Nifty

:

26046.95

Sensex

:

85267.66

148.40 (0.57%)
449.53 (0.53%)

Login

Nifty
Sensex

:
:

26046.95
85267.66

148.40 (0.57%)
449.53 (0.53%)

BN Agrochem Ltd.

Solvent Extraction

Rating :

67/99

BSE: 526125 | NSE: Not Listed

Watchlist

NSE BSE

398.80

12-Dec-2025

Open
High
Low
Previous Close

381.6
402
379.25
381.60

Volume
Traded Value (lacs)
52 Week High
52 Week Low

72235
28193986
402
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

3,899.18
89.15
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

3,974.33
N/A
9.48

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
-

EBITDA CAGR (%)

10 Years
5 Years
3 Years

99.90
220.78
202.85

PAT CAGR (%)

10 Years
5 Years
3 Years

83.20
231.04
444.19

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

1.55
1.55
1.55

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-116.56
-116.56
-116.56

Earnings Forecasts:

(Updated: 13-12-2025)

Description 2024 2025 2026 2027
Adj EPS 9.35
P/E Ratio 42.65
Revenue 299.41
EBITDA -37.37
Net Income 19.76
ROA 5.38
P/B Ratio 9.96
ROE 8.54
FCFF -39.97
FCFF Yield -1.08
Net Debt 76.41
BVPS 40.03

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 15.48 0.00 0 25.63 7.09 261.50% 0.00 0.00 0 0.00 0.00 0
Expenses 14.72 0.99 1,386.87% 73.90 7.99 824.91% 1.25 1.26 -0.79% 0.70 0.61 14.75%
EBITDA 0.76 -0.99 - -48.27 -0.90 - -1.25 -1.26 - -0.70 -0.61 -
EBIDTM 4.92% 0.00% -188.35% -12.74% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.20 0.00 0 0.04 0.00 0
Interest 0.44 1.25 -64.80% 1.64 0.01 16,300.00% 2.93 0.00 0 2.88 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.32 -2.23 - -49.91 -0.91 - -3.98 -1.26 - -3.54 -0.61 -
Tax 0.00 -0.31 - -0.03 0.00 - 1.04 0.00 0 -0.73 0.00 -
PAT 0.32 -1.92 - -49.88 -0.91 - -5.02 -1.26 - -2.82 -0.61 -
PATM 2.04% 0.00% -194.62% -12.84% 0.00% 0.00% 0.00% 0.00%
EPS 0.03 -0.20 - -5.10 -0.09 - -0.51 -0.13 - -0.29 -0.06 -

