COMPOSITE RISK SCORE
71
LOW RISK
VAL:18/25 · FIN:23/25 · GRO:23/25 · TECH:7/25
📖 P/B RATIO
5.4x
Price to Book
🏛 MARKET CAP
₹11,515Cr
Mid Cap
📊 ROE
29.4%
Return on Equity
Overview
Technical
Financials
Analysis
Verdict
🏢 Company Analysis · BLS International Services Limited
💼 BUSINESS MODEL
BLS International Services Limited provides outsourcing and administrative task of visa, passport, and consular services to various diplomatic missions in India.. It operates through the Rendering of Visa and other Allied Services, and Digital Services segments.. The company offers citizen and front-end services; consular services; e-visa; biometric and identity management services; verification and attestation services; and value-added services, such as courier, domestic money transfer, and Aadhar card, as well as services related to attestation and apostille, e-governance, business correspondent, and allied services.. It also operates in the Middle East, Asia-Pacific, North America, Europe, and Africa.. Operates in Specialty Business Services within the Industrials sector.
🏰 MOAT & COMPETITION
Mid-cap (₹11,515 Cr) — growing company in a competitive landscape. Profit margin of 22.4% suggests pricing power / cost moat. Key competitors: I R C T C, LGT Business, BLS Internat., Naturewings Hol..
🚀 CATALYSTS
Company has delivered good profit growth of 45.7% CAGR over last 5 years Revenue growing at 44% — strong top-line momentum. Earnings growth of 35% signals execution on profitability.
⚖️ ASYMMETRY CHECK
Analyst target range: ₹389 — ₹389 (mean ₹389, 1 analysts). Unfavorable asymmetry — limited upside +39% vs downside +39% (1.0x).P/E of 17.9x — fair value territory; catalysts needed for re-rating.
🔭 FUTURE OUTLOOK
Analyst consensus: None (1 analysts). Latest quarter earnings grew 35% YoY — positive trajectory.
✅ PROS
Company is expected to give good quarter Company has delivered good profit growth of 45.7% CAGR over last 5 years Company has a good return on equity (ROE) track record: 3 Years ROE 32.2%
❌ CONS
Tax rate seems low Promoter holding has decreased over last 3 years: -4.02%
P/E at 18x
P/B at 5.4x
Analyst target: ₹389 (+39.1%)
1Y return: -23.9%
ROE: 29.4%
Profit margin: 22.4%
Revenue growth: 43.6%
Debt/Equity: 17%
Revenue growth: 43.6%
Earnings growth: 34.8%
Beta: -0.37
Sector: Industrials
RSI, MACD, MA crossovers
200 DMA & 50 EMA position
Volume trend analysis
Price momentum signals
📈 Price Movement
1D 1W 1M
6M 1Y 3Y 5Y
🕯 Candlestick Chart
1D 1W 1M
6M 1Y 3Y 5Y
🎯 Price Prediction · Analyst Target Cone
📉 Valuation Trends (at current CMP)
P/E P/B MCap/Sales EPS
P/E Ratio at current CMP
554.6
419.7
284.9
150.0
15.2
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2015: 482.2
Mar 2016: 372.9
Mar 2017: 229.3
Mar 2018: 118.5
Mar 2019: 108.8
Mar 2020: 218.5
