Nifty
:
24250.20
Sensex
:
77654.60
264.85 (1.10%)
888.68 (1.16%)
Nifty
Sensex
:
:
24250.20
77654.60
264.85 (1.10%)
888.68 (1.16%)

BN Rathi Securities Ltd.

Finance - Stock Broking

Rating :
44/99

BSE: 523019 | NSE: Not Listed

NSE BSE
17.22
29-Jul-2026
  • Open
  • High
  • Low
  • Previous Close
  •  17.82
  •  17.82
  •  16.9
  •  17.58
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16496
  •  287365
  •  17.82
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 71.89
  • 7.62
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • -10.31
  • 2.90%
  • 0.92

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 46.76%
  • 1.28%
  • 42.06%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 9.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.54
  • 7.11
  • 4.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.75
  • 10.05
  • -0.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.06
  • 13.48
  • -3.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.17
  • 8.62
  • 10.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.00
  • 1.28
  • 1.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -3.65
  • -2.57
  • 0.19

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Net Sales
14.84
8.38
77.09%
15.37
11.45
34.24%
12.61
14.38
-12.31%
11.58
13.62
-14.98%
Expenses
13.39
9.20
45.54%
13.37
11.65
14.76%
11.21
11.63
-3.61%
10.57
11.48
-7.93%
EBITDA
1.45
-0.83
-
2.01
-0.20
-
1.40
2.75
-49.09%
1.01
2.14
-52.80%
EBIDTM
9.78%
-9.89%
13.05%
-1.76%
11.10%
19.12%
8.70%
15.70%
Other Income
2.45
1.92
27.60%
2.36
2.65
-10.94%
2.15
2.89
-25.61%
1.95
2.86
-31.82%
Interest
0.21
0.19
10.53%
0.24
0.19
26.32%
0.15
0.21
-28.57%
0.14
0.28
-50.00%
Depreciation
0.15
0.16
-6.25%
0.12
0.17
-29.41%
0.14
0.17
-17.65%
0.12
0.16
-25.00%
PBT
3.55
0.75
373.33%
4.01
2.09
91.87%
3.25
5.26
-38.21%
2.69
4.57
-41.14%
Tax
0.92
0.38
142.11%
1.01
0.54
87.04%
0.91
1.28
-28.91%
1.23
1.08
13.89%
PAT
2.62
0.37
608.11%
3.00
1.55
93.55%
2.34
3.99
-41.35%
1.45
3.48
-58.33%
PATM
17.68%
4.42%
19.53%
13.53%
18.58%
27.72%
12.54%
25.57%
EPS
0.63
0.09
600.00%
0.72
0.37
94.59%
0.56
0.97
-42.27%
0.35
0.88
-60.23%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Net Sales
-
54.40
47.82
47.32
40.53
38.58
29.73
23.67
25.73
27.41
26.29
Net Sales Growth
-
13.76%
1.06%
16.75%
5.05%
29.77%
25.60%
-8.01%
-6.13%
4.26%
 
