Nifty

:

23140.50

Sensex

:

73895.74

77.40 (0.34%)
315.20 (0.43%)

Login

Nifty
Sensex

:
:

23140.50
73895.74

77.40 (0.34%)
315.20 (0.43%)

Bansal Wire Industries Ltd.

Steel & Iron Products

Rating :

65/99

BSE: 544209 | NSE: BANSALWIRE

Watchlist

NSE BSE

321.40

25-Sep-2026

Open
High
Low
Previous Close

324.9
327
319.35
323.35

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

55601
17857875.5
370
222.5

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,016.05
35.29
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,561.32
N/A
3.46

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

19.45
12.78
19.04

EBITDA CAGR (%)

10 Years
5 Years
3 Years

22.17
17.99
16.61

PAT CAGR (%)

10 Years
5 Years
3 Years

33.11
17.76
29.79

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: 21-09-2026)

Description 2026 2027 2028 2029
Adj EPS 10.28 12.38 16.57 19.6
P/E Ratio 31.26 25.96 19.40 16.40
Revenue 4159.79 5404.47 6529.47 7863.9
EBITDA 310.14 372.37 479.17 595.4
Net Income 160.94 193.67 259.7 307.6
ROA 6.87 - - -
P/B Ratio 3.52 3.08 2.65 -
ROE 11.92 12.2 14.15 14.3
FCFF 45.44 -29.35 55.3 -115.4
FCFF Yield 0.83 -0.54 1.01 -2.12
Net Debt 547.71 540.3 700.4 -897.9
BVPS 91.38 104.37 121.43 -

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 1,134.75 907.96 24.98% 1,108.05 896.73 23.57% 984.13 929.26 5.90% 1,010.65 700.61 44.25%
Expenses 1,090.47 851.84 28.01% 1,047.94 841.11 24.59% 917.73 873.33 5.08% 951.11 653.77 45.48%
EBITDA 44.28 56.12 -21.10% 60.11 55.62 8.07% 66.40 55.94 18.70% 59.54 46.83 27.14%
EBIDTM 3.90% 6.18% 5.43% 6.20% 6.75% 6.02% 5.89% 6.68%
Other Income 1.07 5.11 -79.06% 4.70 4.40 6.82% 2.78 2.60 6.92% 5.67 5.05 12.28%
Interest 12.17 10.82 12.48% 10.10 8.60 17.44% 11.47 5.67 102.29% 11.82 3.90 203.08%
Depreciation 12.43 9.15 35.85% 12.20 7.53 62.02% 11.63 5.09 128.49% 11.60 2.74 323.36%
PBT 20.76 41.29 -49.72% 41.14 43.89 -6.27% 44.53 47.78 -6.80% 41.79 45.24 -7.63%
Tax 4.28 11.01 -61.13% 7.51 13.88 -45.89% 10.49 12.01 -12.66% 9.98 11.81 -15.50%
PAT 16.48 30.28 -45.57% 33.62 30.01 12.03% 34.04 35.77 -4.84% 31.81 33.43 -4.85%
PATM 1.45% 3.33% 3.03% 3.35% 3.46% 3.85% 3.15% 4.77%
EPS 1.05 1.93 -45.60% 2.15 1.92 11.98% 2.17 2.28 -4.82% 2.03 2.13 -4.69%

