Nifty
Sensex
:
:
26215.55
85720.38
10.25 (0.04%)
110.87 (0.13%)

Finance - Others

Rating :
84/99

BSE: 543415 | NSE: ANANDRATHI

2889.60
27-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2900
  •  2910
  •  2864
  •  2895.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42841
  •  123634431.4
  •  3321.4
  •  1594

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 23,983.00
  • 69.83
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 23,910.38
  • 0.48%
  • 29.66

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 42.72%
  • 3.24%
  • 34.34%
  • FII
  • DII
  • Others
  • 5.56%
  • 8.55%
  • 5.59%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 112.59
  • 28.76
  • 19.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 41.90
  • 10.89

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 112.14
  • 46.38
  • 21.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 56.80

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 21.01

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 35.13

Earnings Forecasts:

(Updated: 22-11-2025)
Description
2024
2025
2026
2027
Adj EPS
36.11
45.72
58.49
73.32
P/E Ratio
80.02
63.20
49.40
39.41
Revenue
939.09
1158.55
1433.05
1764.3
EBITDA
400.25
532.5
677.1
834.6
Net Income
299.83
379.9
486
609.2
ROA
32.57
0
0
0
P/B Ratio
35.59
24.56
17.37
12.64
ROE
45.33
46.21
42.81
40.51
FCFF
229.89
FCFF Yield
0.95
Net Debt
-267.91
BVPS
81.18
117.64
166.34
228.66

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
297.37
242.48
22.64%
274.02
237.61
15.32%
221.96
184.28
20.45%
237.04
182.43
29.93%
Expenses
159.89
138.36
15.56%
146.24
139.38
4.92%
131.13
111.15
17.98%
129.98
102.60
26.69%
EBITDA
137.47
104.12
32.03%
127.78
98.23
30.08%
90.83
73.14
24.19%
107.06
79.83
34.11%
EBIDTM
46.23%
42.94%
46.63%
41.34%
40.92%
39.69%
45.17%
43.76%
Other Income
9.81
7.15
37.20%
10.24
7.81
31.11%
19.43
12.91
50.50%
7.17
4.83
48.45%
Interest
4.83
2.95
63.73%
3.99
1.38
189.13%
3.67
1.84
99.46%
3.54
1.64
115.85%
Depreciation
8.30
6.13
35.40%
7.68
5.67
35.45%
7.13
5.21
36.85%
6.53
5.02
30.08%
PBT
134.15
102.19
31.28%
126.35
98.99
27.64%
99.46
79.00
25.90%
104.17
78.00
33.55%
Tax
34.25
25.88
32.34%
32.44
25.55
26.97%
25.73
22.13
16.27%
26.87
19.96
34.62%
PAT
99.90
76.31
30.91%
93.91
73.44
27.87%
73.74
56.86
29.69%
77.30
58.04
33.18%
PATM
33.59%
31.47%
34.27%
30.91%
33.22%
30.85%
32.61%
31.82%
EPS
11.97
9.17
30.53%
11.28
8.83
27.75%
8.85
6.77
30.72%
9.28
6.93
33.91%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 18
Mar 17
Net Sales
1,030.39
939.09
724.32
548.63
417.49
265.33
331.83
221.03
41.01
Net Sales Growth
21.68%
29.65%
32.02%
31.41%
57.35%
-20.04%
50.13%
438.97%
 
