Nifty
:
26042.30
Sensex
:
85041.45
-99.80 (-0.38%)
-367.25 (-0.43%)
Nifty
Sensex
:
:
26042.30
85041.45
-99.80 (-0.38%)
-367.25 (-0.43%)

Black Rose Industries Ltd.

Diversified

Rating :
58/99

BSE: 514183 | NSE: Not Listed

NSE BSE
96.75
26-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  97
  •  97.95
  •  95.25
  •  97.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8590
  •  830583
  •  97.95
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 493.43
  • 24.51
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 490.29
  • 3.26%
  • 3.17

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.30%
  • 18.84%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.86%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.24
  • 0.59
  • -3.14

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.91
  • -6.16
  • 15.94

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 29.25
  • -5.26
  • 38.28

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.01
  • 32.42
  • 33.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.99
  • 6.40
  • 4.66

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.55
  • 24.42
  • 25.74

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Net Sales
83.98
93.05
-9.75%
59.85
98.27
-39.10%
82.89
115.36
-28.15%
86.71
93.62
-7.38%
Expenses
76.76
86.44
-11.20%
54.06
92.08
-41.29%
74.36
108.19
-31.27%
78.90
86.33
-8.61%
EBITDA
7.21
6.61
9.08%
5.79
6.19
-6.46%
8.53
7.16
19.13%
7.81
7.28
7.28%
EBIDTM
8.59%
7.10%
9.68%
6.30%
10.30%
6.21%
9.01%
7.78%
Other Income
0.33
0.81
-59.26%
1.05
1.04
0.96%
0.68
1.67
-59.28%
0.96
1.09
-11.93%
Interest
0.51
0.23
121.74%
0.21
0.07
200.00%
0.39
0.44
-11.36%
0.30
0.19
57.89%
Depreciation
0.95
0.79
20.25%
0.89
0.78
14.10%
0.78
0.75
4.00%
0.79
0.77
2.60%
PBT
6.09
6.39
-4.69%
5.74
6.38
-10.03%
7.79
7.64
1.96%
7.68
7.41
3.64%
Tax
1.66
1.76
-5.68%
1.55
1.66
-6.63%
1.97
1.95
1.03%
1.98
1.97
0.51%
PAT
4.43
4.64
-4.53%
4.19
4.72
-11.23%
5.81
5.70
1.93%
5.70
5.44
4.78%
PATM
5.28%
4.98%
7.00%
4.80%
7.01%
4.94%
6.58%
5.81%
EPS
0.87
0.92
-5.43%
0.82
0.93
-11.83%
1.14
1.12
1.79%
1.12
1.07
4.67%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
313.43
391.20
380.42
430.44
486.06
379.78
372.63
308.71
297.70
241.73
177.21
Net Sales Growth
-21.70%
2.83%
-11.62%
-11.44%
27.98%
1.92%
20.71%
3.70%
23.15%
36.41%
 