Description Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var%
Net Sales 1,167.89 939.01 24.37% 1,136.36 940.20 20.86% 1,029.02 924.60 11.29% 1,055.40 825.45 27.86%
Expenses 1,111.53 867.17 28.18% 1,059.92 870.60 21.75% 943.93 852.59 10.71% 978.63 761.56 28.50%
EBITDA 56.36 71.83 -21.54% 76.44 69.59 9.84% 85.10 72.01 18.18% 76.78 63.89 20.18%
EBIDTM 4.83% 7.65% 6.73% 7.40% 8.27% 7.79% 7.27% 7.74%
Other Income 0.35 2.62 -86.64% 4.00 2.79 43.37% 1.90 1.12 69.64% 4.81 4.22 13.98%
Interest 15.46 12.05 28.30% 14.04 10.86 29.28% 14.62 6.93 110.97% 15.73 5.50 186.00%
Depreciation 15.21 12.40 22.66% 14.98 10.73 39.61% 14.93 8.09 84.55% 14.88 5.67 162.43%
PBT 26.04 50.03 -47.95% 49.98 50.79 -1.59% 55.91 58.10 -3.77% 50.98 56.87 -10.36%
Tax 5.58 10.75 -48.09% 9.91 17.68 -43.95% 12.64 16.43 -23.07% 12.66 16.82 -24.73%
PAT 20.46 39.28 -47.91% 40.07 33.11 21.02% 43.27 41.68 3.81% 38.32 40.06 -4.34%
PATM 1.75% 4.18% 3.53% 3.52% 4.21% 4.51% 3.63% 4.85%
EPS 1.31 2.51 -47.81% 2.56 2.12 20.75% 2.76 2.66 3.76% 2.45 2.53 -3.16%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 4,237.58 4,010.79 3,203.21 2,284.39 2,413.01 2,198.36 1,477.09 1,402.74 1,369.55 978.00 677.94 Net Sales Growth 23.38% 25.21% 40.22% -5.33% 9.76% 48.83% 5.30% 2.42% 40.04% 44.26% Cost Of Goods Sold 3,509.60 3,294.40 2,578.24 1,835.49 1,980.59 1,760.90 1,103.15 1,105.32 1,105.53 799.55 541.03 Gross Profit 727.98 716.39 624.97 448.90 432.42 437.46 373.93 297.42 264.03 178.45 136.92 GP Margin 17.18% 17.86% 19.51% 19.65% 17.92% 19.90% 25.32% 21.20% 19.28% 18.25% 20.20% Total Expenditure 4,007.25 3,767.37 2,997.00 2,159.85 2,307.86 2,091.93 1,395.44 1,339.00 1,321.93 939.49 645.07 Power & Fuel Cost - 121.89 90.79 71.06 71.17 62.30 43.86 47.28 41.35 42.35 36.88 % Of Sales - 3.04% 2.83% 3.11% 2.95% 2.83% 2.97% 3.37% 3.02% 4.33% 5.44% Employee Cost - 129.24 93.55 58.38 60.04 46.55 40.24 42.69 37.96 30.31 14.93 % Of Sales - 3.22% 2.92% 2.56% 2.49% 2.12% 2.72% 3.04% 2.77% 3.10% 2.20% Manufacturing Exp. - 150.97 181.97 160.18 168.02 195.63 188.62 121.93 72.30 50.61 44.54 % Of Sales - 3.76% 5.68% 7.01% 6.96% 8.90% 12.77% 8.69% 5.28% 5.17% 6.57% General & Admin Exp. - 15.89 13.07 10.53 7.00 5.88 4.72 7.08 9.69 7.97 2.99 % Of Sales - 0.40% 0.41% 0.46% 0.29% 0.27% 0.32% 0.50% 0.71% 0.81% 0.44% Selling & Distn. Exp. - 41.51 33.94 20.79 18.18 17.05 13.82 13.37 10.66 4.63 2.70 % Of Sales - 1.03% 1.06% 0.91% 0.75% 0.78% 0.94% 0.95% 0.78% 0.47% 0.40% Miscellaneous Exp. - 13.47 5.43 3.42 2.86 3.62 1.02 1.33 44.44 4.06 2.70 % Of Sales - 0.34% 0.17% 0.15% 0.12% 0.16% 0.07% 0.09% 3.24% 0.42% 0.30% EBITDA 230.33 243.42 206.21 124.54 105.15 106.43 81.65 63.74 47.62 38.51 32.87 EBITDA Margin 5.44% 6.07% 6.44% 5.45% 4.36% 4.84% 5.53% 4.54% 3.48% 3.94% 4.85% Other Income 14.22 18.25 13.27 4.31 9.56 6.71 3.33 2.54 4.15 0.73 0.41 Interest 45.56 45.45 29.91 25.30 24.04 26.58 21.09 21.93 20.11 17.79 15.48 Depreciation 47.86 44.59 17.90 9.97 9.11 8.44 7.57 6.74 6.33 5.74 6.26 PBT 148.22 171.63 171.67 93.58 81.55 78.13 56.31 37.61 25.33 15.71 11.53 Tax 32.26 38.99 46.52 28.30 21.62 20.84 15.85 11.12 9.18 5.71 4.10 Tax Rate 21.76% 23.11% 27.10% 29.26% 26.51% 26.67% 28.14% 29.59% 33.44% 36.35% 35.56% PAT 115.95 129.75 125.16 68.42 59.93 57.29 40.47 26.46 18.27 10.00 7.43 PAT before Minority Interest 115.95 129.75 125.16 68.42 59.93 57.29 40.47 26.46 18.27 10.00 7.43 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 2.74% 3.24% 3.91% 3.00% 2.48% 2.61% 2.74% 1.89% 1.33% 1.02% 1.10% PAT Growth -10.46% 3.67% 82.93% 14.17% 4.61% 41.56% 52.95% 44.83% 82.70% 34.59% EPS 7.40 8.29 7.99 4.37 3.83 3.66 2.58 1.69 1.17 0.64 0.47

