Blue Dart Express Ltd

NSE: BLUEDART BSE: 526612

₹5748

(-1.25%)

Sun, 22 Feb 2026, 11:00 pm

MTF 5xInvest in Blue Dart Express Ltd with 5x Leverage Buy with MTF

Market Cap136.9B

PE Ratio53.76

Dividend0.43

Transportation

Air Freight/Couriers

24.5K

Blue Dart Express Balance Sheet

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Interest expense on debt	-31.42M	-17.77M	-4.16M	-5.06M	-5.52M	-140.00K	-9.00K	-80.00K	-300.00K	-112.10M	-431.00M	-450.10M	-405.00M	-426.60M	-1.17B	-1.11B	-869.70M	-668.50M	-780.60M	-823.90M
Pretax equity in earnings	—	0	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Equity in earnings	6.41M	5.45M	2.40M	1.88M	1.69M	452.00K	14.12M	20.56M	15.80M	21.50M	0	0	0	0	0	0	0	0	0	0
Total assets	3.17B	3.53B	4.33B	5.15B	5.80B	8.49B	10.05B	13.04B	12.53B	13.76B	18.00B	20.10B	21.90B	18.21B	26.46B	28.97B	28.29B	32.23B	34.61B	36.63B
Total current assets	1.19B	1.51B	2.03B	2.57B	2.82B	4.25B	4.85B	5.25B	4.43B	5.37B	6.72B	7.30B	7.28B	8.61B	7.21B	10.78B	10.76B	10.60B	12.86B	15.03B
Cash and short term investments	271.59M	133.06M	313.85M	486.98M	259.88M	353.72M	402.67M	2.42B	1.06B	1.66B	2.88B	2.57B	2.29B	2.69B	1.00B	4.61B	3.92B	2.66B	4.74B	5.53B
Cash & equivalents	264.75M	123.23M	302.81M	485.28M	258.26M	351.95M	380.89M	746.50M	1.06B	1.66B	2.88B	2.57B	2.28B	2.68B	997.90M	853.10M	1.84B	955.00M	1.66B	1.67B
Short term investments	6.83M	9.83M	11.04M	1.70M	1.61M	1.77M	21.79M	1.67B	0	0	0	0	5.00M	5.60M	2.10M	3.75B	2.07B	1.71B	3.07B	3.86B
Total receivables, net	671.51M	1.01B	1.26B	1.35B	1.40B	2.05B	2.23B	2.72B	3.11B	3.33B	3.15B	3.91B	4.24B	4.92B	5.29B	5.19B	5.80B	6.58B	6.98B	8.27B
Accounts receivable - trade, net	671.21M	888.10M	1.09B	1.15B	1.23B	1.53B	1.89B	2.27B	2.67B	2.91B	2.91B	3.61B	4.22B	4.91B	5.28B	5.18B	5.80B	6.37B	6.70B	7.86B
Other receivables	304.00K	124.21M	164.40M	195.68M	170.81M	520.22M	341.51M	452.40M	443.50M	415.70M	241.80M	298.70M	21.70M	11.00M	9.20M	6.50M	1.20M	213.80M	276.40M	408.60M
Total inventory	16.12M	17.63M	20.38M	21.90M	20.04M	21.75M	26.23M	23.50M	27.20M	39.50M	211.00M	246.50M	213.30M	260.10M	269.90M	317.80M	349.90M	508.50M	649.90M	681.80M
Other current assets, total	213.16M	300.26M	358.35M	608.45M	1.04B	215.00M	423.28M	23.00M	153.30M	245.60M	259.50M	374.20M	326.90M	438.20M	482.90M	474.20M	511.50M	542.30M	325.20M	409.60M
Total non-current assets	1.98B	2.01B	2.30B	2.58B	2.98B	4.23B	5.20B	7.79B	8.10B	8.39B	11.28B	12.80B	14.62B	9.60B	19.25B	18.19B	17.52B	21.63B	21.75B	21.59B
Long term investments	156.87M	269.27M	627.99M	710.62M	1.05B	2.09B	2.77B	2.18B	1.84B	1.20B	8.40M	9.80M	1.60M	0	700.00K	0	2.50M	3.70M	3.70M	3.70M
Note receivable - long term	—	—	—	—	—	1.12B	2.02B	1.95B	1.59B	934.80M	—	—	—	—	—	—	—	—	—	—
Investments in unconsolidated subsidiaries	112.69M	118.20M	120.60M	185.56M	187.25M	187.64M	201.76M	227.50M	243.30M	264.80M	0	0	0	0	0	0	0	0	0	0