Cost Of Goods Sold
-
0.00
0.00
0.00
0.00
-0.28
0.00
0.00
0.00
0.00
0.00
Gross Profit
-
54.40
47.82
47.32
40.53
38.87
29.73
23.67
25.73
27.41
26.29
GP Margin
-
100%
100%
100%
100%
100.75%
100%
100%
100%
100%
100%
Total Expenditure
-
48.54
43.97
41.39
34.03
34.95
26.84
23.38
25.58
25.33
24.18
Power & Fuel Cost
-
0.16
0.17
0.17
0.18
0.14
0.10
0.14
0.16
0.15
0.13
% Of Sales
-
0.29%
0.36%
0.36%
0.44%
0.36%
0.34%
0.59%
0.62%
0.55%
0.49%
Employee Cost
-
9.31
10.03
7.86
6.50
5.86
5.68
6.28
5.56
5.44
4.71
% Of Sales
-
17.11%
20.97%
16.61%
16.04%
15.19%
19.11%
26.53%
21.61%
19.85%
17.92%
Manufacturing Exp.
-
36.38
30.30
30.67
25.77
27.47
19.71
16.19
18.23
18.70
18.65
% Of Sales
-
66.88%
63.36%
64.81%
63.58%
71.20%
66.30%
68.40%
70.85%
68.22%
70.94%
General & Admin Exp.
-
2.22
3.39
1.96
1.60
1.80
1.39
0.88
1.11
0.97
0.78
% Of Sales
-
4.08%
7.09%
4.14%
3.95%
4.67%
4.68%
3.72%
4.31%
3.54%
2.97%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
0.63
0.24
0.89
0.17
0.10
0.06
0.03
0.67
0.23
0.00
% Of Sales
-
1.16%
0.50%
1.88%
0.42%
0.26%
0.20%
0.13%
2.60%
0.84%
0.19%
EBITDA
-
5.86
3.85
5.93
6.50
3.63
2.89
0.29
0.15
2.08
2.11
EBITDA Margin
-
10.77%
8.05%
12.53%
16.04%
9.41%
9.72%
1.23%
0.58%
7.59%
8.03%
Other Income
-
8.92
10.32
9.66
6.37
4.64
3.39
2.76
2.37
2.30
2.43
Interest
-
0.75
0.86
1.05
1.87
1.25
0.72
0.55
0.44
0.33
0.33
Depreciation
-
0.54
0.65
0.40
0.36
0.31
0.23
0.21
0.15
0.24
0.34
PBT
-
13.49
12.66
14.15
10.63
6.71
5.32
2.29
1.94
3.81
3.87
Tax
-
4.07
3.27
3.62
2.80
1.70
1.68
0.59
0.70
1.09
1.34
Tax Rate
-
30.17%
25.83%
25.58%
26.97%
25.34%
31.58%
25.76%
36.08%
28.61%
34.63%
PAT
-
9.43
9.47
10.53
7.58
5.01
3.64
1.70
1.24
2.72
2.53
PAT before Minority Interest
-
9.42
9.39
10.53
7.58
5.01
3.64
1.70
1.24
2.72
2.53
Minority Interest
-
0.01
0.08
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-
17.33%
19.80%
22.25%
18.70%
12.99%
12.24%
7.18%
4.82%
9.92%
9.62%
PAT Growth
-
-0.42%
-10.07%
38.92%
51.30%
37.64%
114.12%
37.10%
-54.41%
7.51%
 
EPS
-
2.26
2.27
2.53
1.82
1.20
0.87
0.41
0.30
0.65
0.61

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Shareholder's Funds
78.89
70.94
62.99
43.88
36.66
24.83
21.14
20.91
20.35
18.27
Share Capital
20.88
20.75
10.25
8.40
8.40
5.04
5.04
5.04
5.04
5.04
Total Reserves
57.59
49.70
52.74
35.48
28.26
19.79
16.10
15.87
15.31
13.23
Non-Current Liabilities
-0.35
-0.35
-0.04
0.17
2.36
1.92
0.24
-0.04
-0.05
-0.04
Secured Loans
0.00
0.00
0.00
0.00
1.64
1.69
0.00
0.00
0.00
0.03
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.42
0.36
0.25
0.51
0.52
0.53
0.52
0.23
0.26
0.23
Current Liabilities
130.54
115.73
140.19
114.37
110.26
92.06
40.40
41.18
42.34
36.36
Trade Payables
3.44
2.25
2.34
110.69
107.56
84.29
38.41
39.20
39.90
33.79
Other Current Liabilities
123.31
109.95
137.74
0.85
0.88
1.17
1.33
1.28
1.29
1.15
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
5.12
0.01
0.00
0.04
0.13
Short Term Provisions
3.79
3.54
0.10
2.83
1.82
1.48
0.65
0.69
1.11
1.29
Total Liabilities
209.19
186.44
203.14
158.42
149.28
118.81
61.78
62.05
62.64
54.59
Net Block
3.31
3.70
3.69
3.29
3.46
3.11
0.27
0.27
0.35
0.34
Gross Block
5.57
5.42
5.00
5.61
5.42
4.95
1.97
1.85
1.78
1.59
Accumulated Depreciation
2.25
1.72
1.31
2.32
1.96
1.84
1.70
1.58
1.43
1.25
Non Current Assets
81.92
99.23
123.91
7.07
6.48
4.92
2.51
2.16
3.00
2.52
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
5.25
5.43
0.53
0.45
0.40
0.25
0.20
0.00
0.45
0.00
Long Term Loans & Adv.
21.95
19.46
19.48
3.21
2.51
1.42
1.97
1.74
2.05
2.06
Other Non Current Assets
51.41
70.64
100.21
0.11
0.10
0.14
0.07
0.15
0.15
0.13
Current Assets
127.26
87.21
79.23
151.35
142.81
113.90
59.27
59.88
59.64
52.07
Current Investments
2.82
3.53
10.12
0.07
1.31
1.06
1.50
0.07
0.90
0.90
Inventories
0.00
0.00
0.00
3.06
0.28
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
19.78
15.83
11.43
7.79
10.55
8.91
4.25
11.34
11.15
13.16
Cash & Bank
82.21
47.35
17.29
120.41
125.07
79.28
38.62
25.77
27.81
20.82
Other Current Assets
22.46
15.99
39.81
16.79
5.58
24.65
14.91
22.70
19.79
17.19
Short Term Loans & Adv.
4.75
4.52
0.57
3.23
3.28
23.33
14.04
22.03
18.77
16.24
Net Current Assets
-3.28
-28.52
-60.96
36.98
32.54
21.83
18.87
18.71
17.30
15.71
Total Assets
209.18
186.44
203.14
158.42
149.29
118.82
61.78
62.04
62.64
54.59