Mar 2021: 229.3
Mar 2022: 102.8
Mar 2023: 57.2
Mar 2024: 36.8
Mar 2025: 22.7
TTM: 17.9
17.9
P/B Ratio at current CMP
3.9
3.0
2.1
1.3
0.4
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
S'2025
Mar 2015: 3.4
Mar 2016: 2.4
Mar 2017: 1.7
Mar 2018: 1.1
Mar 2019: 0.8
Mar 2020: 0.7
Mar 2021: 0.6
Mar 2022: 0.5
Mar 2023: 1.4
Mar 2024: 1.0
Mar 2025: 0.7
Sep 2025: 0.5
0.5
Market Cap to Sales at current MCap
29.4
22.9
16.4
9.9
3.4
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2015: 25.6
Mar 2016: 22.8
Mar 2017: 18.1
Mar 2018: 14.6
Mar 2019: 14.3
Mar 2020: 14.6
Mar 2021: 24.1
Mar 2022: 13.5
Mar 2023: 7.6
Mar 2024: 6.9
Mar 2025: 5.3
TTM: 4.0
4.0
Earnings Per Share (₹)
18.0
13.6
9.2
4.9
0.5
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2015: 0.6
Mar 2016: 0.8
Mar 2017: 1.2
Mar 2018: 2.4
Mar 2019: 2.6
Mar 2020: 1.3
Mar 2021: 1.2
Mar 2022: 2.7
Mar 2023: 4.9
Mar 2024: 7.6
Mar 2025: 12.3
TTM: 15.6
15.6
💎 Valuation & Financial Metrics
P/E RATIO
17.9x
Trailing twelve months
P/B RATIO
5.4x
Price to Book value
PROFIT MARGIN
22.4%
Net profit margin
OPM
23.7%
Operating profit margin
PEG RATIO
0.28
Price/Earnings to Growth
EV/EBITDA
14.4x
Enterprise value ratio
CURRENT RATIO
N/A
Liquidity measure
DIVIDEND YIELD
1.07%
Annual yield
GROSS MARGIN
38.2%
Gross profit margin
INDUSTRY AVERAGES — TOUR, TRAVEL RELATED SERVICES
P/E 17.9x (above avg)
P/B 5.0x (sector fair)
ROCE 33.6% (below avg)
ROE 20% (sector good)
OPM 20% (sector good)
Div Yield 1.13%
D/E <30 (sector comfort)
📋 Quarterly Performance Trend
Quarter Revenue QoQ % Net Profit QoQ % Op. Cash Flow EBITDA Margin
Q2 FY25
N/A —
N/A —
N/A
N/A
Q3 FY25
₹513 Cr —
₹121 Cr —
N/A
33.7%
Q4 FY25
₹693 Cr +35.1%
₹135 Cr +12.0%
N/A
28.7%
Q1 FY26
₹711 Cr +2.6%
₹171 Cr +26.5%
N/A
32.3%
Q2 FY26
₹737 Cr +3.7%
₹175 Cr +2.5%
N/A
31.4%
Q3 FY26
₹736 Cr -0.0%
₹163 Cr -7.2%
N/A
29.7%
📊 Year-on-Year Trend
FY Revenue YoY % Net Profit YoY % Op. Cash Flow YoY %
FY22
₹850 Cr —
₹111 Cr —
₹185 Cr —
FY23
₹1,516 Cr +78.4%
₹201 Cr +80.4%
₹261 Cr +40.6%
FY24
₹1,677 Cr +10.6%
₹313 Cr +55.9%
₹350 Cr +34.3%
FY25
₹2,193 Cr +30.8%
₹508 Cr +62.4%
₹829 Cr +136.9%
📈 Revenue vs Earnings
Quarterly
Annual
🎯 EPS: Estimate vs Actual
Estimates
Quarterly
Annual
💰 How BLS International Services Limited Makes Its Money
Quarterly
Annual
Revenue
₹736 Cr
Cost of Revenue
₹335 Cr
Gross Profit
₹402 Cr
Op. Expenses
₹227 Cr
Operating Inc.
₹175 Cr
Tax
₹20 Cr
Interest
₹5 Cr
Other
₹21 Cr
Net Income
₹163 Cr
(22.1% margin)
Dec 2025 · All values in ₹ Crores
Revenue
₹737 Cr
Cost of Revenue
₹337 Cr
Gross Profit
₹399 Cr
Op. Expenses
₹209 Cr
Operating Inc.
₹190 Cr
Tax
₹17 Cr
Interest
₹6 Cr
Other
₹19 Cr
Net Income
₹175 Cr
(23.8% margin)
Sep 2025 · All values in ₹ Crores
Revenue
₹711 Cr
Cost of Revenue
₹318 Cr
Gross Profit
₹392 Cr
Op. Expenses
₹211 Cr
Operating Inc.
