Nifty
:
25637.80
Sensex
:
84058.90
88.80 (0.35%)
303.03 (0.36%)
Nifty
Sensex
:
:
25637.80
84058.90
88.80 (0.35%)
303.03 (0.36%)

Black Rose Industries Ltd.

Diversified

Rating :
55/99

BSE: 514183 | NSE: Not Listed

NSE BSE
102.55
27-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  103.05
  •  104.9
  •  102.05
  •  103.05
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  10739
  •  1108827
  •  104.9
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 523.00
  • 24.97
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 524.71
  • 2.58%
  • 3.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 75.00%
  • 0.14%
  • 19.04%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 5.82%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.86
  • 0.41
  • -7.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.45
  • -3.16
  • -8.63

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 44.63
  • 0.54
  • -12.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.23
  • 34.29
  • 37.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.18
  • 7.02
  • 5.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.42
  • 25.07
  • 26.92

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
82.89
115.36
-28.15%
86.71
93.62
-7.38%
123.33
83.83
47.12%
98.27
87.62
12.15%
Expenses
74.36
108.19
-31.27%
78.90
86.33
-8.61%
116.64
75.87
53.74%
92.08
82.00
12.29%
EBITDA
8.53
7.16
19.13%
7.81
7.28
7.28%
6.69
7.96
-15.95%
6.19
5.62
10.14%
EBIDTM
10.30%
6.21%
9.01%
7.78%
5.43%
9.49%
6.30%
6.42%
Other Income
0.68
1.67
-59.28%
0.96
1.09
-11.93%
0.83
1.12
-25.89%
1.04
0.74
40.54%
Interest
0.39
0.44
-11.36%
0.30
0.19
57.89%
0.24
0.25
-4.00%
0.07
0.19
-63.16%
Depreciation
0.78
0.75
4.00%
0.79
0.77
2.60%
0.79
0.73
8.22%
0.78
0.76
2.63%
PBT
7.79
7.64
1.96%
7.68
7.41
3.64%
6.50
8.10
-19.75%
6.38
5.42
17.71%
Tax
1.97
1.95
1.03%
1.98
1.97
0.51%
1.79
2.06
-13.11%
1.66
1.37
21.17%
PAT
5.81
5.70
1.93%
5.70
5.44
4.78%
4.71
6.04
-22.02%
4.72
4.05
16.54%
PATM
7.01%
4.94%
6.58%
5.81%
3.82%
7.21%
4.80%
4.62%
EPS
1.14
1.12
1.79%
1.12
1.07
4.67%
0.92
1.19
-22.69%
0.93
0.79
17.72%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
391.20
380.42
430.44
486.06
379.78
372.63
308.71
297.70
241.73
177.21
195.96
Net Sales Growth
2.83%
-11.62%
-11.44%
27.98%
1.92%
20.71%
3.70%
23.15%
36.41%
-9.57%
 
