Nifty

:

25405.30

Sensex

:

83239.47

-48.10 (-0.19%)
-170.22 (-0.20%)

Login

Nifty
Sensex

:
:

25405.30
83239.47

-48.10 (-0.19%)
-170.22 (-0.20%)

Bansal Wire Industries Ltd.

Steel & Iron Products

Rating :

70/99

BSE: 544209 | NSE: BANSALWIRE

Watchlist

NSE BSE

381.30

03-Jul-2025

Open
High
Low
Previous Close

389.95
390.1
380.05
388.55

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

77252
29639879.85
503.95
323.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,974.18
41.31
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

6,576.43
N/A
4.71

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

-
-
-

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
-

P:E (Median)

8 Years
5 Years
3 Years

-
-
-

P:BV (Average)

8 Years
5 Years
3 Years

-
-
-

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
-

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 6.18 9.73 10.85 15.1
P/E Ratio 61.70 39.19 35.14 25.25
Revenue 2466 3507 4527 5458
EBITDA 144 269 313 443
Net Income 79 145 170 237
ROA 7.8 7.7
P/B Ratio 11.51 4.70 4.22 3.75
ROE 22.36 15.59 12.1 14.4
FCFF -1036 -648 -179 -168
FCFF Yield -16.55 -10.35 -2.86 -2.68
Net Debt 677 602 861 1128
BVPS 33.14 81.06 90.4 101.7