₹181 Cr
Tax
₹19 Cr
Interest
₹6 Cr
Other
₹25 Cr
Net Income
₹171 Cr
(24.1% margin)
Jun 2025 · All values in ₹ Crores
Revenue
₹693 Cr
Cost of Revenue
₹342 Cr
Gross Profit
₹351 Cr
Op. Expenses
₹180 Cr
Operating Inc.
₹171 Cr
Tax
₹21 Cr
Interest
₹9 Cr
Other
₹37 Cr
Net Income
₹135 Cr
(19.5% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹2.2K Cr
Cost of Revenue
₹986 Cr
Gross Profit
₹1.2K Cr
SG&A
₹70 Cr
Operating Inc.
₹573 Cr
Tax
₹66 Cr
Interest
₹28 Cr
Other
₹18 Cr
Net Income
₹508 Cr
(23.2% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹1.7K Cr
Cost of Revenue
₹965 Cr
Gross Profit
₹712 Cr
SG&A
₹44 Cr
Operating Inc.
₹331 Cr
Tax
₹26 Cr
Net Income
₹313 Cr
(18.7% margin)
Mar 2024 · All values in ₹ Crores
Revenue
₹1.5K Cr
Cost of Revenue
₹1.0K Cr
Gross Profit
₹488 Cr
SG&A
₹50 Cr
Operating Inc.
₹212 Cr
Tax
₹16 Cr
Other
₹9 Cr
Net Income
₹201 Cr
(13.2% margin)
Mar 2023 · All values in ₹ Crores
Revenue
₹850 Cr
Cost of Revenue
₹574 Cr
Gross Profit
₹276 Cr
SG&A
₹31 Cr
Operating Inc.
₹100 Cr
Other
₹15 Cr
Net Income
₹111 Cr
(13.1% margin)
Mar 2022 · All values in ₹ Crores
Dec 2025
Sep 2025
Jun 2025
Mar 2025
🏦 Snapshot of BLS International Services Limited's Balance Sheet
Quarterly
Annual
Total Assets
₹3.3K Cr
Cash & Equiv.: ₹322 Cr (9.6%)
Receivables: ₹157 Cr (4.7%)
Inventory: ₹1.0 Cr (0.0%)
Other Current: ₹1.3K Cr (38.5%)
PP&E: ₹344 Cr (10.3%)
Goodwill: ₹1.1K Cr (33.5%)
Other Intangibles: ₹44 Cr (1.3%)
Other Non-Curr.: ₹67 Cr (2.0%)
Liab. + Equity
₹3.3K Cr
Current Liab.: ₹569 Cr (17.1%)
Long-Term Debt: ₹206 Cr (6.2%)
Other Liab.: ₹125 Cr (3.7%)
Equity: ₹2.4K Cr (73.1%)
As of Sep 2025 · All values in ₹ Crores
Total Assets
₹2.8K Cr
Cash & Equiv.: ₹282 Cr (10.0%)
Receivables: ₹122 Cr (4.3%)
Inventory: ₹0.5 Cr (0.0%)
Other Current: ₹738 Cr (26.3%)
PP&E: ₹332 Cr (11.8%)
Goodwill: ₹995 Cr (35.4%)
Other Intangibles: ₹48 Cr (1.7%)
Other Non-Curr.: ₹289 Cr (10.3%)
Liab. + Equity
₹2.8K Cr
Current Liab.: ₹489 Cr (17.4%)
Long-Term Debt: ₹180 Cr (6.4%)
Other Liab.: ₹119 Cr (4.2%)
Equity: ₹2.0K Cr (72.0%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹2.4K Cr
Cash & Equiv.: ₹695 Cr (29.2%)
Receivables: ₹54 Cr (2.3%)
Inventory: ₹3 Cr (0.1%)
Other Current: ₹534 Cr (22.4%)
PP&E: ₹268 Cr (11.3%)
Goodwill: ₹665 Cr (27.9%)
Other Intangibles: ₹45 Cr (1.9%)