Cost Of Goods Sold
321.09
315.26
380.68
411.14
314.57
315.03
262.87
255.99
208.07
152.30
176.66
Gross Profit
70.11
65.15
49.75
74.91
65.21
57.60
45.85
41.71
33.66
24.90
19.30
GP Margin
17.92%
17.13%
11.56%
15.41%
17.17%
15.46%
14.85%
14.01%
13.92%
14.05%
9.85%
Total Expenditure
361.98
352.24
416.43
441.81
339.45
339.55
284.46
275.58
227.03
167.68
189.26
Power & Fuel Cost
-
2.32
1.87
1.79
1.72
1.46
1.26
1.07
1.10
0.99
0.97
% Of Sales
-
0.61%
0.43%
0.37%
0.45%
0.39%
0.41%
0.36%
0.46%
0.56%
0.49%
Employee Cost
-
7.77
8.87
7.18
6.35
5.14
3.98
3.79
3.37
3.37
2.93
% Of Sales
-
2.04%
2.06%
1.48%
1.67%
1.38%
1.29%
1.27%
1.39%
1.90%
1.50%
Manufacturing Exp.
-
8.34
5.86
7.67
6.63
8.19
8.16
6.37
6.78
4.83
3.58
% Of Sales
-
2.19%
1.36%
1.58%
1.75%
2.20%
2.64%
2.14%
2.80%
2.73%
1.83%
General & Admin Exp.
-
4.73
4.06
3.75
3.74
3.49
3.02
2.70
3.03
3.01
2.45
% Of Sales
-
1.24%
0.94%
0.77%
0.98%
0.94%
0.98%
0.91%
1.25%
1.70%
1.25%
Selling & Distn. Exp.
-
11.32
12.58
9.26
5.52
4.22
4.16
3.91
4.20
2.45
2.24
% Of Sales
-
2.98%
2.92%
1.91%
1.45%
1.13%
1.35%
1.31%
1.74%
1.38%
1.14%
Miscellaneous Exp.
-
2.50
2.50
1.01
0.93
2.03
1.02
1.74
0.48
0.73
2.24
% Of Sales
-
0.66%
0.58%
0.21%
0.24%
0.54%
0.33%
0.58%
0.20%
0.41%
0.21%
EBITDA
29.22
28.18
14.01
44.25
40.33
33.08
24.25
22.12
14.70
9.53
6.70
EBITDA Margin
7.47%
7.41%
3.25%
9.10%
10.62%
8.88%
7.86%
7.43%
6.08%
5.38%
3.42%
Other Income
3.51
4.62
2.04
2.73
0.73
0.87
0.75
0.53
0.69
0.51
0.63
Interest
1.00
1.22
2.07
1.37
1.69
3.06
3.54
4.06
5.08
4.83
5.23
Depreciation
3.14
3.01
3.04
2.62
2.58
2.33
2.11
2.41
2.74
2.73
2.78
PBT
28.35
28.58
10.95
42.99
36.79
28.56
19.36
16.19
7.57
2.49
-0.69
Tax
7.40
7.35
3.03
11.09
9.35
6.65
5.47
4.44
2.55
0.88
-1.22
Tax Rate
26.10%
25.72%
27.67%
25.80%
25.41%
24.34%
28.25%
27.42%
33.69%
35.34%
176.81%
PAT
20.94
21.23
7.92
31.90
27.44
20.67
13.89
11.75
5.02
1.61
0.53
PAT before Minority Interest
20.94
21.23
7.92
31.90
27.44
20.67
13.89
11.75
5.02
1.61
0.53
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
5.35%
5.58%
1.84%
6.56%
7.23%
5.55%
4.50%
3.95%
2.08%
0.91%
0.27%
PAT Growth
-1.37%
168.06%
-75.17%
16.25%
32.75%
48.81%
18.21%
134.06%
211.80%
203.77%
 
EPS
4.11
4.16
1.55
6.25
5.38
4.05
2.72
2.30
0.98
0.32
0.10

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
145.07
127.08
122.35
92.99
67.48
48.35
35.45
25.47
20.82
19.30
Share Capital
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.10
5.10
Total Reserves
139.28
121.35
117.25
87.89
62.38
43.25
30.35
20.37
15.72
14.20
Non-Current Liabilities
6.60
7.27
27.86
7.35
9.18
14.94
18.47
24.11
22.04
21.78
Secured Loans
-0.06
0.49
0.52
0.20
0.51
2.81
6.32
10.05
13.28
16.57
Unsecured Loans
2.05
2.46
2.49
2.64
4.03
7.78
7.72
9.47
6.70
4.04
Long Term Provisions
0.76
0.82
21.11
0.58
0.48
0.34
0.28
0.27
0.22
0.14
Current Liabilities
47.52
29.81
56.84
66.10
76.15
55.25
55.50
60.55
41.42
50.69
Trade Payables
34.12
21.28
31.34
29.30
44.79
24.68
26.92
33.58
17.22
27.35
Other Current Liabilities
4.99
3.79
4.14
2.34
4.13
5.76
5.13
5.71
4.69
3.56
Short Term Borrowings
1.42
1.77
10.38
13.06
15.21
15.24
17.62
19.42
18.71
19.59
Short Term Provisions
7.00
2.98
10.99
21.40
12.03
9.58
5.84
1.83
0.81
0.19
Total Liabilities
199.19
164.16
207.05
166.44
152.81
118.54
109.42
110.13
84.28
91.77
Net Block
40.98
40.13
37.14
35.24
36.51
32.70
34.21
36.15
38.32
40.67
Gross Block
73.01
70.26
64.23
60.14
58.91
52.66
52.41
51.94
51.41
50.96
Accumulated Depreciation
32.03
30.12
27.09
24.90
22.40
19.95
18.20
15.79
13.09
10.29
Non Current Assets
50.48
50.14
68.02
42.56
39.36
33.39
36.55
38.95
40.45
42.00
Capital Work in Progress
7.28
7.99
8.28
6.82
2.38
0.22
0.00
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.
2.13
2.01
22.60
0.50
0.46
0.46
1.74
2.51
1.27
0.73
Other Non Current Assets
0.10
0.00
0.00
0.00
0.00
0.00
0.60
0.29
0.86
0.60
Current Assets
148.71
114.02
139.02
123.88
113.46
85.15
72.87
71.17
43.83
49.77
Current Investments
12.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
38.41
29.53
46.27
45.29
38.67
33.12
26.16
24.68
14.79
15.72
Sundry Debtors
66.76
58.92
66.31
43.79
47.72
28.06
34.47
34.69
22.81
27.77
Cash & Bank
18.65
20.12
13.31
7.84
7.90
6.24
4.05
3.13
0.67
0.63
Other Current Assets
12.62
1.28
1.55
1.47
19.17
17.73
8.19
8.66
5.56
5.64
Short Term Loans & Adv.
11.26
4.16
11.58
25.49
16.53
15.98
7.12
7.46
3.55
3.63
Net Current Assets
101.19
84.21
82.18
57.77
37.31
29.91
17.37
10.63
2.41
-0.92
Total Assets
199.19
164.16
207.04
166.44
152.82
118.54
109.42
110.12
84.28
91.77