Cost Of Goods Sold
246.27
321.09
315.26
380.68
411.14
314.57
315.03
262.87
255.99
208.07
152.30
Gross Profit
67.16
70.11
65.15
49.75
74.91
65.21
57.60
45.85
41.71
33.66
24.90
GP Margin
21.43%
17.92%
17.13%
11.56%
15.41%
17.17%
15.46%
14.85%
14.01%
13.92%
14.05%
Total Expenditure
284.08
361.85
352.24
416.43
441.81
339.45
339.55
284.46
275.58
227.03
167.68
Power & Fuel Cost
-
2.21
2.32
1.87
1.79
1.72
1.46
1.26
1.07
1.10
0.99
% Of Sales
-
0.56%
0.61%
0.43%
0.37%
0.45%
0.39%
0.41%
0.36%
0.46%
0.56%
Employee Cost
-
6.97
7.77
8.87
7.18
6.35
5.14
3.98
3.79
3.37
3.37
% Of Sales
-
1.78%
2.04%
2.06%
1.48%
1.67%
1.38%
1.29%
1.27%
1.39%
1.90%
Manufacturing Exp.
-
6.87
8.34
5.86
7.67
6.63
8.19
8.16
6.37
6.78
4.83
% Of Sales
-
1.76%
2.19%
1.36%
1.58%
1.75%
2.20%
2.64%
2.14%
2.80%
2.73%
General & Admin Exp.
-
7.39
4.73
4.06
3.75
3.74
3.49
3.02
2.70
3.03
3.01
% Of Sales
-
1.89%
1.24%
0.94%
0.77%
0.98%
0.94%
0.98%
0.91%
1.25%
1.70%
Selling & Distn. Exp.
-
14.47
11.32
12.58
9.26
5.52
4.22
4.16
3.91
4.20
2.45
% Of Sales
-
3.70%
2.98%
2.92%
1.91%
1.45%
1.13%
1.35%
1.31%
1.74%
1.38%
Miscellaneous Exp.
-
2.85
2.50
2.50
1.01
0.93
2.03
1.02
1.74
0.48
2.45
% Of Sales
-
0.73%
0.66%
0.58%
0.21%
0.24%
0.54%
0.33%
0.58%
0.20%
0.41%
EBITDA
29.34
29.35
28.18
14.01
44.25
40.33
33.08
24.25
22.12
14.70
9.53
EBITDA Margin
9.36%
7.50%
7.41%
3.25%
9.10%
10.62%
8.88%
7.86%
7.43%
6.08%
5.38%
Other Income
3.02
3.51
4.62
2.04
2.73
0.73
0.87
0.75
0.53
0.69
0.51
Interest
1.41
1.13
1.22
2.07
1.37
1.69
3.06
3.54
4.06
5.08
4.83
Depreciation
3.41
3.15
3.01
3.04
2.62
2.58
2.33
2.11
2.41
2.74
2.73
PBT
27.30
28.59
28.58
10.95
42.99
36.79
28.56
19.36
16.19
7.57
2.49
Tax
7.16
7.39
7.35
3.03
11.09
9.35
6.65
5.47
4.44
2.55
0.88
Tax Rate
26.23%
26.08%
25.72%
27.67%
25.80%
25.41%
24.34%
28.25%
27.42%
33.69%
35.34%
PAT
20.13
20.94
21.23
7.92
31.90
27.44
20.67
13.89
11.75
5.02
1.61
PAT before Minority Interest
20.13
20.94
21.23
7.92
31.90
27.44
20.67
13.89
11.75
5.02
1.61
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
6.42%
5.35%
5.58%
1.84%
6.56%
7.23%
5.55%
4.50%
3.95%
2.08%
0.91%
PAT Growth
-1.80%
-1.37%
168.06%
-75.17%
16.25%
32.75%
48.81%
18.21%
134.06%
211.80%
 
EPS
3.95
4.11
4.16
1.55
6.25
5.38
4.05
2.72
2.30
0.98
0.32

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
152.86
145.07
127.08
122.35
92.99
67.48
48.35
35.45
25.47
20.82
Share Capital
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.10
Total Reserves
147.43
139.28
121.35
117.25
87.89
62.38
43.25
30.35
20.37
15.72
Non-Current Liabilities
6.01
6.60
7.27
27.86
7.35
9.18
14.94
18.47
24.11
22.04
Secured Loans
-0.26
-0.06
0.49
0.52
0.20
0.51
2.81
6.32
10.05
13.28
Unsecured Loans
1.78
2.05
2.46
2.49
2.64
4.03
7.78
7.72
9.47
6.70
Long Term Provisions
0.71
0.76
0.82
21.11
0.58
0.48
0.34
0.28
0.27
0.22
Current Liabilities
61.99
47.52
29.81
56.84
66.10
76.15
55.25
55.50
60.55
41.42
Trade Payables
39.65
34.12
21.28
31.34
29.30
44.79
24.68
26.92
33.58
17.22
Other Current Liabilities
6.05
4.99
3.79
4.14
2.34
4.13
5.76
5.13
5.71
4.69
Short Term Borrowings
8.74
1.42
1.77
10.38
13.06
15.21
15.24
17.62
19.42
18.71
Short Term Provisions
7.55
7.00
2.98
10.99
21.40
12.03
9.58
5.84
1.83
0.81
Total Liabilities
220.86
199.19
164.16
207.05
166.44
152.81
118.54
109.42
110.13
84.28
Net Block
39.05
40.98
40.13
37.14
35.24
36.51
32.70
34.21
36.15
38.32
Gross Block
73.18
73.01
70.26
64.23
60.14
58.91
52.66
52.41
51.94
51.41
Accumulated Depreciation
34.13
32.03
30.12
27.09
24.90
22.40
19.95
18.20
15.79
13.09
Non Current Assets
49.73
50.48
50.14
68.02
42.56
39.36
33.39
36.55
38.95
40.45
Capital Work in Progress
9.44
7.28
7.99
8.28
6.82
2.38
0.22
0.00
0.00
0.00
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
1.23
2.13
2.01
22.60
0.50
0.46
0.46
1.74
2.51
1.27
Other Non Current Assets
0.00
0.10
0.00
0.00
0.00
0.00
0.00
0.60
0.29
0.86
Current Assets
171.14
148.71
114.02
139.02
123.88
113.46
85.15
72.87
71.17
43.83
Current Investments
0.00
12.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
71.47
38.41
29.53
46.27
45.29
38.67
33.12
26.16
24.68
14.79
Sundry Debtors
67.00
66.76
58.92
66.31
43.79
47.72
28.06
34.47
34.69
22.81
Cash & Bank
9.08
18.65
20.12
13.31
7.84
7.90
6.24
4.05
3.13
0.67
Other Current Assets
23.59
1.36
1.28
1.55
26.96
19.17
17.73
8.19
8.66
5.56
Short Term Loans & Adv.
21.49
11.26
4.16
11.58
25.49
16.53
15.98
7.12
7.46
3.55
Net Current Assets
109.15
101.19
84.21
82.18
57.77
37.31
29.91
17.37
10.63
2.41
Total Assets
220.87
199.19
164.16
207.04
166.44
152.82
118.54
109.42
110.12
84.28