Other Non-Curr.: ₹119 Cr (5.0%)
Liab. + Equity
₹2.4K Cr
Current Liab.: ₹375 Cr (15.7%)
Long-Term Debt: ₹229 Cr (9.6%)
Other Liab.: ₹102 Cr (4.3%)
Equity: ₹1.7K Cr (70.3%)
As of Sep 2024 · All values in ₹ Crores
Total Assets
₹2.8K Cr
Cash & Equiv.: ₹282 Cr (10.0%)
Receivables: ₹122 Cr (4.3%)
Inventory: ₹0.5 Cr (0.0%)
Other Current: ₹738 Cr (26.3%)
PP&E: ₹332 Cr (11.8%)
Goodwill: ₹995 Cr (35.4%)
Other Intangibles: ₹48 Cr (1.7%)
Other Non-Curr.: ₹289 Cr (10.3%)
Liab. + Equity
₹2.8K Cr
Current Liab.: ₹489 Cr (17.4%)
Long-Term Debt: ₹180 Cr (6.4%)
Other Liab.: ₹119 Cr (4.2%)
Equity: ₹2.0K Cr (72.0%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹1.6K Cr
Cash & Equiv.: ₹414 Cr (25.6%)
Receivables: ₹40 Cr (2.5%)
Inventory: ₹2 Cr (0.1%)
Other Current: ₹658 Cr (40.7%)
PP&E: ₹168 Cr (10.4%)
Goodwill: ₹81 Cr (5.0%)
Other Intangibles: ₹46 Cr (2.8%)
Other Non-Curr.: ₹207 Cr (12.8%)
Liab. + Equity
₹1.6K Cr
Current Liab.: ₹145 Cr (8.9%)
Equity: ₹1.4K Cr (89.2%)
As of Mar 2024 · All values in ₹ Crores
Total Assets
₹945 Cr
Cash & Equiv.: ₹67 Cr (7.1%)
Receivables: ₹33 Cr (3.5%)
Inventory: ₹0.6 Cr (0.1%)
Other Current: ₹469 Cr (49.6%)
PP&E: ₹99 Cr (10.4%)
Goodwill: ₹81 Cr (8.6%)
Other Intangibles: ₹54 Cr (5.7%)
Other Non-Curr.: ₹142 Cr (15.0%)
Liab. + Equity
₹945 Cr
Current Liab.: ₹100 Cr (10.6%)
Long-Term Debt: ₹4 Cr (0.5%)
Equity: ₹837 Cr (88.6%)
As of Mar 2023 · All values in ₹ Crores
Total Assets
₹633 Cr
Cash & Equiv.: ₹37 Cr (5.8%)
Receivables: ₹22 Cr (3.5%)
Other Current: ₹342 Cr (53.9%)
PP&E: ₹84 Cr (13.3%)
Goodwill: ₹8 Cr (1.3%)
Other Intangibles: ₹20 Cr (3.2%)
Other Non-Curr.: ₹120 Cr (19.0%)
Liab. + Equity
₹633 Cr
Current Liab.: ₹54 Cr (8.6%)
Equity: ₹570 Cr (90.0%)
As of Mar 2022 · All values in ₹ Crores
Sep 2025
Mar 2025
Sep 2024
💸 Looking into BLS International Services Limited's Cash Flow
Annual
Operating CF
₹829 Cr
Capital Exp.
₹161 Cr
Free Cash Flow
₹668 Cr
Dividends
₹21 Cr
Retained / Other
₹647 Cr
FY2025 · All values in ₹ Crores
Operating CF
₹350 Cr
Capital Exp.
₹64 Cr
Free Cash Flow
₹286 Cr
Dividends
₹31 Cr
Retained / Other
₹255 Cr
FY2024 · All values in ₹ Crores
Operating CF
₹261 Cr
Capital Exp.
₹68 Cr
Free Cash Flow
₹192 Cr
Dividends
₹26 Cr
Retained / Other
₹167 Cr
FY2023 · All values in ₹ Crores
Operating CF
₹185 Cr
Capital Exp.
