Nifty

:

23815.85

Sensex

:

76015.28

-360.30 (-1.49%)
-1312.91 (-1.70%)

Login

Nifty
Sensex

:
:

23815.85
76015.28

-360.30 (-1.49%)
-1312.91 (-1.70%)

Bansal Wire Industries Ltd.

Steel & Iron Products

Rating :

66/99

BSE: 544209 | NSE: BANSALWIRE

Watchlist

NSE BSE

316.65

11-May-2026

Open
High
Low
Previous Close

323.9
323.9
310.2
319.10

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

810821
257723806.35
434.3
222.5

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

4,969.09
30.88
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,431.68
N/A
3.47

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

17.83
16.74
9.90

EBITDA CAGR (%)

10 Years
5 Years
3 Years

21.65
20.36
14.42

PAT CAGR (%)

10 Years
5 Years
3 Years

34.01
25.33
27.82

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: 09-05-2026)

Description 2024 2025 2026 2027
Adj EPS 9.73 10.63 13.03 16.56
P/E Ratio 32.54 29.79 24.30 19.12
Revenue 3507.17 4199.7 5001.03 5869.33
EBITDA 268.77 319.17 374.47 463.17
Net Income 144.62 166.73 204.15 259.12
ROA 8.43
P/B Ratio 3.91 3.45 3.03 2.62
ROE 17.1 12.07 12.77 14.53
FCFF -648.38 116.27 106.55 93.9
FCFF Yield -11.94 2.14 1.96 1.73
Net Debt 602.25 617.05 605 754.05
BVPS 81.06 91.7 104.43 120.95

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 1,108.05 896.73 23.57% 984.13 929.26 5.90% 1,010.65 700.61 44.25% 907.96 676.61 34.19%
Expenses 1,047.94 841.11 24.59% 917.73 873.33 5.08% 951.11 653.77 45.48% 851.84 631.13 34.97%
EBITDA 60.11 55.62 8.07% 66.40 55.94 18.70% 59.54 46.83 27.14% 56.12 45.47 23.42%
EBIDTM 5.43% 6.20% 6.75% 6.02% 5.89% 6.68% 6.18% 6.72%
Other Income 4.70 4.40 6.82% 2.78 2.60 6.92% 5.67 5.05 12.28% 5.11 1.22 318.85%
Interest 10.10 8.60 17.44% 11.47 5.67 102.29% 11.82 3.90 203.08% 10.82 9.39 15.23%
Depreciation 12.20 7.53 62.02% 11.63 5.09 128.49% 11.60 2.74 323.36% 9.15 2.54 260.24%
PBT 41.14 43.89 -6.27% 44.53 47.78 -6.80% 41.79 45.24 -7.63% 41.29 34.77 18.75%
Tax 7.51 13.88 -45.89% 10.49 12.01 -12.66% 9.98 11.81 -15.50% 11.01 8.82 24.83%
PAT 33.62 30.01 12.03% 34.04 35.77 -4.84% 31.81 33.43 -4.85% 30.28 25.96 16.64%
PATM 3.03% 3.35% 3.46% 3.85% 3.15% 4.77% 3.33% 3.84%
EPS 2.15 1.92 11.98% 2.17 2.28 -4.82% 2.03 2.13 -4.69% 1.93 1.66 16.27%

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 1,136.36 940.20 20.86% 1,029.02 924.60 11.29% 1,055.40 825.45 27.86% 939.01 816.91 14.95%
Expenses 1,059.92 870.60 21.75% 943.93 852.59 10.71% 978.63 761.56 28.50% 867.17 755.99 14.71%
EBITDA 76.44 69.59 9.84% 85.10 72.01 18.18% 76.78 63.89 20.18% 71.83 60.92 17.91%
EBIDTM 6.73% 7.40% 8.27% 7.79% 7.27% 7.74% 7.65% 7.46%
Other Income 4.00 2.79 43.37% 1.90 1.12 69.64% 4.81 4.22 13.98% 2.62 1.32 98.48%
Interest 14.04 10.86 29.28% 14.62 6.93 110.97% 15.73 5.50 186.00% 12.05 12.19 -1.15%
Depreciation 14.98 10.73 39.61% 14.93 8.09 84.55% 14.88 5.67 162.43% 12.40 5.49 125.87%
PBT 49.98 50.79 -1.59% 55.91 58.10 -3.77% 50.98 56.87 -10.36% 50.03 44.48 12.48%
Tax 9.91 17.68 -43.95% 12.64 16.43 -23.07% 12.66 16.82 -24.73% 10.75 12.97 -17.12%
PAT 40.07 33.11 21.02% 43.27 41.68 3.81% 38.32 40.06 -4.34% 39.28 31.51 24.66%
PATM 3.53% 3.52% 4.21% 4.51% 3.63% 4.85% 4.18% 3.86%
EPS 2.56 2.12 20.75% 2.76 2.66 3.76% 2.45 2.53 -3.16% 2.51 2.37 5.91%

