IndiaOne Finance - Company Dashboard

Governance Classic Home

Balmer Lawrie & Company LtdDiversifiedINE164A01016Consolidated₹167.41+4.94 (+3.04%)Jun-26

Valuation

Market Cap₹2.86K Cr

TTM PE10.25x

Forward PE9.64x

PEG11.02

Book Value₹120.99

P/B1.38x

TTM EPS₹16.33

Fwd EPS₹17.36

TTM Revenue₹2.79K Cr

TTM PAT₹257.18 Cr

TTM EBITDA₹367.49 Cr

TTM EBIT₹286.21 Cr

Last Qtr PAT₹70.93 Cr

Last Qtr EBITDA₹99.83 Cr

Last Qtr EBIT₹80.14 Cr

Profitability

ROE12.43%

ROCE15.34%

TTM NPM9.23%

TTM EBITDA %13.19%

Curr OPM9.34%

Last OPM10.85%

Curr NPM—

Last NPM—

Curr EPS₹4.18

Last EPS₹4.95

Balance sheet

Equity₹171.00 Cr

Reserve₹1.90K Cr

Total Debt₹105.89 Cr

D/E0.05x

Interest %18.10%

Curr Interest₹12.84 Cr

Price / range

Close₹167.41

vs 52W High—

vs 52W Low—

MA50—

MA200—

Returns

1D+3.04%

1W-0.78%

1M-4.18%

3M-8.76%

6M+1.83%

1Y-22.23%

2Y-41.19%

3Y-0.82%

5Y+20.14%

Diwali-9.39%

Sector peers — Diversified

Company	Close	Mkt Cap	TTM P/E	ROE
3MINDIA	34095.00	₹38.41K Cr	62.82	34.58%
GODREJIND	1107.40	₹37.30K Cr	31.73	19.77%
DCMSHRIRAM	995.00	₹15.52K Cr	10.80	18.62%
SWANENERGY	294.95	₹9.25K Cr	-2106.79	-0.03%
SINDHUTRAD	24.68	₹3.81K Cr	68.56	4.41%
BALMLAWRIE	167.41	₹2.86K Cr	10.25	12.43%
TTKHLTCARE	1050.00	₹1.48K Cr	20.06	6.63%
DVL	290.00	₹1.02K Cr	5.24	5.82%

Financial Results

Quarterly and yearly P&L · YoY % on Revenue, Total Income, Expenditure, EBITDA, EBIT, PBT, Net Profit and EPS

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	742.13+9.9%	740.37	653.48	629.92	675.51	2,699.27
Other Income	10.41	50.92	7.07	17.56	9.77	85.32
Total Income	752.54+9.8%	791.28	660.56	647.48	685.28	2,784.60
Interest	10.98	7.68	8.25	5	4.71	25.63
Expenditure	-673.42-10.4%	-670.50	-591.35	-581.98	-609.91	-2,453.73
PBDT	0	0	0	0	0	0
EBITDA	96.37+17.3%	102.91	84.91	65.42	82.16	335.39
Depreciation	-16.68	-25.36	-14.53	-12.48	-11.85	-64.22
EBIT	79.69+13.3%	77.55	70.38	52.94	70.31	271.17
PBT	79.12+5.0%	120.79	69.20	65.50	75.37	330.87
Tax	-21.46	-30.26	-18.47	-17.03	-19.44	-85.19
Equity	171	171	0	0	17,100,384.60	171
OPM	10.51	15.27	10.59	10.40	11.00	11.88
Net Profit	57.66+3.1%	90.53	50.74	48.48	55.93	245.68
NPM	7.66	11.44	7.76	7.70	8.16	8.82
EPS	3.37+3.1%	5.30	2.96	2.83	3.27	14.37

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	2,699.27+8.2%	2,494.49+7.6%	2,318.59+0.4%	2,309.98+13.1%	2,042.45+34.2%	1,522.10
Other Income	85.32	83.14	85.58	73.11	62.40	70.67
Total Income	2,784.60+8.0%	2,577.63+7.2%	2,404.17+0.9%	2,383.09+13.2%	2,104.85+32.2%	1,592.77
Expenditure	-2,453.73-8.4%	-2,263.84-6.5%	-2,125.51+2.1%	-2,171.79-12.3%	-1,934.71-34.7%	-1,436.12
Interest	-25.63	-16.30	-13.50	-9.82	-5.80	-5.29
PBDT	0	0	0	0	0	0
EBITDA	335.39+13.1%	296.56+16.4%	254.84+30.7%	194.94+21.6%	160.28+17.1%	136.86
Depreciation	-64.22	-49.61	-48.26	-46.93	-46.74	-45.59
EBIT	271.17+9.8%	246.95+19.5%	206.58+39.6%	148.01+30.4%	113.54+24.4%	91.27
PBT	330.87+5.4%	313.79+12.6%	278.65+31.9%	211.30+24.2%	170.15+8.6%	156.65
Tax	-85.19	-80.99	-75.18	-57.44	-47.34	-40.20
Equity	171	1,710,038.46	0	0	0	0
OPM (%)	11.88	12.17	12.00	9.00	8.00	10.00
Net Profit	245.68+5.5%	232.80+14.4%	203.47+32.2%	153.86+25.3%	122.81+5.5%	116.45
NPM (%)	8.82	9.03	8.00	6.00	6.00	7.00
EPS (Rs)	14.37+5.6%	13.61+14.4%	11.90+32.2%	9+25.3%	7.18+5.4%	6.81
CEPS	14.37	13.61	11.90	9	7.18	6.81