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
10.50
-22.63
4.12
-5.14
41.20
33.61
13.46
-4.14
6.67
-2.01
PBT
13.49
12.66
14.15
10.38
6.71
5.32
2.29
1.94
3.81
3.87
Adjustment
-7.42
-8.04
-7.65
-4.19
-3.15
-2.61
-2.48
-1.46
-1.56
-1.75
Changes in Working Capital
8.35
-23.37
1.44
-8.77
39.72
32.42
14.22
-3.87
5.70
-2.94
Cash after chg. in Working capital
14.42
-18.76
7.94
-2.58
43.28
35.13
14.03
-3.40
7.94
-0.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.92
-3.87
-3.82
-2.56
-2.08
-1.52
-0.57
-0.74
-1.28
-1.19
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
27.00
39.65
3.13
4.71
-22.84
-44.42
-3.16
-7.09
3.22
0.25
Net Fixed Assets
-0.14
-0.12
0.29
-0.19
-0.47
-2.98
-0.10
-0.07
-0.24
0.30
Net Investments
0.20
1.48
-6.15
0.50
0.00
0.00
0.00
0.83
-0.81
-0.09
Others
26.94
38.29
8.99
4.40
-22.37
-41.44
-3.06
-7.85
4.27
0.04
Cash from Financing Activity
-2.66
-1.95
7.57
2.42
6.26
1.09
-1.82
-1.01
-1.06
-0.93
Net Cash Inflow / Outflow
34.85
15.07
14.82
1.98
24.63
-9.73
8.48
-12.23
8.83
-2.69
Opening Cash & Equivalents
32.24
17.17
2.36
27.14
2.56
12.29
3.81
16.04
7.22
9.90
Closing Cash & Equivalent
67.09
32.24
17.17
29.13
27.19
2.56
12.29
3.81
16.04
7.22

Financial Ratios

Consolidated /

Standalone
Description
Mar 26
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Book Value (Rs.)
18.79
16.98
15.36
52.24
43.64
37.98
32.34
41.49
40.38
36.25
ROA
4.76%
4.82%
5.83%
4.93%
3.74%
4.03%
2.75%
1.98%
4.63%
4.92%
ROE
12.65%
14.07%
19.71%
18.82%
16.29%
15.82%
8.09%
5.99%
14.07%
14.89%
ROCE
19.01%
20.19%
28.44%
29.80%
22.75%
22.88%
13.48%
11.53%
21.29%
24.37%
Fixed Asset Turnover
9.90
9.18
8.92
7.34
7.44
8.60
12.40
14.16
16.25
14.98
Receivable days
119.44
104.01
74.12
82.60
92.06
80.77
120.17
159.48
161.85
152.58
Inventory Days
0.00
0.00
0.00
15.07
2.69
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
598.70
547.90
495.72
Cash Conversion Cycle
119.44
104.01
74.12
97.67
94.75
80.77
120.17
-439.22
-386.05
-343.14
Total Debt/Equity
0.00
0.00
0.00
0.00
0.05
0.28
0.00
0.00
0.00
0.01
Interest Cover
18.98
15.72
14.52
6.55
6.36
8.37
5.17
5.35
12.68
12.77

Annual Reports:

FY 2026
FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


No Latest News!

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.