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 896.73 570.91 57.07% 929.26 562.12 65.31% 700.61 603.45 16.10% 676.61 547.91 23.49%
Expenses 838.77 539.93 55.35% 873.33 531.33 64.37% 653.77 567.01 15.30% 631.13 521.58 21.00%
EBITDA 57.96 30.98 87.09% 55.94 30.79 81.68% 46.83 36.44 28.51% 45.47 26.33 72.69%
EBIDTM 6.46% 5.43% 6.02% 5.48% 6.68% 6.04% 6.72% 4.81%
Other Income 4.40 0.76 478.95% 2.60 0.88 195.45% 5.05 1.63 209.82% 1.22 1.05 16.19%
Interest 10.95 6.64 64.91% 5.67 6.32 -10.28% 3.90 6.26 -37.70% 9.39 6.08 54.44%
Depreciation 7.53 3.02 149.34% 5.09 2.19 132.42% 2.74 2.50 9.60% 2.54 2.24 13.39%
PBT 43.89 22.09 98.69% 47.78 23.15 106.39% 45.24 32.44 39.46% 34.77 19.05 82.52%
Tax 13.88 2.21 528.05% 12.01 10.04 19.62% 11.81 14.29 -17.35% 8.82 1.76 401.14%
PAT 30.01 19.87 51.03% 35.77 13.11 172.85% 33.43 18.14 84.29% 25.96 17.30 50.06%
PATM 3.35% 3.48% 3.85% 2.33% 4.77% 3.01% 3.84% 3.16%
EPS 1.92 1.27 51.18% 2.28 0.84 171.43% 2.13 1.16 83.62% 1.66 1.10 50.91%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 940.20 708.62 32.68% 924.60 606.05 52.56% 825.45 603.45 36.79% 816.91 547.91 49.10%
Expenses 868.26 662.92 30.98% 852.59 570.12 49.55% 761.56 567.01 34.31% 755.99 521.58 44.94%
EBITDA 71.94 45.70 57.42% 72.01 35.93 100.42% 63.89 36.44 75.33% 60.92 26.33 131.37%
EBIDTM 7.65% 6.45% 7.79% 5.93% 7.74% 6.04% 7.46% 4.81%
Other Income 2.79 1.30 114.62% 1.12 0.88 27.27% 4.22 1.63 158.90% 1.32 1.05 25.71%
Interest 13.21 9.45 39.79% 6.93 7.02 -1.28% 5.50 6.26 -12.14% 12.19 6.08 100.49%
Depreciation 10.73 5.76 86.28% 8.09 2.95 174.24% 5.67 2.50 126.80% 5.49 2.24 145.09%
PBT 50.79 31.76 59.92% 58.10 26.85 116.39% 56.87 32.44 75.31% 44.48 19.05 133.49%
Tax 17.68 7.35 140.54% 16.43 11.52 42.62% 16.82 14.29 17.70% 12.97 1.76 636.93%
PAT 33.11 24.41 35.64% 41.68 15.33 171.89% 40.06 18.14 120.84% 31.51 17.30 82.14%
PATM 3.52% 3.45% 4.51% 2.53% 4.85% 3.01% 3.86% 3.16%
EPS 2.12 1.83 15.85% 2.66 1.16 129.31% 2.53 0.71 256.34% 2.37 1.36 74.26%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07
Net Sales 3,203.21 2,284.39 2,413.01 402.91 402.22 334.28 190.98 157.65 146.05 112.40 108.52 Net Sales Growth 40.22% -5.33% 498.90% 0.17% 20.32% 75.03% 21.14% 7.94% 29.94% 3.58% Cost Of Goods Sold 2,578.24 1,835.49 1,980.59 330.13 336.03 279.00 148.67 123.87 117.46 87.49 97.97 Gross Profit 624.97 448.90 432.42 72.79 66.20 55.27 42.31 33.79 28.59 24.92 10.56 GP Margin 19.51% 19.65% 17.92% 18.07% 16.46% 16.53% 22.15% 21.43% 19.58% 22.17% 9.73% Total Expenditure 2,997.00 2,159.85 2,307.86 384.70 385.29 318.72 188.32 148.40 138.78 106.96 105.86 Power & Fuel Cost - 71.06 71.17 22.37 16.31 12.67 10.50 6.80 5.88 6.04 5.19 % Of Sales - 3.11% 2.95% 5.55% 4.05% 3.79% 5.50% 4.31% 4.03% 5.37% 4.78% Employee Cost - 58.38 60.04 5.53 5.14 4.25 3.40 2.27 1.66 1.33 1.17 % Of Sales - 2.56% 2.49% 1.37% 1.28% 1.27% 1.78% 1.44% 1.14% 1.18% 1.08% Manufacturing Exp. - 160.13 168.02 23.81 24.63 19.19 13.81 13.06 12.19 10.47 0.00 % Of Sales - 7.01% 6.96% 5.91% 6.12% 5.74% 7.23% 8.28% 8.35% 9.31% 0% General & Admin Exp. - 10.84 7.00 1.20 1.65 1.59 10.42 0.91 0.99 0.80 1.53 % Of Sales - 0.47% 0.29% 0.30% 0.41% 0.48% 5.46% 0.58% 0.68% 0.71% 1.41% Selling & Distn. Exp. - 20.53 18.18 0.88 0.96 1.15 0.58 1.24 0.38 0.67 0.00 % Of Sales - 0.90% 0.75% 0.22% 0.24% 0.34% 0.30% 0.79% 0.26% 0.60% 0% Miscellaneous Exp. - 3.42 2.86 0.80 0.58 0.86 0.95 0.26 0.22 0.16 0.00 % Of Sales - 0.15% 0.12% 0.20% 0.14% 0.26% 0.50% 0.16% 0.15% 0.14% 0% EBITDA 206.20 124.54 105.15 18.21 16.93 15.56 2.66 9.25 7.27 5.44 2.66 EBITDA Margin 6.44% 5.45% 4.36% 4.52% 4.21% 4.65% 1.39% 5.87% 4.98% 4.84% 2.45% Other Income 13.27 4.31 9.56 1.63 0.21 0.12 0.79 0.19 0.71 0.22 0.03 Interest 29.91 25.30 24.04 9.53 8.84 8.18 5.20 4.48 4.40 2.85 1.41 Depreciation 17.90 9.97 9.11 2.16 1.92 1.76 1.60 0.91 0.83 0.57 0.39 PBT 171.68 93.58 81.55 8.16 6.38 5.74 -3.36 4.05 2.75 2.24 0.90 Tax 46.52 28.30 21.62 2.22 1.91 1.01 1.08 0.76 -0.15 0.90 0.32 Tax Rate 27.10% 29.26% 26.51% 27.21% 29.94% 17.60% -32.14% 18.77% -5.45% 40.18% 35.56% PAT 125.17 68.42 59.93 5.94 4.47 4.73 -4.44 3.29 2.89 1.34 0.58 PAT before Minority Interest 125.17 68.42 59.93 5.94 4.47 4.73 -4.44 3.29 2.89 1.34 0.58 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 3.91% 3.00% 2.48% 1.47% 1.11% 1.41% -2.32% 2.09% 1.98% 1.19% 0.53% PAT Growth 82.94% 14.17% 908.92% 32.89% -5.50% - - 13.84% 115.67% 131.03% EPS 7.99 4.37 3.83 0.38 0.29 0.30 -0.28 0.21 0.18 0.09 0.04