Other investments	44.19M	151.07M	507.40M	525.05M	864.25M	780.96M	545.54M	3.10M	1.40M	2.90M	8.40M	9.80M	1.60M	0	700.00K	0	2.50M	3.70M	3.70M	3.70M
Net property/plant/equipment	1.79B	1.67B	1.60B	1.76B	1.83B	1.97B	1.99B	1.88B	1.89B	1.75B	3.99B	4.49B	5.27B	6.45B	15.87B	15.13B	14.29B	18.11B	18.35B	18.38B
Gross property/plant/equipment	2.39B	2.35B	2.49B	2.79B	3.00B	3.26B	3.43B	3.39B	3.53B	3.07B	4.87B	6.23B	7.57B	9.49B	22.10B	24.30B	25.70B	25.87B	26.86B	27.35B
Deferred tax assets	9.04M	26.75M	28.85M	38.74M	29.85M	34.95M	37.61M	89.50M	73.90M	96.80M	535.80M	490.60M	512.70M	609.20M	699.20M	807.80M	905.60M	1.02B	1.04B	1.05B
Net intangible assets	23.11M	49.21M	47.10M	66.35M	68.79M	132.31M	404.58M	452.80M	473.50M	656.80M	734.40M	854.00M	895.20M	1.04B	989.60M	787.00M	813.00M	729.70M	698.10M	576.20M
Goodwill, net	23.11M	17.29M	14.30M	11.31M	8.32M	5.33M	3.47M	1.60M	100.00K	0	0	0	0	0	0	0	0	0	0	0
Other intangibles, net	0	31.92M	32.80M	55.04M	60.47M	126.98M	401.11M	451.20M	473.40M	656.80M	734.40M	854.00M	895.20M	1.04B	989.60M	787.00M	813.00M	729.70M	698.10M	576.20M
Other long term assets, total	0	0	0	0	0	0	0	604.40M	628.30M	731.00M	464.10M	552.50M	556.40M	1.36B	1.66B	1.39B	1.46B	1.64B	1.59B	1.53B
Short term debt	203.08M	68.47M	0	0	0	0	0	0	0	18.10M	30.90M	1.79B	1.07B	1.46B	2.82B	5.29B	4.01B	2.11B	4.72B	2.25B
Current portion of LT debt and capital leases	0	66.67M	0	0	0	0	0	0	0	0	—	62.50M	100.00M	750.00M	2.82B	5.29B	4.01B	2.11B	2.18B	2.25B
Short term debt excl. current portion of LT debt	203.08M	1.80M	0	0	0	0	0	0	0	18.10M	30.90M	1.73B	974.30M	711.80M	0	0	0	0	2.55B	0
Accounts payable	155.61M	321.04M	456.89M	490.82M	545.50M	967.88M	1.30B	729.10M	1.07B	1.26B	2.46B	2.72B	3.68B	4.34B	4.01B	5.09B	5.80B	5.85B	6.07B	6.85B
Income tax payable	—	0	4.03M	4.03M	4.03M	1.49B	1.57B	286.30M	60.50M	—	—	—	—	—	—	—	—	—	—	—
Long term debt	216.67M	33.33M	—	0	0	0	0	0	0	3.32B	3.92B	3.10B	3.09B	4.25B	11.79B	9.93B	6.65B	9.10B	6.00B	7.82B
Long term debt excl. lease liabilities	216.67M	33.33M	—	0	0	0	0	0	0	3.32B	3.92B	3.10B	3.09B	4.25B	11.79B	9.93B	6.65B	9.10B	6.00B	7.82B
Total equity	2.03B	2.51B	3.20B	3.95B	4.53B	5.45B	6.64B	6.60B	6.43B	3.07B	3.82B	4.29B	5.32B	5.78B	4.91B	5.92B	8.72B	11.80B	13.67B	15.59B
Shareholders' equity	2.03B	2.51B	3.20B	3.95B	4.53B	5.45B	6.64B	6.60B	6.43B	3.07B	3.82B	4.29B	5.32B	5.78B	4.91B	5.92B	8.72B	11.80B	13.67B	15.59B
Common equity, total	2.03B	2.51B	3.20B	3.95B	4.53B	5.45B	6.64B	6.60B	6.43B	3.07B	3.82B	4.29B	5.32B	5.78B	4.91B	5.92B	8.72B	11.80B	13.67B	15.59B
Other common equity	1.16B	1.88B	2.56B	3.32B	3.90B	4.82B	6.01B	5.97B	657.10M	724.50M	957.80M	1.19B	951.60M	784.50M	627.30M	627.30M	629.60M	633.50M	654.90M	667.70M
Total debt	419.74M	101.80M	0	0	0	0	0	0	0	3.34B	3.95B	4.89B	4.16B	5.71B	14.61B	15.22B	10.66B	11.20B	10.73B	10.07B
Net debt	148.16M	-31.25M	-313.85M	-486.98M	-259.88M	-353.72M	-402.67M	-2.42B	-1.06B	1.68B	1.07B	2.32B	1.87B	3.02B	13.61B	10.62B	6.74B	8.54B	5.99B	4.54B