₹82 Cr
Free Cash Flow
₹103 Cr
Dividends
₹13 Cr
Retained / Other
₹91 Cr
FY2022 · All values in ₹ Crores
FY2025
FY2024
FY2023
FY2022
📅 Quarterly Results
Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Sales + 383 408 438 448 493 495 513 693 711 737 736
YOY Sales Growth % 40.57% 14.26% -0.00% -0.21% 28.47% 21.40% 17.12% 54.74% 44.23% 48.81% 43.60%
Expenses + 303 321 349 357 360 331 355 519 506 524 538
Employee Cost % 11.36% 11.87% 12.51% 13.71% 14.45% 15.32% 15.53% 13.97% 15.33% 14.72% 16.74%
Operating Profit 80 87 89 90 133 164 158 174 204 213 198
OPM % 21% 21% 20% 20% 27% 33% 31% 25% 29% 29% 27%
Other Income + 7 9 9 15 18 23 15 25 25 19 21
Exceptional items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other income normal 7.02 8.70 9.16 15.07 17.52 23.44 14.71 24.84 25.07 18.73 20.96
Interest 0 1 0 1 2 6 11 9 6 6 5
Depreciation 6 7 6 11 14 18 22 23 23 23 23
Profit before tax 80 87 91 93 135 164 140 167 200 203 191
Tax % 12% 6% 4% 9% 10% 11% 9% 13% 10% 8% 11%
Net Profit + 71 82 87 85 121 146 128 145 181 186 170
Minority share -2 -3 -3 -5 -7 -8 -7 -10 -10 -10 -8
Exceptional items AT 0 0 0 0 0 0 0 0 0 0 0
Profit excl Excep 71 82 87 85 121 146 128 145 181 186 170
Profit for PE 69 79 85 81 114 138 121 135 171 175 163
Profit for EPS 69 79 85 81 114 138 121 135 171 175 163
YOY Profit Growth % 126% 56% 16% 56% 66% 76% 43% 67% 50% 27% 35%
EPS in Rs 1.68 1.91 2.05 1.96 2.77 3.36 2.93 3.28 4.15 4.26 3.95
Raw PDF
📊 Profit & Loss Statement
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM Sales + 789 804 786 478 850 1,516 1,677 2,193 2,876
Sales Growth % 24.28% 1.87% -2.20% -39.15% 77.66% 78.40% 10.59% 30.80%
Expenses + 629 693 700 437 742 1,293 1,326 1,545 2,087
Manufacturing Cost % 63.07% 67.61% 70.51% 71.01% 68.28% 68.57% 58.72% 46.12%
Employee Cost % 6.68% 8.32% 8.59% 9.15% 8.93% 9.22% 12.43% 14.76%
Other Cost % 9.99% 10.16% 9.98% 11.30% 10.06% 7.50% 7.93% 9.54%
Operating Profit 160 111 86 41 108 223 351 649 789
OPM % 20% 14% 11% 9% 13% 15% 21% 30% 27%
Other Income + 4 43 -15 19 15 19 40 80 90
Exceptional items -0 35 -28 0 -0 -2 0 5
Other income normal 4 8 13 19 15 21 39 75
Interest 13 13 4 2 2 3 8 47 27
Depreciation 40 19 12 9 7 18 31 77 91
Profit before tax 111 122 55 48 114 220 352 606 760
Tax % 13% 14% 4% -4% 2% 7% 8% 11%
Net Profit + 97 105 52 50 111 204 326 540 682
Minority share 0 0 0 -0 0 -4 -13 -31
Exceptional items AT -0 30 -24 0 -0 -2 0 4
Profit excl Excep 97 75 77 50 111 206 325 535
Profit for PE 97 75 77 50 111 203 313 504
Profit for EPS 97 105 52 50 111 201 313 508
Profit Growth % 93% -22% 2% -35% 122% 82% 54% 61%
EPS in Rs 2.36 2.57 1.28 1.22 2.72 4.89 7.60 12.34 15.64
Dividend Payout % 5% 10% 20% 10% 12% 15% 13% 8%
🏦 Balance Sheet
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025 Equity Capital 10 10 10 10 10 41 41 41 41
Reserves 250 362 418 450 560 762 1,166 1,690 2,089
Borrowings + 108 38 1 1 11 7 31 359 404
Long term Borrowings 39 1 0 0 0 0 0 180 206
Short term Borrowings 54 28 0 0 3 0 0 25 41
Lease Liabilities 0 0 0 1 8 7 31 155 157
Other Borrowings 15 9 1 0 0 0 0 0
Other Liabilities + 101 66 40 38 52 136 378 714 805
Non controlling int 0 0 -0 0 0 34 234 288 309
Trade Payables 39 24 16 10 18 29 31 98 133
Advance from Customers 4 0 1 1 1 3 16 57
Other liability items 59 41 23 27 34 69 97 271 363