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 203.31 0.00 0 214.19 7.09 2,921.02% 85.22 0.00 0 0.00 0.00 0
Expenses 179.50 1.08 16,520.37% 254.74 7.99 3,088.24% 77.40 1.26 6,042.86% 3.51 0.61 475.41%
EBITDA 23.81 -1.08 - -40.55 -0.90 - 7.82 -1.26 - -3.51 -0.61 -
EBIDTM 11.71% 0.00% -18.93% -12.73% 9.17% 0.00% 0.00% 0.00%
Other Income 0.01 0.10 -90.00% 61.44 0.00 0 6.27 0.00 0 0.00 0.00 0
Interest 0.45 1.25 -64.00% 1.64 0.01 16,300.00% 2.93 0.00 0 2.88 0.00 0
Depreciation 0.19 0.02 850.00% 0.08 0.00 0 0.02 0.00 0 0.02 0.00 0
PBT 23.18 -2.23 - 19.17 -0.91 - 11.13 -1.26 - -6.41 -0.61 -
Tax 3.10 -0.31 - -0.07 0.00 - 1.04 0.00 0 -0.73 0.00 -
PAT 20.08 -1.92 - 19.25 -0.91 - 10.09 -1.26 - -5.69 -0.61 -
PATM 9.88% 0.00% 8.99% -12.82% 11.84% 0.00% 0.00% 0.00%
EPS 2.05 -1.94 - 1.97 -0.92 - 9.61 -1.27 - -5.74 -0.62 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 41.11 25.63 7.09 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Sales Growth 479.83% 261.50% 0 0 0 0 0 0 0 0 Cost Of Goods Sold 25.02 25.02 6.97 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Gross Profit 16.09 0.61 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 GP Margin 39.13% 2.38% 1.55% 0 0 0 0 0 0 0 0 Total Expenditure 90.57 76.58 10.17 0.20 0.18 0.15 0.23 0.85 0.14 0.07 0.05 Power & Fuel Cost - 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 Employee Cost - 1.60 1.82 0.00 0.05 0.04 0.06 0.07 0.05 0.00 0.00 % Of Sales - 6.24% 25.67% 0 0 0 0 0 0 0 0 Manufacturing 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 General & Admin Exp. - 1.94 1.34 0.19 0.12 0.11 0.15 0.15 0.09 0.07 0.05 % Of Sales - 7.57% 18.90% 0 0 0 0 0 0 0 0 Selling & Distn. Exp. - 0.06 0.04 0.01 0.00 0.00 0.01 0.00 0.00 0.00 0.00 % Of Sales - 0.23% 0.56% 0 0 0 0 0 0 0 0 Miscellaneous Exp. - 47.95 0.00 0.00 0.01 0.00 0.00 0.63 0.00 0.00 0.00 % Of Sales - 187.09% 0% 0 0 0 0 0 0 0 0 EBITDA -49.46 -50.95 -3.08 -0.20 -0.18 -0.15 -0.23 -0.85 -0.14 -0.07 -0.05 EBITDA Margin -120.31% -198.79% -43.44% 0 0 0 0 0 0 0 0 Other Income 0.24 0.00 0.00 0.00 0.00 0.00 0.02 2.38 0.03 0.09 0.02 Interest 7.89 8.70 0.04 0.02 0.02 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.01 0.07 PBT -57.11 -59.66 -3.13 -0.22 -0.19 -0.16 -0.21 1.52 -0.12 0.01 -0.10 Tax 0.28 -0.03 0.00 0.00 0.00 0.00 0.00 -0.05 0.01 0.02 0.00 Tax Rate -0.49% 0.05% 0.00% 0.00% 0.00% 0.00% 0.00% -3.29% -8.33% 40.00% 0.00% PAT -57.40 -59.63 -3.13 -0.37 -0.19 -0.15 -0.21 1.57 -0.13 0.03 -0.14 PAT before Minority Interest -57.40 -59.63 -3.13 -0.37 -0.19 -0.15 -0.21 1.57 -0.13 0.03 -0.14 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 -139.63% -232.66% -44.15% 0 0 0 0 0 0 0 0 PAT Growth 0.00% - - - - - - - - - EPS -5.87 -6.10 -0.32 -0.04 -0.02 -0.02 -0.02 0.16 -0.01 0.00 -0.01

Description TTM Mar 25 Mar 24 Mar 23
Net Sales 502.72 299.41 7.09 0.00 Net Sales Growth 6,990.55% 4122.99% 0 Cost Of Goods Sold 383.21 281.34 6.97 0.00 Gross Profit 119.51 18.07 0.11 0.00 GP Margin 23.77% 6.04% 1.55% 0 Total Expenditure 515.15 336.62 10.17 0.20 Power & Fuel Cost - 0.00 0.00 0.00 % Of Sales - 0% 0% 0 Employee Cost - 2.29 1.82 0.00 % Of Sales - 0.76% 25.67% 0 Manufacturing Exp. - 0.00 0.00 0.00 % Of Sales - 0% 0% 0 General & Admin Exp. - 4.96 1.34 0.20 % Of Sales - 1.66% 18.90% 0 Selling & Distn. Exp. - 0.07 0.04 0.00 % Of Sales - 0.02% 0.56% 0 Miscellaneous Exp. - 47.96 0.00 0.00 % Of Sales - 16.02% 0% 0 EBITDA -12.43 -37.21 -3.08 -0.20 EBITDA Margin -2.47% -12.43% -43.44% 0 Other Income 67.72 67.82 0.00 0.00 Interest 7.90 8.81 0.04 0.02 Depreciation 0.31 0.14 0.00 0.00 PBT 47.07 21.66 -3.13 -0.22 Tax 3.34 1.91 0.00 0.00 Tax Rate 7.10% 8.82% 0.00% 0.00% PAT 43.73 19.76 -3.13 -0.37 PAT before Minority Interest 43.73 19.76 -3.13 -0.37 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 8.70% 6.60% -44.15% 0 PAT Growth 1,030.43% - - EPS 4.47 2.02 -0.32 -0.04