Description TTM Mar 26 Mar 25 Mar 24
Net Sales 4,388.67 4,159.79 3,507.17 2,466.03 Net Sales Growth 20.92% 18.61% 42.22% Cost Of Goods Sold 3,399.22 3,188.68 2,724.02 1,981.99 Gross Profit 989.45 971.11 783.15 484.03 GP Margin 22.55% 23.35% 22.33% 19.63% Total Expenditure 4,094.01 3,848.39 3,238.40 2,321.63 Power & Fuel Cost - 193.63 154.78 1.12 % Of Sales - 4.65% 4.41% 0.05% Employee Cost - 183.88 143.67 73.54 % Of Sales - 4.42% 4.10% 2.98% Manufacturing Exp. - 193.30 149.07 224.15 % Of Sales - 4.65% 4.25% 9.09% General & Admin Exp. - 20.63 17.59 12.50 % Of Sales - 0.50% 0.50% 0.51% Selling & Distn. Exp. - 54.07 42.48 23.46 % Of Sales - 1.30% 1.21% 0.95% Miscellaneous Exp. - 14.20 6.78 4.85 % Of Sales - 0.34% 0.19% 0.20% EBITDA 294.68 311.40 268.77 144.40 EBITDA Margin 6.71% 7.49% 7.66% 5.86% Other Income 11.06 13.34 9.45 4.86 Interest 59.85 57.68 37.84 28.81 Depreciation 60.00 57.18 29.99 13.45 PBT 182.91 209.87 210.39 107.00 Tax 40.79 45.97 63.88 34.92 Tax Rate 22.30% 22.22% 30.38% 31.70% PAT 142.12 160.94 144.62 73.61 PAT before Minority Interest 142.12 160.94 146.37 75.24 Minority Interest 0.00 0.00 -1.75 -1.63 PAT Margin 3.24% 3.87% 4.12% 2.98% PAT Growth -7.79% 11.28% 96.47% EPS 9.08 10.28 9.23 4.70