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 4,010.79 3,203.21 2,284.39 2,413.01 2,198.36 1,477.09 1,402.74 1,369.55 978.00 677.94 620.66 Net Sales Growth 25.21% 40.22% -5.33% 9.76% 48.83% 5.30% 2.42% 40.04% 44.26% 9.23% Cost Of Goods Sold 3,294.40 2,578.24 1,835.49 1,980.59 1,760.90 1,103.15 1,105.32 1,105.53 799.55 541.03 498.06 Gross Profit 716.39 624.97 448.90 432.42 437.46 373.93 297.42 264.03 178.45 136.92 122.60 GP Margin 17.86% 19.51% 19.65% 17.92% 19.90% 25.32% 21.20% 19.28% 18.25% 20.20% 19.75% Total Expenditure 3,768.62 2,997.00 2,159.85 2,307.86 2,091.93 1,395.44 1,339.00 1,321.93 939.49 645.07 591.60 Power & Fuel Cost - 91.21 71.06 71.17 62.30 43.86 47.28 41.35 42.35 36.88 34.42 % Of Sales - 2.85% 3.11% 2.95% 2.83% 2.97% 3.37% 3.02% 4.33% 5.44% 5.55% Employee Cost - 93.55 58.38 60.04 46.55 40.24 42.69 37.96 30.31 14.93 10.34 % Of Sales - 2.92% 2.56% 2.49% 2.12% 2.72% 3.04% 2.77% 3.10% 2.20% 1.67% Manufacturing Exp. - 181.45 160.18 168.02 195.63 188.62 121.93 72.30 50.61 44.54 41.70 % Of Sales - 5.66% 7.01% 6.96% 8.90% 12.77% 8.69% 5.28% 5.17% 6.57% 6.72% General & Admin Exp. - 13.97 10.53 7.00 5.88 4.72 7.08 9.69 7.97 2.99 2.11 % Of Sales - 0.44% 0.46% 0.29% 0.27% 0.32% 0.50% 0.71% 0.81% 0.44% 0.34% Selling & Distn. Exp. - 33.52 20.79 18.18 17.05 13.82 13.37 10.66 4.63 2.70 1.75 % Of Sales - 1.05% 0.91% 0.75% 0.78% 0.94% 0.95% 0.78% 0.47% 0.40% 0.28% Miscellaneous Exp. - 5.06 3.42 2.86 3.62 1.02 1.33 44.44 4.06 2.01 1.75 % Of Sales - 0.16% 0.15% 0.12% 0.16% 0.07% 0.09% 3.24% 0.42% 0.30% 0.52% EBITDA 242.17 206.21 124.54 105.15 106.43 81.65 63.74 47.62 38.51 32.87 29.06 EBITDA Margin 6.04% 6.44% 5.45% 4.36% 4.84% 5.53% 4.54% 3.48% 3.94% 4.85% 4.68% Other Income 18.26 13.27 4.31 9.56 6.71 3.33 2.54 4.15 0.73 0.41 1.13 Interest 44.21 29.91 25.30 24.04 26.58 21.09 21.93 20.11 17.79 15.48 14.37 Depreciation 44.58 17.90 9.97 9.11 8.44 7.57 6.74 6.33 5.74 6.26 5.80 PBT 168.75 171.67 93.58 81.55 78.13 56.31 37.61 25.33 15.71 11.53 10.02 Tax 38.99 46.52 28.30 21.62 20.84 15.85 11.12 9.18 5.71 4.10 3.32 Tax Rate 23.11% 27.10% 29.26% 26.51% 26.67% 28.14% 29.59% 33.44% 36.35% 35.56% 33.13% PAT 129.75 125.16 68.42 59.93 57.29 40.47 26.46 18.27 10.00 7.43 6.70 PAT before Minority Interest 129.75 125.16 68.42 59.93 57.29 40.47 26.46 18.27 10.00 7.43 6.70 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 3.24% 3.91% 3.00% 2.48% 2.61% 2.74% 1.89% 1.33% 1.02% 1.10% 1.08% PAT Growth 3.66% 82.93% 14.17% 4.61% 41.56% 52.95% 44.83% 82.70% 34.59% 10.90% EPS 8.29 7.99 4.37 3.83 3.66 2.58 1.69 1.17 0.64 0.47 0.43