Metric	Jun-26	Mar-26	Dec-25	Sep-25	Jun-25	FY25-26
Revenue	748.73+10.0%	743.91	657	635.44	680.66	2,717
Other Income	10.63	19.55	6.62	10.71	9.47	46.35
Total Income	759.36+10.0%	763.47	663.61	646.15	690.13	2,763.35
Interest	12.84	9.61	10.05	7.10	6.73	33.47
Expenditure	-681.43-10.1%	-667.99	-598.40	-590.65	-618.71	-2,475.75
PBDT	0	0	0	0	0	0
EBITDA	99.83+20.0%	113.93	86.26	67.47	83.18	350.80
Depreciation	-19.69	-28.40	-17.61	-15.58	-14.50	-76.08
EBIT	80.14+16.7%	85.53	68.65	51.89	68.68	274.72
PBT	77.93+9.1%	95.47	65.21	55.50	71.41	287.60
Tax	-21.46	-30.26	-18.47	-17.03	-19.44	-85.19
Equity	171	171	0	0	17,100,384.60	171
OPM	10.26	12.50	9.83	8.59	10.35	10.41
Net Profit	70.93+5.3%	82.80	64.98	38.47	67.35	270.32
NPM	9.34	10.85	9.79	5.95	9.76	9.78
EPS	4.18+3.7%	4.95	3.89	3.31	4.03	16.18

Yearly results

Last 6 financial years · YoY % vs previous FY

Metric	FY 25-26	FY 24-25	FY 23-24	FY 22-23	FY 21-22	FY 20-21
Revenue	2,717.00+8.0%	2,515.64+7.5%	2,339.23+0.8%	2,321.48+12.9%	2,055.35+34.4%	1,528.99
Other Income	46.35	50.03	51.03	36.63	37.12	49.26
Total Income	2,763.35+7.7%	2,565.66+7.3%	2,390.26+1.4%	2,358.12+12.7%	2,092.46+32.6%	1,578.24
Expenditure	-2,475.75-8.1%	-2,289.85-8.2%	-2,115.77+3.6%	-2,193.80-12.2%	-1,955.67-34.4%	-1,455.46
Interest	-33.47	-26.53	-22.05	-17.94	-13.59	-11.92
PBDT	0	0	0	0	0	0
EBITDA	350.80+12.2%	312.59+2.6%	304.67+50.5%	202.42+19.7%	169.06+20.4%	140.47
Depreciation	-76.08	-60.27	-59.16	-56.80	-55.79	-55.02
EBIT	274.72+8.9%	252.32+2.8%	245.51+68.6%	145.62+28.6%	113.27+32.6%	85.45
PBT	287.60+4.3%	275.81+0.5%	274.49+67.0%	164.32+20.1%	136.79+11.4%	122.78
Tax	-85.19	-80.99	-75.18	-57.44	-47.34	-40.19
Equity	171	1,710,038.46	0	0	0	0
OPM (%)	10.41	10.75	11.48	6.97	6.54	7.78
Net Profit	270.32+4.3%	259.27+0.7%	257.40+53.5%	167.64+24.4%	134.76+16.9%	115.30
NPM (%)	9.78	10.11	10.77	7.11	6.44	7.31
EPS (Rs)	16.18+4.1%	15.55+1.6%	15.30+52.2%	10.05+24.5%	8.07+14.6%	7.04
CEPS	16.18	15.55	15.30	10.05	8.07	7.04

Corporate Actions

Dividends, bonus issues, and stock splits

Dividend

Year	Type	Amount	Ex-Date
2026	Final Dividend	4.25	11 Sep 2026
2026	Interim Dividend	4.25	11 Mar 2026
2025	Final Dividend	8.5	16 Sep 2025
2024	Final Dividend	8.5	19 Sep 2024
2023	Final Dividend	7.5	20 Sep 2023
2022	Final Dividend	6.5	19 Sep 2022
2021	Final Dividend	6	20 Sep 2021
2020	Final Dividend	7.5	17 Sep 2020
2019	Final Dividend	11	09 Sep 2019
2018	Final Dividend	10	04 Sep 2018
2017	Final Dividend	7	06 Sep 2017
2016	Final Dividend	20	14 Sep 2016
2015	Final Dividend	18	03 Sep 2015
2014	Final Dividend	18	09 Sep 2014
2013	Final Dividend	17.6	06 Sep 2013
2012	Final Dividend	28	10 Sep 2012
2011	Final Dividend	26	09 Sep 2011
2010	Final Dividend	23	07 Sep 2010
2009	Final Dividend	20	10 Sep 2009
2008	Final Dividend	17	12 Sep 2008

Bonus

Year	Ratio	Ex-Date
2019	1:2	26 Dec 2019
2016	3:1	26 Dec 2016
2013	3:4	23 May 2013

Split

No split history.

Financial Results

Standalone

Yearly results

Yearly

Consolidated

Yearly results

Yearly

Corporate Actions

Dividend

Bonus

Split