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 311.08 71.07 -0.55 -0.18 0.01 0.16 0.38 -1.19 -1.06 -1.09 Share Capital 97.77 9.90 9.90 9.90 9.90 9.90 9.90 9.90 9.90 9.90 Total Reserves 213.31 -13.58 -10.45 -10.08 -9.89 -9.73 -9.52 -11.09 -10.96 -10.99 Non-Current Liabilities 43.39 1.20 0.55 0.29 0.08 0.00 0.00 2.56 2.42 2.93 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.49 2.37 2.83 Unsecured Loans 43.34 1.20 0.55 0.29 0.08 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 17.45 0.11 0.02 0.04 0.07 0.03 0.01 0.00 0.01 0.00 Trade Payables 3.19 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Other Current Liabilities 2.73 0.04 0.01 0.04 0.07 0.03 0.01 0.00 0.01 0.00 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Provisions 11.53 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Liabilities 371.92 72.38 0.02 0.15 0.16 0.19 0.39 1.37 1.37 1.84 Net Block 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.63 0.64 0.65 Gross Block 0.01 0.00 0.00 0.00 0.00 0.00 8.63 9.26 9.26 9.26 Accumulated Depreciation 0.00 0.00 0.00 0.00 0.00 0.00 8.63 8.62 8.61 8.61 Non Current Assets 363.07 72.08 0.00 0.15 0.15 0.16 0.37 1.33 1.32 1.79 Capital Work in Progress 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.41 0.41 0.41 Non Current Investment 363.06 72.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 0.00 0.00 0.00 0.15 0.15 0.16 0.37 0.28 0.27 0.73 Other Non Current Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 8.85 0.30 0.02 0.00 0.01 0.04 0.02 0.04 0.04 0.05 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Sundry Debtors 3.10 0.00 0.00 0.00 0.00 0.00 0.00 0.05 0.04 0.02 Cash & Bank 2.89 0.24 0.02 0.00 0.01 0.04 0.02 -0.01 0.01 0.02 Other Current Assets 2.85 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Short Term Loans & Adv. 2.81 0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Net Current Assets -8.61 0.19 0.00 -0.04 -0.06 0.01 0.01 0.04 0.04 0.04 Total Assets 371.92 72.38 0.02 0.15 0.16 0.20 0.39 1.37 1.36 1.84

Description Mar 25 Mar 24 Mar 23
Shareholder's Funds 391.42 71.07 -0.55 Share Capital 97.77 9.90 9.90 Total Reserves 293.64 -13.58 -10.45 Non-Current Liabilities 43.96 1.20 0.55 Secured Loans 0.00 0.00 0.00 Unsecured Loans 43.34 1.20 0.55 Long Term Provisions 0.08 0.00 0.00 Current Liabilities 226.60 0.11 0.02 Trade Payables 170.96 0.04 0.00 Other Current Liabilities 3.60 0.04 0.01 Short Term Borrowings 38.51 0.00 0.00 Short Term Provisions 13.54 0.03 0.00 Total Liabilities 661.98 72.38 0.02 Net Block 1.45 0.00 0.00 Gross Block 1.59 0.00 0.00 Accumulated Depreciation 0.14 0.00 0.00 Non Current Assets 363.57 72.00 0.00 Capital Work in Progress 0.00 0.00 0.00 Non Current Investment 72.00 72.00 0.00 Long Term Loans & Adv. 290.12 0.00 0.00 Other Non Current Assets 0.00 0.00 0.00 Current Assets 298.41 0.38 0.02 Current Investments 0.00 0.00 0.00 Inventories 0.00 0.00 0.00 Sundry Debtors 288.66 0.00 0.00 Cash & Bank 6.71 0.33 0.02 Other Current Assets 3.04 0.03 0.00 Short Term Loans & Adv. 2.98 0.02 0.00 Net Current Assets 71.81 0.27 0.00 Total Assets 661.98 72.38 0.02