Cost Of Goods Sold
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Gross Profit
1,030.38
939.09
724.32
548.63
417.49
265.33
331.83
221.03
41.01
GP Margin
100.00%
100%
100%
100%
100%
100%
100%
100%
100%
Total Expenditure
567.24
538.85
420.53
309.98
240.20
195.75
225.11
142.51
41.94
Power & Fuel Cost
-
2.06
1.44
1.17
0.83
0.65
0.79
0.46
0.17
% Of Sales
-
0.22%
0.20%
0.21%
0.20%
0.24%
0.24%
0.21%
0.41%
Employee Cost
-
419.88
322.22
241.82
192.04
150.75
166.57
104.23
35.05
% Of Sales
-
44.71%
44.49%
44.08%
46.00%
56.82%
50.20%
47.16%
85.47%
Manufacturing Exp.
-
18.83
16.66
11.49
12.46
15.56
15.36
2.55
0.00
% Of Sales
-
2.01%
2.30%
2.09%
2.98%
5.86%
4.63%
1.15%
0%
General & Admin Exp.
-
84.16
69.80
47.45
30.12
23.00
20.62
22.90
4.40
% Of Sales
-
8.96%
9.64%
8.65%
7.21%
8.67%
6.21%
10.36%
10.73%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
16.74
7.54
1.74
% Of Sales
-
0%
0%
0%
0%
0%
5.04%
3.41%
4.24%
Miscellaneous Exp.
-
15.98
11.85
9.21
5.58
6.44
5.02
4.83
0.58
% Of Sales
-
1.70%
1.64%
1.68%
1.34%
2.43%
1.51%
2.19%
1.41%
EBITDA
463.14
400.24
303.79
238.65
177.29
69.58
106.72
78.52
-0.93
EBITDA Margin
44.95%
42.62%
41.94%
43.50%
42.47%
26.22%
32.16%
35.52%
-2.27%
Other Income
46.65
41.56
27.64
10.28
7.73
13.92
4.59
2.69
1.53
Interest
16.03
11.54
6.47
3.93
2.02
2.89
3.30
8.73
0.12
Depreciation
29.64
25.45
19.36
16.61
15.65
17.73
21.05
5.18
1.03
PBT
464.13
404.81
305.61
228.39
167.35
62.88
86.96
67.30
-0.54
Tax
119.29
104.02
79.79
59.79
40.79
18.26
25.35
21.22
-0.38
Tax Rate
25.70%
25.70%
26.11%
26.18%
24.37%
29.04%
29.15%
31.53%
70.37%
PAT
344.85
299.83
224.97
168.41
126.49
44.61
61.38
46.25
-0.07
PAT before Minority Interest
343.45
300.79
225.82
168.60
126.56
44.62
61.61
46.08
-0.16
Minority Interest
-1.40
-0.96
-0.85
-0.19
-0.07
-0.01
-0.23
0.17
0.09
PAT Margin
33.47%
31.93%
31.06%
30.70%
30.30%
16.81%
18.50%
20.92%
-0.17%
PAT Growth
30.30%
33.28%
33.58%
33.14%
183.55%
-27.32%
32.71%
-
 
EPS
41.55
36.12
27.10
20.29
15.24
5.37
7.40
5.57
-0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 18
Mar 17
Shareholder's Funds
673.98
648.85
468.23
343.67
241.57
185.52
78.36
13.01
Share Capital
41.51
20.91
20.84
20.81
13.76
13.51
13.44
13.05
Total Reserves
632.46
625.78
442.25
317.68
223.43
171.97
64.92
-0.04
Non-Current Liabilities
77.73
41.49
26.06
23.47
28.35
46.91
8.21
0.08
Secured Loans
18.04
0.13
8.49
16.61
24.96
33.36
0.50
0.14
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
8.28
3.57
3.89
2.13
1.16
2.16
0.09
0.34
Current Liabilities
195.99
176.69
117.49
97.55
54.07
159.93
76.62
41.47
Trade Payables
0.07
0.02
0.31
0.00
0.20
1.66
5.38
4.07
Other Current Liabilities
39.67
67.53
36.89
43.93
34.10
110.19
45.53
4.68
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
8.37
0.19
25.17
Short Term Provisions
156.26
109.14
80.28
53.62
19.77
39.71
25.52
7.55
Total Liabilities
961.36
879.73
623.64
476.36
335.59
403.95
162.99
54.95
Net Block
187.94
152.35
136.08
123.95
55.16
74.23
18.55
11.31
Gross Block
288.86
228.78
207.36
179.07
103.38
120.92
24.77
12.35
Accumulated Depreciation
100.92
76.43
71.28
55.12
48.22
46.68
6.21
1.04
Non Current Assets
437.17
269.50
276.58
275.17
241.41
253.34
44.65
32.69
Capital Work in Progress
0.00
0.82
0.00
0.00
69.04
65.39
23.46
20.28
Non Current Investment
242.54
111.15
105.50
103.50
101.81
101.32
0.00
0.00
Long Term Loans & Adv.
6.19
5.18
32.99
45.72
13.37
10.41
2.39
1.09
Other Non Current Assets
0.50
0.00
2.00
1.99
2.02
1.99
0.25
0.00
Current Assets
524.18
610.23
347.06
201.18
94.19
150.61
118.34
22.26
Current Investments
1.22
1.14
0.00
0.00
2.68
1.83
50.08
0.00
Inventories
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Sundry Debtors
35.45
28.25
17.13
14.90
10.87
9.11
12.27
7.46
Cash & Bank
44.07
33.11
64.76
87.11
65.36
28.30
0.61
2.69
Other Current Assets
443.44
158.22
133.98
12.84
15.28
111.37
55.37
12.11
Short Term Loans & Adv.
336.91
389.51
131.19
86.34
5.28
72.63
31.58
2.58
Net Current Assets
328.19
433.54
229.57
103.63
40.12
-9.32
41.72
-19.21
Total Assets
961.35
879.73
623.64
476.35
335.60
403.95
162.99
54.95