Description TTM Mar 24
Net Sales 3,507.16 2,466.03 Net Sales Growth 42.22% Cost Of Goods Sold 2,724.02 1,981.99 Gross Profit 783.14 484.03 GP Margin 22.33% 19.63% Total Expenditure 3,238.40 2,321.58 Power & Fuel Cost - 91.80 % Of Sales - 3.72% Employee Cost - 73.54 % Of Sales - 2.98% Manufacturing Exp. - 132.95 % Of Sales - 5.39% General & Admin Exp. - 13.02 % Of Sales - 0.53% Selling & Distn. Exp. - 23.46 % Of Sales - 0.95% Miscellaneous Exp. - 4.79 % Of Sales - 0.19% EBITDA 268.76 144.45 EBITDA Margin 7.66% 5.86% Other Income 9.45 4.86 Interest 37.83 28.81 Depreciation 29.98 13.45 PBT 210.24 107.05 Tax 63.90 31.41 Tax Rate 30.39% 28.50% PAT 146.36 77.17 PAT before Minority Interest 144.61 78.80 Minority Interest -1.75 -1.63 PAT Margin 4.17% 3.13% PAT Growth 94.68% EPS 9.35 4.93

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07
Shareholder's Funds 354.06 282.51 47.92 42.94 41.59 25.64 18.83 14.64 11.75 8.59 Share Capital 63.73 9.10 3.79 3.25 3.25 3.09 2.83 2.64 2.64 2.29 Total Reserves 290.34 273.41 44.14 27.91 23.45 15.80 15.20 10.20 7.31 5.10 Non-Current Liabilities 298.33 205.99 48.42 38.12 21.60 27.41 52.42 37.42 35.42 25.16 Secured Loans 224.37 125.33 30.45 18.22 9.20 11.77 40.93 28.83 29.22 21.10 Unsecured Loans 64.55 71.75 13.04 9.15 9.47 13.58 10.53 7.62 4.69 3.13 Long Term Provisions 3.17 2.69 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 421.94 277.93 80.07 81.69 60.17 55.47 4.84 3.40 5.95 5.49 Trade Payables 47.74 12.72 1.73 7.26 4.39 0.97 2.08 2.10 3.59 0.00 Other Current Liabilities 59.57 31.05 12.71 10.61 10.46 14.79 1.10 0.43 1.79 4.97 Short Term Borrowings 288.95 211.56 61.10 60.93 43.70 38.62 0.00 0.00 0.00 0.00 Short Term Provisions 25.68 22.59 4.53 2.90 1.62 1.08 1.66 0.88 0.57 0.53 Total Liabilities 1,074.33 766.43 176.41 162.75 123.36 108.52 76.09 55.46 53.12 39.24 Net Block 141.64 115.51 49.14 46.46 43.02 38.20 33.47 18.54 18.51 7.98 Gross Block 168.48 140.48 60.63 55.79 50.44 43.96 37.66 22.54 22.06 10.96 Accumulated Depreciation 26.84 24.97 11.49 9.33 7.42 5.76 4.20 3.99 3.55 2.98 Non Current Assets 447.47 203.74 68.65 54.94 43.53 38.90 33.47 18.54 18.51 7.98 Capital Work in Progress 201.80 37.87 18.78 7.71 0.00 0.03 0.00 0.00 0.00 0.00 Non Current Investment 55.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 47.96 47.90 0.72 0.77 0.51 0.63 0.00 0.00 0.00 0.00 Other Non Current Assets 0.59 2.46 0.00 0.00 0.00 0.04 0.00 0.00 0.00 0.00 Current Assets 626.86 562.70 107.77 107.81 79.84 69.62 42.56 36.83 34.49 31.26 Current Investments 0.00 22.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 255.01 243.88 41.10 38.51 40.50 35.88 19.52 16.59 20.82 19.57 Sundry Debtors 273.10 252.38 55.01 61.05 31.87 25.59 16.76 15.60 9.66 9.00 Cash & Bank 4.14 0.84 0.21 0.30 0.66 0.63 0.38 0.46 0.31 0.38 Other Current Assets 94.61 0.61 2.73 2.22 6.80 7.52 5.89 4.18 3.69 2.31 Short Term Loans & Adv. 89.11 42.47 8.72 5.73 3.46 2.86 5.88 4.16 3.68 2.31 Net Current Assets 204.93 284.77 27.70 26.12 19.66 14.15 37.71 33.42 28.54 25.77 Total Assets 1,074.33 766.44 176.42 162.75 123.37 108.52 76.10 55.47 53.12 39.25

