% |
| Book Value Per Share 1 | - | 13.9 | 19.55 | - | - | 58.9 | 78.6 |
| Change | - | - | 40.63% | - | - | - | 33.45% |
| EPS 1 | - | 2.715 | 4.89 | - | 12.33 | 17.9 | 20.7 |
| Change | - | - | 80.11% | - | - | 45.17% | 15.64% |
| Nbr of stocks (in thousands) | - | 409,149 | 410,649 | - | 411,337 | 411,574 | 411,574 |
| Announcement Date | - | 5/7/22 | 5/11/23 | - | 5/15/25 | - | - |
1INR
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E ratio | 17.1x | 14.8x |
| PBR | 5.2x | 3.9x |
| EV / Sales | 4.34x | 3.77x |
| Yield | 0.33% | 0.33% |
More valuation ratios
* Estimated data
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
306.55INR
Average target price
445.00INR
Spread / Average Target
+45.16%
Annual profits - Rate of surprise
- Stock Market
- Equities
- BLS Stock
- Financials BLS International Services Limited
Select your edition
All financial news and data tailored to specific country editions