Change in accounts receivable	-175.56M	-320.10M	-328.74M	-351.59M	-509.27M	-282.62M	-355.97M	-386.40M	-399.50M	-252.20M	-258.10M	-716.00M	-609.90M	-365.40M	-368.10M	83.70M	-650.10M	-638.20M	-422.60M	-1.21B
Change in taxes payable	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Change in accounts payable	43.23M	121.80M	163.43M	48.56M	144.03M	201.41M	257.58M	185.90M	635.10M	291.30M	580.70M	262.40M	949.70M	342.30M	-353.30M	1.08B	704.60M	52.40M	222.20M	771.90M
Change in other assets/liabilities	0	0	0	0	0	-658.07M	-52.08M	31.30M	-137.70M	-139.70M	145.20M	55.70M	29.90M	368.80M	451.90M	-223.20M	240.80M	-232.40M	828.70M	-149.20M
Sale of fixed assets & businesses	8.11M	2.56M	475.00K	158.00K	1.56M	1.26M	183.77M	5.00M	70.00M	1.10M	109.00M	11.70M	21.60M	5.30M	14.70M	1.70M	41.00M	13.90M	62.30M	65.70M
Purchase/sale of investments, net	-42.70M	-102.58M	-356.32M	-80.74M	-339.19M	110.16M	217.08M	537.00M	-1.60M	-1.50M	-5.30M	-1.30M	2.90M	4.00M	3.50M	-3.71B	1.74B	533.20M	-1.21B	-538.90M
Sale/maturity of investments	1.30M	4.42M	25.00K	0	0	9.96B	10.86B	22.43B	19.61B	27.06B	30.52B	38.40B	39.72B	36.34B	28.74B	19.10B	52.80B	72.11B	73.48B	86.79B
Purchase of investments	-44.00M	-107.00M	-356.35M	-80.74M	-339.19M	-9.85B	-10.65B	-21.89B	-19.61B	-27.06B	-30.52B	-38.40B	-39.72B	-36.33B	-28.74B	-22.81B	-51.05B	-71.58B	-74.69B	-87.33B
Other investing cash flow items, total	-10.00K	0	0	0	0	0	-894.33M	-257.70M	326.60M	694.30M	0	0	0	0	0	0	0	0	0	0
Issuance/retirement of debt, net	-118.36M	-317.94M	-101.80M	0	0	0	0	0	0	3.32B	0	939.90M	-640.40M	1.58B	-411.80M	650.00M	-3.95B	500.00M	46.90M	-546.90M
Issuance/retirement of long term debt	-113.33M	-116.67M	-100.00M	0	0	0	0	0	0	3.32B	0	900.00M	-686.00M	0	0	0	0	500.00M	46.90M	0
Issuance/retirement of short term debt	-5.03M	-201.28M	-1.80M	0	0	0	0	0	0	0	0	39.90M	45.60M	0	0	0	0	0	0	0
Issuance/retirement of other debt	—	—	—	—	—	—	—	—	—	—	—	—	—	1.58B	-411.80M	650.00M	-3.95B	—	—	-546.90M
Total cash dividends paid	-80.93M	-35.77M	-23.83M	-23.86M	-23.99M	-23.90M	-24.02M	-47.60M	-2.52B	-4.42B	-573.90M	-856.70M	-428.40M	-357.60M	-357.60M	0	-949.10M	-830.50M	-711.80M	-593.20M
Other financing cash flow items, total	0	-5.92M	-4.03M	-4.03M	-4.03M	-4.03M	-3.94M	-7.70M	0	0	0	0	0	0	0	0	0	267.50M	-267.50M	0

Open Your Free Demat Account Now!

Step into a world of zero fees and limitless opportunities!

Version -5.76

Stocks:

All A B C D E F G H I J K L M N O P Q R S T U V W X Y Z

Explore

Calculators

Popular Calculators

Group Stocks

Others:

NSE BSE CDSL NSDL SEBI MCX MSEI NCDEX NSE IFSC INDIA INX Account Closure Form DP Investor Charter Broker Investor Charter

Pocketful Fintech Capital Private Limited (CIN U65999DL2021PTC390548) | The SEBI Registration No. allotted to us is INZ000313732. NSE Member Code: 90326 | BSE Member Code: 6808 | MCX Member Code: 57120 DP | CDSL: 12099800