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 1,313.30 1,183.37 354.06 282.51 223.01 159.97 132.11 105.66 80.39 70.40 Share Capital 78.28 78.28 63.73 9.10 9.10 2.97 4.12 4.12 3.84 3.84 Total Reserves 1,235.02 1,105.10 290.34 273.41 213.91 157.00 127.99 101.55 76.56 66.56 Non-Current Liabilities 141.42 137.94 298.33 205.99 131.98 119.77 72.92 49.41 67.11 67.85 Secured Loans 110.25 111.24 224.37 125.33 63.71 45.13 10.05 9.74 16.56 32.61 Unsecured Loans 4.50 10.76 64.55 71.75 59.01 65.79 54.41 31.09 41.63 21.47 Long Term Provisions 5.78 4.25 3.17 2.69 2.40 1.65 0.00 0.00 0.00 0.00 Current Liabilities 726.93 662.79 421.54 277.93 347.88 297.37 231.26 214.86 179.50 142.05 Trade Payables 294.36 222.38 58.15 12.72 20.56 17.31 3.79 0.15 1.42 0.98 Other Current Liabilities 86.65 27.81 48.75 31.05 30.98 28.46 25.08 32.01 26.94 21.35 Short Term Borrowings 344.33 411.51 288.95 211.56 275.27 235.23 196.15 163.95 140.86 113.24 Short Term Provisions 1.59 1.08 25.69 22.59 21.06 16.36 6.24 18.75 10.27 6.48 Total Liabilities 2,181.65 1,984.10 1,073.93 766.43 702.87 577.11 436.29 369.93 327.00 280.30 Net Block 651.46 507.25 141.64 115.51 115.58 105.64 99.40 85.74 82.63 83.19 Gross Block 740.12 551.40 168.48 140.48 131.44 113.14 144.83 124.56 115.13 110.03 Accumulated Depreciation 88.66 44.15 26.84 24.97 15.86 7.50 45.43 38.83 32.50 26.84 Non Current Assets 992.32 929.26 447.27 203.74 144.00 110.18 101.67 87.83 84.57 84.81 Capital Work in Progress 181.47 162.56 201.80 37.87 0.43 0.05 0.04 0.00 0.00 0.00 Non Current Investment 99.27 99.27 55.48 0.00 22.53 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 59.35 159.48 47.74 47.90 3.14 2.97 2.24 2.10 1.94 1.62 Other Non Current Assets 0.77 0.70 0.61 2.46 2.32 1.51 0.00 0.00 0.00 0.00 Current Assets 1,189.33 1,054.85 626.66 562.70 558.87 466.93 334.61 282.10 242.43 195.49 Current Investments 0.00 0.00 0.00 22.53 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 500.38 478.83 255.01 243.88 264.67 197.32 135.42 107.26 91.52 66.01 Sundry Debtors 560.97 444.80 272.70 252.38 248.82 206.72 170.90 145.78 131.41 103.01 Cash & Bank 6.57 5.33 4.14 0.84 0.44 0.68 0.35 0.28 0.12 0.16 Other Current Assets 121.41 21.82 13.64 0.61 44.95 62.22 27.95 28.78 19.39 26.31 Short Term Loans & Adv. 91.32 104.06 81.17 42.47 44.67 61.99 27.86 21.82 14.80 13.36 Net Current Assets 462.40 392.05 205.13 284.77 210.99 169.56 103.35 67.24 62.93 53.44 Total Assets 2,181.65 1,984.11 1,073.93 766.44 702.87 577.11 436.28 369.93 327.00 280.30

Description Mar 26 Mar 25 Mar 24
Shareholder's Funds 1,430.67 1,269.01 422.37 Share Capital 78.28 78.28 63.73 Total Reserves 1,352.39 1,190.73 358.64 Non-Current Liabilities 196.65 203.83 321.40 Secured Loans 120.45 125.70 239.57 Unsecured Loans 4.50 10.76 64.55 Long Term Provisions 8.96 6.94 5.11 Current Liabilities 899.54 694.90 510.53 Trade Payables 368.54 187.25 59.08 Other Current Liabilities 108.67 43.18 77.92 Short Term Borrowings 410.08 463.27 339.30 Short Term Provisions 12.26 1.19 34.23 Total Liabilities 2,526.86 2,167.74 1,293.07 Net Block 830.76 692.76 229.40 Gross Block 972.10 777.09 285.76 Accumulated Depreciation 141.33 84.33 56.37 Non Current Assets 1,061.01 898.28 491.83 Capital Work in Progress 213.65 178.00 211.86 Non Current Investment 1.23 1.17 1.08 Long Term Loans & Adv. 12.94 24.44 48.25 Other Non Current Assets 2.42 1.92 1.25 Current Assets 1,465.86 1,269.46 801.24 Current Investments 0.00 0.00 0.00 Inventories 707.85 638.51 313.62 Sundry Debtors 594.25 475.59 357.53 Cash & Bank 6.95 5.87 4.43 Other Current Assets 156.82 25.23 17.50 Short Term Loans & Adv. 125.84 124.26 108.16 Net Current Assets 566.32 574.57 290.71 Total Assets 2,526.87 2,167.74 1,293.07