Description TTM Mar 25 Mar 24
Net Sales 4,159.79 3,507.17 2,466.03 Net Sales Growth 18.61% 42.22% Cost Of Goods Sold 3,188.68 2,724.02 1,981.99 Gross Profit 971.11 783.15 484.03 GP Margin 23.35% 22.33% 19.63% Total Expenditure 3,849.65 3,238.40 2,321.63 Power & Fuel Cost - 1.74 1.12 % Of Sales - 0.05% 0.05% Employee Cost - 143.67 73.54 % Of Sales - 4.10% 2.98% Manufacturing Exp. - 301.92 224.15 % Of Sales - 8.61% 9.09% General & Admin Exp. - 17.51 12.50 % Of Sales - 0.50% 0.51% Selling & Distn. Exp. - 42.06 23.46 % Of Sales - 1.20% 0.95% Miscellaneous Exp. - 7.48 4.85 % Of Sales - 0.21% 0.20% EBITDA 310.15 268.77 144.40 EBITDA Margin 7.46% 7.66% 5.86% Other Income 13.33 9.45 4.86 Interest 56.44 37.84 28.81 Depreciation 57.19 29.99 13.45 PBT 206.90 210.39 107.00 Tax 45.96 63.88 34.92 Tax Rate 22.21% 30.38% 31.70% PAT 160.94 144.62 73.61 PAT before Minority Interest 160.94 146.37 75.24 Minority Interest 0.00 -1.75 -1.63 PAT Margin 3.87% 4.12% 2.98% PAT Growth 9.96% 96.47% EPS 10.28 9.23 4.70

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 1,183.37 354.06 282.51 223.01 159.97 132.11 105.66 80.39 70.40 62.97 Share Capital 78.28 63.73 9.10 9.10 2.97 4.12 4.12 3.84 3.84 3.84 Total Reserves 1,105.10 290.34 273.41 213.91 157.00 127.99 101.55 76.56 66.56 59.13 Non-Current Liabilities 137.94 298.33 205.99 131.98 119.77 72.92 49.41 67.11 67.85 65.52 Secured Loans 111.24 224.37 125.33 63.71 45.13 10.05 9.74 16.56 32.61 30.89 Unsecured Loans 10.76 64.55 71.75 59.01 65.79 54.41 31.09 41.63 21.47 16.14 Long Term Provisions 4.25 3.17 2.69 2.40 1.65 0.00 0.00 0.00 0.00 0.00 Current Liabilities 663.41 421.54 277.93 347.88 297.37 231.26 214.86 179.50 142.05 126.61 Trade Payables 222.38 58.15 12.72 20.56 17.31 3.79 0.15 1.42 0.98 6.28 Other Current Liabilities 28.43 48.75 31.05 30.98 28.46 25.08 32.01 26.94 21.35 16.23 Short Term Borrowings 411.51 288.95 211.56 275.27 235.23 196.15 163.95 140.86 113.24 97.18 Short Term Provisions 1.08 25.69 22.59 21.06 16.36 6.24 18.75 10.27 6.48 6.92 Total Liabilities 1,984.72 1,073.93 766.43 702.87 577.11 436.29 369.93 327.00 280.30 255.10 Net Block 507.25 141.64 115.51 115.58 105.64 99.40 85.74 82.63 83.19 84.30 Gross Block 551.40 168.48 140.48 131.44 113.14 144.83 124.56 115.13 110.03 106.27 Accumulated Depreciation 44.15 26.84 24.97 15.86 7.50 45.43 38.83 32.50 26.84 21.97 Non Current Assets 929.34 447.27 203.74 144.00 110.18 101.67 87.83 84.57 84.81 87.06 Capital Work in Progress 162.56 201.80 37.87 0.43 0.05 0.04 0.00 0.00 0.00 1.39 Non Current Investment 99.27 55.48 0.00 22.53 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 159.48 47.74 47.90 3.14 2.97 2.24 2.10 1.94 1.62 1.36 Other Non Current Assets 0.77 0.61 2.46 2.32 1.51 0.00 0.00 0.00 0.00 0.00 Current Assets 1,055.39 626.66 562.70 558.87 466.93 334.61 282.10 242.43 195.49 168.04 Current Investments 0.00 0.00 22.53 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 478.83 255.01 243.88 264.67 197.32 135.42 107.26 91.52 66.01 50.03 Sundry Debtors 445.42 272.70 252.38 248.82 206.72 170.90 145.78 131.41 103.01 97.19 Cash & Bank 5.26 4.14 0.84 0.44 0.68 0.35 0.28 0.12 0.16 0.59 Other Current Assets 125.88 13.64 0.61 0.28 62.22 27.95 28.78 19.39 26.31 20.23 Short Term Loans & Adv. 104.06 81.17 42.47 44.67 61.99 27.86 21.82 14.80 13.36 12.26 Net Current Assets 391.98 205.13 284.77 210.99 169.56 103.35 67.24 62.93 53.44 41.43 Total Assets 1,984.73 1,073.93 766.44 702.87 577.11 436.28 369.93 327.00 280.30 255.10