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
14.00
22.68
14.68
10.34
17.38
11.19
11.66
6.78
5.69
0.61
PBT
28.58
10.95
42.99
36.79
27.32
19.36
16.19
7.57
2.49
-0.69
Adjustment
1.54
4.97
2.52
3.09
6.16
4.16
6.07
7.30
6.48
6.54
Changes in Working Capital
-8.70
8.58
-18.37
-22.36
-9.57
-6.13
-5.82
-7.15
-3.24
-5.21
Cash after chg. in Working capital
21.41
24.51
27.14
17.53
23.91
17.39
16.44
7.73
5.73
0.64
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-7.42
-1.83
-12.46
-7.19
-6.53
-6.20
-4.78
-0.95
-0.04
-0.03
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
-9.96
-11.96
-5.71
-5.33
-7.11
-0.38
-0.03
-0.23
-0.12
-1.36
Net Fixed Assets
-2.04
-5.74
-5.55
-5.67
-8.41
-0.47
-0.47
-0.53
-0.45
-0.94
Net Investments
-12.27
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Others
4.35
-6.22
-0.16
0.34
1.30
0.09
0.44
0.30
0.33
-0.42
Cash from Financing Activity
-2.27
-10.61
-3.78
-5.06
-8.61
-8.61
-10.72
-4.09
-5.53
0.54
Net Cash Inflow / Outflow
1.77
0.11
5.19
-0.06
1.66
2.19
0.92
2.47
0.03
-0.21
Opening Cash & Equivalents
8.83
8.72
3.54
7.90
6.24
4.05
3.13
0.67
0.63
0.84
Closing Cash & Equivalent
10.61
8.83
8.72
7.84
7.90
6.24
4.05
3.13
0.67
0.63

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
28.31
24.79
23.99
18.23
13.23
9.48
6.95
4.99
4.08
3.78
ROA
11.69%
4.27%
17.08%
17.19%
15.24%
12.18%
10.70%
5.16%
1.83%
0.58%
ROE
15.68%
6.37%
29.63%
34.21%
35.69%
33.14%
38.58%
21.69%
8.01%
2.78%
ROCE
21.20%
9.72%
36.15%
38.66%
36.20%
30.73%
29.25%
19.43%
11.78%
7.74%
Fixed Asset Turnover
5.31
6.40
7.82
6.38
6.68
5.88
5.71
4.68
3.46
3.88
Receivable days
60.27
53.08
41.33
43.98
37.11
36.96
42.40
43.41
52.09
46.68
Inventory Days
32.58
32.12
34.36
40.35
35.16
35.04
31.17
29.80
31.42
32.18
Payable days
32.07
25.23
26.92
42.99
37.88
33.04
40.10
40.04
49.05
56.42
Cash Conversion Cycle
60.78
59.97
48.77
41.33
34.40
38.96
33.46
33.17
34.46
22.44
Total Debt/Equity
0.03
0.04
0.11
0.18
0.33
0.62
1.00
1.65
2.01
2.19
Interest Cover
24.47
6.29
32.37
22.72
9.93
6.48
4.99
2.49
1.51
0.87

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Black Rose Industries, Koei Chemical Company initiates feasibility study for amine products manufacturing project
    30th May 2025, 12:38 PM

    The company will set up manufacturing facilities for the amine products using technologies and know-how to be provided by Koei Chemical Company

    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.