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

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 -3.18 -3.08 -0.22 -0.22 -0.13 -0.07 -0.11 -0.14 -0.47 0.00 PBT -59.66 -3.13 -0.37 -0.19 -0.16 -0.21 1.52 -0.12 0.01 -0.10 Adjustment 45.04 0.01 0.02 0.01 0.00 -0.02 -1.69 0.01 0.01 0.07 Changes in Working Capital 11.45 0.04 0.13 -0.03 0.02 0.14 0.06 -0.03 -0.49 0.02 Cash after chg. in Working capital -3.18 -3.08 -0.22 -0.22 -0.13 -0.09 -0.11 -0.14 -0.47 0.00 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 0.00 0.00 0.00 0.02 0.00 0.00 0.00 0.00 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 -283.76 -72.08 0.00 0.00 0.00 0.00 2.72 0.00 0.00 0.00 Net Fixed Assets -0.01 0.00 0.00 0.00 0.00 8.63 1.04 0.00 0.00 0.00 Net Investments -290.98 -72.08 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 7.23 0.00 0.00 0.00 0.00 -8.63 1.68 0.00 0.00 0.00 Cash from Financing Activity 289.59 75.39 0.24 0.21 0.10 0.09 -2.58 0.13 0.00 0.00 Net Cash Inflow / Outflow 2.65 0.22 0.02 -0.01 -0.03 0.02 0.03 -0.01 -0.47 0.00 Opening Cash & Equivalents 0.24 0.02 0.00 0.01 0.04 0.02 -0.01 0.01 0.02 0.01 Closing Cash & Equivalent 2.89 0.24 0.02 0.00 0.01 0.04 0.02 -0.01 -0.45 0.01

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity -31.27 -3.08 -0.22 PBT 22.61 -3.13 -0.22 Adjustment 52.41 0.01 -0.13 Changes in Working Capital -104.31 0.04 0.13 Cash after chg. in Working capital -29.29 -3.08 -0.22 Interest Paid 0.00 0.00 0.00 Tax Paid -1.98 0.00 0.00 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -290.39 -72.00 0.00 Net Fixed Assets -0.01 0.00 Net Investments -290.98 -72.08 Others 0.60 0.08 Cash from Financing Activity 328.04 75.39 0.24 Net Cash Inflow / Outflow 6.38 0.31 0.02 Opening Cash & Equivalents 0.33 0.02 0.00 Closing Cash & Equivalent 6.71 0.33 0.02

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 31.82 -3.72 -0.56 -0.18 0.01 0.17 0.38 -1.20 -1.07 -1.11 ROA -26.84% -8.64% -435.47% -123.77% -85.96% -72.33% 178.29% -9.67% 2.13% -7.08% ROE -38.80% 0.00% 0.00% 0.00% -176.81% -78.59% 0.00% 0.00% 0.00% 0.00% ROCE -23.88% -8.53% -484.32% -140.37% -111.24% -78.42% 181.48% -9.17% 3.32% -7.65% Fixed Asset Turnover 1926.98 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Receivable days 44.11 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventory Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Payable days 23.51 1.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash Conversion Cycle 20.60 -1.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Total Debt/Equity 0.14 -0.33 -1.01 -1.76 9.78 0.00 0.00 -2.09 -2.23 -2.59 Interest Cover -5.85 -71.87 -18.56 -9.22 -41.97 -970.98 7582.43 -284.10 946.24 -4064.92

Description Mar 25 Mar 24 Mar 23
Book Value (Rs.) 40.03 -3.72 -0.56 ROA 5.38% -8.63% -1905.67% ROE 10.19% 0.00% 0.00% ROCE 11.17% -8.53% -5945.76% Fixed Asset Turnover 188.53 0.00 0.00 Receivable days 351.90 0.00 0.00 Inventory Days 0.00 0.00 0.00 Payable days 110.92 1.04 0.00 Cash Conversion Cycle 240.98 -1.04 0.00 Total Debt/Equity 0.21 -0.33 -1.01 Interest Cover 3.46 -71.67 -18.56

Top Investors:

global focus fund

m7 global fund pcc - cell dewcap fund

wave capital ltd

falcone peak fund (ceic) ltd

aio growth capital fund spc

nova global opportunities fund pcc - touchstone

beacon stone capital vcc - beacon stone i fccb

zeal global opportunities fund

Annual Reports:

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.

Feedback