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23
Cash From Operating Activity 217.60 -108.54 73.74 102.52 PBT 168.74 171.68 96.73 81.55 Adjustment 87.58 42.76 31.92 33.03 Changes in Working Capital -8.06 -278.91 -28.27 18.99 Cash after chg. in Working capital 248.26 -64.47 100.38 133.57 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -30.66 -44.07 -26.64 -31.05 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -106.54 -503.73 -228.82 -87.25 Net Fixed Assets -207.63 -343.68 -191.93 Net Investments 0.00 -43.79 -32.95 Others 101.09 -116.26 -3.94 Cash from Financing Activity -110.51 611.91 155.89 -15.00 Net Cash Inflow / Outflow 0.56 -0.36 0.81 0.27 Opening Cash & Equivalents 1.16 1.52 0.71 0.44 Closing Cash & Equivalent 1.72 1.16 1.52 0.71

Description Mar 26 Mar 25 Mar 24
Cash From Operating Activity 333.08 -153.30 -540.72 PBT 206.91 210.25 110.16 Adjustment 112.30 62.87 38.87 Changes in Working Capital 54.51 -366.05 -670.68 Cash after chg. in Working capital 373.72 -92.94 -521.65 Interest Paid 0.00 0.00 0.00 Tax Paid -40.64 -60.36 -19.07 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -223.01 -444.19 -495.93 Net Fixed Assets -207.63 -343.68 Net Investments 0.00 -43.79 Others -15.38 -56.72 Cash from Financing Activity -109.67 597.38 1,038.46 Net Cash Inflow / Outflow 0.40 -0.12 1.81 Opening Cash & Equivalents 1.70 1.81 0.00 Closing Cash & Equivalent 2.10 1.70 1.81

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09
Book Value (Rs.) 83.89 75.59 27.78 22.17 126.54 95.99 82.23 61.08 63.51 48.29 ROA 6.23% 8.19% 7.44% 8.16% 3.51% 3.12% 4.08% -4.81% 5.01% 5.33% ROE 10.39% 16.28% 21.50% 23.71% 15.03% 15.44% 20.76% -24.07% 21.45% 25.62% ROCE 12.23% 15.06% 14.68% 15.75% 12.04% 12.38% 13.63% 2.24% 14.08% 14.81% Fixed Asset Turnover 6.24 8.94 14.84 17.75 7.98 8.60 7.99 5.38 5.82 7.51 Receivable days 45.53 40.70 41.81 37.91 45.61 37.11 27.82 35.17 33.72 27.54 Inventory Days 44.33 41.62 39.73 38.46 31.29 31.56 36.98 46.01 37.62 40.78 Payable days 28.63 19.86 7.05 3.07 4.26 5.46 3.05 3.07 5.13 7.45 Cash Conversion Cycle 61.23 62.46 74.49 73.30 72.64 63.21 61.75 78.11 66.20 60.88 Total Debt/Equity 0.36 0.45 1.70 1.49 2.31 2.97 2.58 3.61 2.87 2.86 Interest Cover 4.71 6.74 4.82 4.39 1.86 1.72 1.70 0.35 1.90 1.62

Description Mar 26 Mar 25 Mar 24
Book Value (Rs.) 91.38 81.06 33.14 ROA 6.86% 8.46% 5.82% ROE 11.92% 17.31% 17.81% ROCE 13.71% 16.65% 12.59% Fixed Asset Turnover 4.76 6.60 8.63 Receivable days 46.93 43.35 52.89 Inventory Days 59.07 49.54 46.39 Payable days 31.81 16.50 10.88 Cash Conversion Cycle 74.19 76.39 88.40 Total Debt/Equity 0.39 0.48 1.61 Interest Cover 4.59 6.56 4.82

Top Investors:

invesco india elss tax saver fund

fair value traders private limited

kotak small cap fund

hdfc trustee company limited - hdfc infrastructure

hsbc mutual fund - hsbc infrastructure fund

Annual Reports:

News Update:

Bansal Wire Inds. - Quarterly Results
23rd Jul 2026, 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.

Feedback