Total Liabilities 470 475 469 498 633 945 1,616 2,804 3,339
Fixed Assets + 49 51 41 38 112 234 296 1,363 1,494
Land 5 7 8 12 67 79 108 130
Building 2 3 4 4 5 6 15 25
Plant Machinery 0 0 0 0 0 0 0 0
Equipments 16 10 11 11 12 14 24 36
Computers 89 2 2 2 3 2 4 6
Furniture n fittings 7 8 10 9 10 12 18 30
Vehicles 5 6 8 8 8 12 16 22
Intangible Assets 0 8 8 8 8 81 81 995 1,162
Other fixed assets 0 42 37 37 63 108 141 315
Gross Block 125 87 88 92 176 314 408 1,557
Accumulated Depreciation 76 36 47 54 64 80 112 194
CWIP 0 3 0 0 0 0 0 11 12
Investments 28 28 29 24 70 88 116 220 271
Other Assets + 393 393 400 436 451 623 1,205 1,210 1,562
Inventories 0 0 0 0 0 1 2 0 1
Trade receivables 212 176 113 100 22 33 40 122 157
Cash Equivalents 119 174 239 277 324 476 962 741 1,252
Loans n Advances 16 10 5 5 6 4 7 16 25
Other asset items 45 33 42 54 99 110 194 331 126
Total Assets 470 475 469 498 633 945 1,616 2,804 3,339
💰 Cash Flow Statement
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Cash from Operating Activity + 48 56 133 116 45 185 261 350 829
Profit from operations 81 166 132 85 48 144 266 371 702
Receivables -57 -155 31 63 8 64 -10 -11 -146
Inventory 0 0 0 0 0 0 0 -1 1
Payables 6 26 -15 -7 -7 9 -1 2 161
Loans Advances -0 -0 -3 0 -7 0 0 0 0
Other WC items 21 22 11 -10 4 -24 24 8 186
Working capital changes -31 -107 24 46 -2 48 13 -2 202
Direct taxes -2 -4 -23 -15 -0 -7 -19 -20 -75
Cash from Investing Activity + -115 -27 -66 -107 -22 -172 -238 -260 -1,119
Fixed assets purchased -81 -12 -31 0 -5 -82 -68 -64 -161
Fixed assets sold 0 1 48 0 0 0 0 0 0
Investments purchased -30 0 -9 -3 0 -48 0 -25 -103
Investments sold 0 5 0 0 3 0 19 0 0
Interest received 0 1 3 6 5 4 10 34 51
Redemp n Canc of Shares 0 0 0 0 0 0 0 0 0
Acquisition of companies 0 0 0 0 0 0 -82 0 -899
Other investing items -5 -22 -76 -110 -25 -45 -118 -205 -6
Cash from Financing Activity + 84 -2 -87 -54 -9 -12 7 257 158
Proceeds from shares 0 0 0 0 0 0 48 296 0
Proceeds from borrowings 94 21 0 0 0 3 0 0 205
Repayment of borrowings -4 -8 -71 -37 -1 0 -14 0 0
Interest paid fin -5 -11 -12 -2 -1 -1 -1 -0 -13
Dividends paid -1 -4 -5 -15 -8 -13 -26 -31 -21
Financial liabilities 0 0 0 -0 -0 -2 0 -7 -12
Other financing items 0 0 0 0 0 0 0 0 0
Net Cash Flow 17 27 -20 -45 13 2 30 347 -131
Free Cash Flow -33 45 150 116 40 103 193 286 668
CFO/OP 60% 37% 141% 153% 111% 178% 125% 105% 139%
📈 Key Financial Ratios
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Debtor Days 34 98 80 52 76 10 8 9 20
Inventory Days
Days Payable
Cash Conversion Cycle 34 98 80 52 76 10 8 9 20
Working Capital Days 20 46 51 51 77 7 -2 -4 -42
ROCE % 31% 39% 26% 21% 11% 22% 32% 31% 34%
🏭 Industry Peers — Tour, Travel Related Services
★ I R C T C ranks higher on combined P/E, ROCE, and growth metrics in Tour, Travel Related Services
🏛 Shareholding Pattern
Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoters 70.38% 70.38% 70.39% 70.39% 70.39% 70.39% FIIs 10.93% 9.94% 8.54% 6.82% 6.37% 6.14% DIIs 1.36% 2.26% 2.87% 2.90% 2.92% 2.99% Public 17.27% 17.38% 18.18% 19.88% 20.28% 20.42% Others 0.06% 0.04% 0.03% 0.01% 0.02% 0.05% No. of Shareholders 1,70,165 1,87,493 2,05,127 2,08,792 2,10,222 2,18,959
🟢 CATALYSTS
🏆 Revenue Growth 44%: Above sector norm of 18% — strong top-line momentum.