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 18
Mar 17
Cash From Operating Activity
244.05
277.57
83.89
145.19
-17.91
140.31
92.91
-3.16
PBT
404.81
305.61
228.39
167.35
62.88
86.96
67.30
-0.54
Adjustment
-3.03
6.97
11.48
16.26
19.45
23.60
-15.05
-0.22
Changes in Working Capital
-54.58
10.81
-107.09
31.24
-76.34
49.65
61.04
-0.16
Cash after chg. in Working capital
347.20
323.38
132.77
214.85
5.99
160.21
113.29
-0.92
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-103.15
-45.81
-48.88
-69.67
-23.90
-19.90
-20.38
-2.24
Other Direct Exp. Paid
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
Cash From Investing Activity
46.00
-237.21
-42.08
-77.17
73.56
-151.66
-87.23
-26.65
Net Fixed Assets
-59.51
-22.20
-28.45
-6.19
-0.26
-107.91
-5.72
Net Investments
-117.48
-6.79
-2.00
1.00
-1.35
-131.11
-59.35
Others
222.99
-208.22
-11.63
-71.98
75.17
87.36
-22.16
Cash from Financing Activity
-279.10
-72.01
-64.16
-46.50
-18.58
28.20
-7.76
31.92
Net Cash Inflow / Outflow
10.95
-31.65
-22.35
21.52
37.06
16.84
-2.08
2.11
Opening Cash & Equivalents
33.11
64.76
87.11
61.27
28.25
11.41
2.65
0.54
Closing Cash & Equivalent
44.07
33.11
64.76
82.80
65.32
28.25
0.57
2.65

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 18
Mar 17
Book Value (Rs.)
81.18
77.30
111.09
81.33
57.47
68.63
58.29
9.97
ROA
32.68%
30.04%
30.65%
31.17%
12.07%
19.56%
42.29%
-0.29%
ROE
45.55%
40.70%
42.07%
43.97%
21.12%
39.83%
100.87%
-1.23%
ROCE
61.54%
54.64%
54.43%
52.64%
26.19%
51.31%
129.56%
-1.11%
Fixed Asset Turnover
3.63
3.32
2.84
2.96
2.37
3.38
11.91
3.32
Receivable days
12.38
11.43
10.65
11.26
13.74
11.07
16.29
66.39
Inventory Days
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Payable days
0.00
0.00
0.00
0.00
0.00
1.50
14.38
39.06
Cash Conversion Cycle
12.38
11.43
10.65
11.26
13.74
9.57
1.92
27.33
Total Debt/Equity
0.03
0.01
0.04
0.07
0.14
0.23
0.01
1.95
Interest Cover
36.07
48.26
59.05
83.90
22.76
27.38
8.71
-3.59

News Update:


  • Anand Rathi Wealth reports 31% rise in Q2 consolidated net profit
    14th Oct 2025, 11:00 AM

    The total consolidated income of the company increased by 23.05% at Rs 307.18 crore for Q2FY26

    Read More
  • Anand Rathi Wealth - Quarterly Results
    14th Oct 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.