Description Mar 25 Mar 24
Shareholder's Funds 1,269.01 422.37 Share Capital 78.28 63.73 Total Reserves 1,190.73 358.64 Non-Current Liabilities 203.83 321.40 Secured Loans 125.70 239.57 Unsecured Loans 10.76 64.55 Long Term Provisions 6.94 5.11 Current Liabilities 695.51 510.53 Trade Payables 187.25 59.08 Other Current Liabilities 43.80 77.92 Short Term Borrowings 463.27 339.30 Short Term Provisions 1.19 34.23 Total Liabilities 2,168.35 1,293.07 Net Block 692.76 229.40 Gross Block 777.64 285.76 Accumulated Depreciation 84.88 56.37 Non Current Assets 898.36 491.83 Capital Work in Progress 178.00 211.86 Non Current Investment 1.17 1.08 Long Term Loans & Adv. 24.44 48.25 Other Non Current Assets 2.00 1.25 Current Assets 1,270.01 801.24 Current Investments 0.00 0.00 Inventories 638.51 313.62 Sundry Debtors 476.20 357.53 Cash & Bank 5.79 4.43 Other Current Assets 149.49 17.50 Short Term Loans & Adv. 124.26 108.16 Net Current Assets 574.49 290.71 Total Assets 2,168.37 1,293.07

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23
Cash From Operating Activity -106.20 73.74 102.52 PBT 171.68 96.73 81.55 Adjustment 45.10 31.92 33.03 Changes in Working Capital -279.12 -28.27 18.99 Cash after chg. in Working capital -62.33 100.38 133.57 Interest Paid 0.00 0.00 0.00 Tax Paid -43.87 -26.64 -31.05 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -503.73 -228.82 -87.25 Net Fixed Assets -343.68 -191.93 Net Investments -43.79 -32.95 Others -116.26 -3.94 Cash from Financing Activity 609.56 155.89 -15.00 Net Cash Inflow / Outflow -0.36 0.81 0.27 Opening Cash & Equivalents 1.52 0.71 0.44 Closing Cash & Equivalent 1.16 1.52 0.71

Description Mar 25 Mar 24
Cash From Operating Activity -150.96 -540.72 PBT 210.25 110.16 Adjustment 65.21 38.87 Changes in Working Capital -366.06 -670.68 Cash after chg. in Working capital -90.59 -521.65 Interest Paid 0.00 0.00 Tax Paid -60.37 -19.07 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -444.19 -495.93 Net Fixed Assets -343.68 Net Investments -43.79 Others -56.72 Cash from Financing Activity 595.03 1,038.46 Net Cash Inflow / Outflow -0.12 1.81 Opening Cash & Equivalents 1.81 0.00 Closing Cash & Equivalent 1.70 1.81

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08
Book Value (Rs.) 75.59 27.78 22.17 126.54 95.99 82.23 61.08 63.51 48.29 37.26 ROA 8.18% 7.44% 8.16% 3.51% 3.12% 4.08% -4.81% 5.01% 5.33% 2.91% ROE 16.28% 21.50% 23.71% 15.03% 15.44% 20.76% -24.07% 21.45% 25.62% 15.59% ROCE 15.06% 14.68% 15.75% 12.04% 12.38% 13.63% 2.24% 14.08% 14.81% 12.99% Fixed Asset Turnover 8.94 14.84 17.75 7.98 8.60 7.99 5.38 5.82 7.51 8.19 Receivable days 40.73 41.81 37.91 45.61 37.11 27.82 35.17 33.72 27.54 25.19 Inventory Days 41.62 39.73 38.46 31.29 31.56 36.98 46.01 37.62 40.78 54.54 Payable days 19.86 7.05 3.07 4.26 5.46 3.05 3.07 5.13 7.45 6.19 Cash Conversion Cycle 62.50 74.49 73.30 72.64 63.21 61.75 78.11 66.20 60.88 73.54 Total Debt/Equity 0.45 1.70 1.49 2.31 2.97 2.58 3.61 2.87 2.86 3.45 Interest Cover 6.74 4.82 4.39 1.86 1.72 1.70 0.35 1.90 1.62 1.78

Description Mar 25 Mar 24
Book Value (Rs.) 81.06 33.14 ROA 8.46% 5.82% ROE 17.31% 17.81% ROCE 16.65% 12.59% Fixed Asset Turnover 6.60 8.63 Receivable days 43.37 52.89 Inventory Days 49.53 46.39 Payable days 16.50 10.88 Cash Conversion Cycle 76.39 88.40 Total Debt/Equity 0.48 1.61 Interest Cover 6.56 4.82

Top Investors:

invesco india equity savings fund

kotak small cap fund

hsbc mutual fund - hsbc infrastructure fund

hdfc mutual fund - hdfc manufacturing fund

Annual Reports:

News Update:

Bansal Wire Inds. - Quarterly Results
30th Apr 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