💹 High ROE (29.4%): Above sector norm of 20% — efficient capital use.
🔀 Healthy Margins (22.4%): Above sector norm of 20%.
🇮 Analyst Upside (39%): Mean target of ₹389 above current price.
🇳 Low Beta (-0.37): Less volatile than market — defensive play.
🔬 Earnings Growth (35%): Above sector norm — strong profit expansion.
🔴 RISKS
📜 Market Risk: Broader market correction or sentiment shift could impact stock.
💰 Sector Risk: Regulatory or competitive changes in Industrials space.
🔓 Execution Risk: Growth may not meet elevated expectations.
🕸 Factor Analysis · Radar
Momentum 4/10: 1M +18.7%, 6M -8.8%, RSI 51, MACD bearish, Below 200DMA
Sentiment 8/10: Analyst upside +39.1%, Rec: none
Value 7/10: P/E 17.9, P/B 5.4, PEG 0.28, EV/EBITDA 14.4
Quality 7/10: Margin 22.4%, D/E 17
Low Volatility 7/10: Beta -0.37, Ann. vol 46%
Momentum
4
Sentiment
8
Value
7
Quality
7
Low Vol
7
Momentum 4/10 1M +18.7%, 6M -8.8%, RSI 51, MACD bearish, Below 200DMA
Sentiment 8/10 Analyst upside +39.1%, Rec: none
Value 7/10 P/E 17.9, P/B 5.4, PEG 0.28, EV/EBITDA 14.4
Quality 7/10 Margin 22.4%, D/E 17
Low Volatility 7/10 Beta -0.37, Ann. vol 46%
🎯 Decision Matrix
Action If Stock Rises If Stock Falls
BUY Capture 39.1% analyst upside; strong 34% ROCE compounds OPM of 24% provides margin buffer
HOLD Retain existing position; wait for better entry; FII stake falling (-0.23%) Miss further upside if momentum continues; 1M return of +18.7% shows momentum
SELL Lock in -23.9% 1Y return Avoid further drawdown
REASONS TO BUY
Analyst upside of 39.1% with mean target of ₹389
ROCE at 34% indicates strong capital efficiency
ROE of 29.4% above sector norm of 20%
Revenue growing at 43.6% YoY (sector norm: 6%)
REASONS TO SELL / AVOID
FII stake falling (-0.23%) — institutional exit signal
BLS International Services Limited trades at ₹279.69 with a composite risk score of 71/100.
The stock scores 18/25 on valuation, 23/25 on financial health, 23/25 on growth, and 7/25 on technicals.
The company is currently profitable with strong return on equity.
Analyst consensus suggests upside of 39.1% with a mean target of ₹389.
Revenue growth is at 43.6% — a strong positive signal.
Within Tour, Travel Related Services , I R C T C (P/E 31.8, ROCE 49.0%) ranks higher on techno-fundamental metrics and may be worth considering.
Bottom Line: Attractive risk/reward for Industrials at current levels. The current recommendation is BUY .
PROFITABLE
HIGH ROE
STRONG GROWTH
UPSIDE POTENTIAL
CHEAP