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-12.51
16.80
22.68
14.68
10.34
17.38
11.19
11.66
6.78
5.69
PBT
28.34
28.58
10.95
42.99
36.79
27.32
19.36
16.19
7.57
2.49
Adjustment
2.89
1.56
4.97
2.52
3.09
6.16
4.16
6.07
7.30
6.48
Changes in Working Capital
-37.10
-5.92
8.58
-18.37
-22.36
-9.57
-6.13
-5.82
-7.15
-3.24
Cash after chg. in Working capital
-5.87
24.22
24.51
27.14
17.53
23.91
17.39
16.44
7.73
5.73
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-6.64
-7.42
-1.83
-12.46
-7.19
-6.53
-6.20
-4.78
-0.95
-0.04
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
11.79
-9.96
-11.96
-5.71
-5.33
-7.11
-0.38
-0.03
-0.23
-0.12
Net Fixed Assets
-2.33
-2.04
-5.74
-5.55
-5.67
-8.41
-0.47
-0.47
-0.53
-0.45
Net Investments
12.27
-12.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
1.85
4.35
-6.22
-0.16
0.34
1.30
0.09
0.44
0.30
0.33
Cash from Financing Activity
-7.90
-5.07
-10.61
-3.78
-5.06
-8.61
-8.61
-10.72
-4.09
-5.53
Net Cash Inflow / Outflow
-8.62
1.77
0.11
5.19
-0.06
1.66
2.19
0.92
2.47
0.03
Opening Cash & Equivalents
10.61
8.83
8.72
3.54
7.90
6.24
4.05
3.13
0.67
0.63
Closing Cash & Equivalent
1.99
10.61
8.83
8.72
7.84
7.90
6.24
4.05
3.13
0.67

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
29.91
28.31
24.79
23.99
18.23
13.23
9.48
6.95
4.99
4.08
ROA
9.97%
11.69%
4.27%
17.08%
17.19%
15.24%
12.18%
10.70%
5.16%
1.83%
ROE
14.11%
15.68%
6.37%
29.63%
34.21%
35.69%
33.14%
38.58%
21.69%
8.01%
ROCE
18.85%
21.20%
9.72%
36.15%
38.66%
36.20%
30.73%
29.25%
19.43%
11.78%
Fixed Asset Turnover
5.36
5.31
6.40
7.82
6.38
6.68
5.88
5.71
4.68
3.46
Receivable days
62.35
60.27
53.08
41.33
43.98
37.11
36.96
42.40
43.41
52.09
Inventory Days
51.22
32.58
32.12
34.36
40.35
35.16
35.04
31.17
29.80
31.42
Payable days
41.93
32.07
25.23
26.92
42.99
37.88
33.04
40.10
40.04
49.05
Cash Conversion Cycle
71.65
60.78
59.97
48.77
41.33
34.40
38.96
33.46
33.17
34.46
Total Debt/Equity
0.07
0.03
0.04
0.11
0.18
0.33
0.62
1.00
1.65
2.01
Interest Cover
26.11
24.47
6.29
32.37
22.72
9.93
6.48
4.99
2.49
1.51

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Black Rose Inds. - Quarterly Results
    12th Nov 2025, 00:00 AM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.