Description Mar 24
Shareholder's Funds 422.37 Share Capital 63.73 Total Reserves 358.64 Non-Current Liabilities 321.40 Secured Loans 239.57 Unsecured Loans 64.55 Long Term Provisions 5.11 Current Liabilities 510.92 Trade Payables 59.14 Other Current Liabilities 78.25 Short Term Borrowings 339.30 Short Term Provisions 34.23 Total Liabilities 1,293.46 Net Block 229.40 Gross Block 293.26 Accumulated Depreciation 63.87 Non Current Assets 491.85 Capital Work in Progress 211.86 Non Current Investment 1.08 Long Term Loans & Adv. 48.28 Other Non Current Assets 1.23 Current Assets 801.62 Current Investments 0.00 Inventories 313.62 Sundry Debtors 357.93 Cash & Bank 4.43 Other Current Assets 125.64 Short Term Loans & Adv. 116.08 Net Current Assets 290.69 Total Assets 1,293.47

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity 73.86 102.52 10.02 -1.25 2.96 -16.18 PBT 96.73 81.55 8.16 6.38 5.74 -3.36 Adjustment 31.94 33.03 11.68 10.77 10.01 6.81 Changes in Working Capital -28.17 18.99 -8.19 -17.11 -12.26 -19.66 Cash after chg. in Working capital 100.50 133.57 11.65 0.03 3.49 -16.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -26.64 -31.05 -1.63 -1.28 -0.53 0.03 Other Direct Exp. Paid 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 Cash From Investing Activity -228.88 -87.25 -15.93 -12.96 -6.64 -6.36 Net Fixed Assets -191.93 -98.94 -15.91 -13.06 -6.45 Net Investments -32.95 -22.53 0.00 0.00 0.00 Others -4.00 34.22 -0.02 0.10 -0.19 Cash from Financing Activity 155.83 -15.00 5.81 13.96 3.66 22.78 Net Cash Inflow / Outflow 0.81 0.27 -0.10 -0.25 -0.01 0.24 Opening Cash & Equivalents 0.71 0.44 0.19 0.44 0.45 0.21 Closing Cash & Equivalent 1.52 0.71 0.09 0.19 0.44 0.45

Description Mar 24
Cash From Operating Activity -536.93 PBT 110.21 Adjustment 38.89 Changes in Working Capital -670.47 Cash after chg. in Working capital -521.37 Interest Paid 0.00 Tax Paid -15.57 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity -495.93 Net Fixed Assets Net Investments Others Cash from Financing Activity 1,034.68 Net Cash Inflow / Outflow 1.81 Opening Cash & Equivalents 0.00 Closing Cash & Equivalent 1.81

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08 Mar 07
Book Value (Rs.) 27.78 22.17 126.54 95.99 82.23 61.08 63.51 48.29 37.26 32.23 ROA 7.43% 8.16% 3.51% 3.12% 4.08% -4.81% 5.01% 5.33% 2.91% 1.79% ROE 21.50% 23.71% 15.03% 15.44% 20.76% -24.07% 21.45% 25.62% 15.59% 8.15% ROCE 14.68% 15.75% 12.04% 12.38% 13.63% 2.24% 14.08% 14.81% 12.99% 8.56% Fixed Asset Turnover 14.79 17.75 7.98 8.60 7.99 5.38 5.82 7.51 8.19 11.35 Receivable days 41.98 37.91 45.61 37.11 27.82 35.17 33.72 27.54 25.19 30.35 Inventory Days 39.86 38.46 31.29 31.56 36.98 46.01 37.62 40.78 54.54 46.11 Payable days 6.01 3.07 4.26 5.46 3.05 3.07 5.13 7.45 6.19 0.00 Cash Conversion Cycle 75.83 73.30 72.64 63.21 61.75 78.11 66.20 60.88 73.54 76.46 Total Debt/Equity 1.70 1.49 2.31 2.97 2.58 3.61 2.87 2.86 3.45 3.28 Interest Cover 4.82 4.39 1.86 1.72 1.70 0.35 1.90 1.62 1.78 1.64

Description Mar 24
Book Value (Rs.) 33.14 ROA 6.09% ROE 18.66% ROCE 12.60% Fixed Asset Turnover 8.41 Receivable days 52.98 Inventory Days 46.42 Payable days 10.89 Cash Conversion Cycle 88.51 Total Debt/Equity 1.61 Interest Cover 4.83

Top Investors:

kotak mahindra trustee co ltd a/c kotak business c

invesco india manufacturing fund

hsbc infrastructure fund

Annual Reports:

News Update:

Bansal Wire industries reports 36% rise in Q4 consolidated net profit
20th May 2025, 15:30 PM

The total consolidated income of the company increased by 32.83% at Rs 942.99 crore for Q4FY25
Read More
Bansal Wire Industries inaugurates steel wire manufacturing facility in Dadri
11th Apr 2025, 11:00 AM

With a current production capacity of 3.6 lakh MTPA, the facility is poised to scale up to 4.2 lakh MTPA by H1 FY26
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.

Feedback