Nifty

:

25227.35

Sensex

:

82327.05

-58.00 (-0.23%)
-173.77 (-0.21%)

Login

Nifty
Sensex

:
:

25227.35
82327.05

-58.00 (-0.23%)
-173.77 (-0.21%)

Bansal Wire Industries Ltd.

Steel & Iron Products

Rating :

66/99

BSE: 544209 | NSE: BANSALWIRE

Watchlist

NSE BSE

330.40

10-Oct-2025

Open
High
Low
Previous Close

333.95
333.95
328.5
331.20

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

78667
26036792.75
503.95
323.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

5,168.69
33.63
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

5,770.95
N/A
3.95

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
-
9.90

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
-
14.42

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
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: 11-10-2025)

Description 2024 2025 2026 2027
Adj EPS 9.73 10.68 15.36 16.87
P/E Ratio 33.96 30.94 21.51 19.59
Revenue 3507.17 4369.9 5460.92 6208.58
EBITDA 268.77 312.22 447.82 462.55
Net Income 144.62 164.76 233.32 289.07
ROA 8.24
P/B Ratio 4.08 3.61 3.11 2.72
ROE 16.28 12.35 15.55 15.2
FCFF -648.38 -158.9 -163.33 142.5
FCFF Yield -11.03 -2.7 -2.78 2.42
Net Debt 602.25 765.1 1054.35 1087.3
BVPS 81.06 91.44 106.35 121.4

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 907.96 676.61 34.19% 896.73 570.91 57.07% 929.26 562.12 65.31% 700.61 603.45 16.10%
Expenses 851.84 631.13 34.97% 838.77 539.93 55.35% 873.33 531.33 64.37% 653.77 567.01 15.30%
EBITDA 56.12 45.47 23.42% 57.96 30.98 87.09% 55.94 30.79 81.68% 46.83 36.44 28.51%
EBIDTM 6.18% 6.72% 6.46% 5.43% 6.02% 5.48% 6.68% 6.04%
Other Income 5.11 1.22 318.85% 4.40 0.76 478.95% 2.60 0.88 195.45% 5.05 1.63 209.82%
Interest 10.82 9.39 15.23% 10.95 6.64 64.91% 5.67 6.32 -10.28% 3.90 6.26 -37.70%
Depreciation 9.15 2.54 260.24% 7.53 3.02 149.34% 5.09 2.19 132.42% 2.74 2.50 9.60%
PBT 41.29 34.77 18.75% 43.89 22.09 98.69% 47.78 23.15 106.39% 45.24 32.44 39.46%
Tax 11.01 8.82 24.83% 13.88 2.21 528.05% 12.01 10.04 19.62% 11.81 14.29 -17.35%
PAT 30.28 25.96 16.64% 30.01 19.87 51.03% 35.77 13.11 172.85% 33.43 18.14 84.29%
PATM 3.33% 3.84% 3.35% 3.48% 3.85% 2.33% 4.77% 3.01%
EPS 1.93 1.66 16.27% 1.92 1.27 51.18% 2.28 0.84 171.43% 2.13 1.16 83.62%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 939.01 816.91 14.95% 940.20 708.62 32.68% 924.60 606.05 52.56% 825.45 603.45 36.79%
Expenses 867.17 755.99 14.71% 868.26 662.92 30.98% 852.59 570.12 49.55% 761.56 567.01 34.31%
EBITDA 71.83 60.92 17.91% 71.94 45.70 57.42% 72.01 35.93 100.42% 63.89 36.44 75.33%
EBIDTM 7.65% 7.46% 7.65% 6.45% 7.79% 5.93% 7.74% 6.04%
Other Income 2.62 1.32 98.48% 2.79 1.30 114.62% 1.12 0.88 27.27% 4.22 1.63 158.90%
Interest 12.05 12.19 -1.15% 13.21 9.45 39.79% 6.93 7.02 -1.28% 5.50 6.26 -12.14%
Depreciation 12.40 5.49 125.87% 10.73 5.76 86.28% 8.09 2.95 174.24% 5.67 2.50 126.80%
PBT 50.03 44.48 12.48% 50.79 31.76 59.92% 58.10 26.85 116.39% 56.87 32.44 75.31%
Tax 10.75 12.97 -17.12% 17.68 7.35 140.54% 16.43 11.52 42.62% 16.82 14.29 17.70%
PAT 39.28 31.51 24.66% 33.11 24.41 35.64% 41.68 15.33 171.89% 40.06 18.14 120.84%
PATM 4.18% 3.86% 3.52% 3.45% 4.51% 2.53% 4.85% 3.01%
EPS 2.51 2.37 5.91% 2.12 1.83 15.85% 2.66 1.16 129.31% 2.53 0.71 256.34%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 14 Mar 13 Mar 12 Mar 11 Mar 10 Mar 09 Mar 08
Net Sales 3,434.56 3,203.21 2,284.39 2,413.01 402.91 402.22 334.28 190.98 157.65 146.05 112.40 Net Sales Growth 42.33% 40.22% -5.33% 498.90% 0.17% 20.32% 75.03% 21.14% 7.94% 29.94% Cost Of Goods Sold 2,803.60 2,578.24 1,835.49 1,980.59 330.13 336.03 279.00 148.67 123.87 117.46 87.49 Gross Profit 630.96 624.97 448.90 432.42 72.79 66.20 55.27 42.31 33.79 28.59 24.92 GP Margin 18.37% 19.51% 19.65% 17.92% 18.07% 16.46% 16.53% 22.15% 21.43% 19.58% 22.17% Total Expenditure 3,217.71 2,997.00 2,159.85 2,307.86 384.70 385.29 318.72 188.32 148.40 138.78 106.96 Power & Fuel Cost - 91.21 71.06 71.17 22.37 16.31 12.67 10.50 6.80 5.88 6.04 % Of Sales - 2.85% 3.11% 2.95% 5.55% 4.05% 3.79% 5.50% 4.31% 4.03% 5.37% Employee Cost - 93.55 58.38 60.04 5.53 5.14 4.25 3.40 2.27 1.66 1.33 % Of Sales - 2.92% 2.56% 2.49% 1.37% 1.28% 1.27% 1.78% 1.44% 1.14% 1.18% Manufacturing Exp. - 182.68 160.18 168.02 23.81 24.63 19.19 13.81 13.06 12.19 10.47 % Of Sales - 5.70% 7.01% 6.96% 5.91% 6.12% 5.74% 7.23% 8.28% 8.35% 9.31% General & Admin Exp. - 12.74 10.53 7.00 1.20 1.65 1.59 10.42 0.91 0.99 0.80 % Of Sales - 0.40% 0.46% 0.29% 0.30% 0.41% 0.48% 5.46% 0.58% 0.68% 0.71% Selling & Distn. Exp. - 33.52 20.79 18.18 0.88 0.96 1.15 0.58 1.24 0.38 0.67 % Of Sales - 1.05% 0.91% 0.75% 0.22% 0.24% 0.34% 0.30% 0.79% 0.26% 0.60% Miscellaneous Exp. - 5.06 3.42 2.86 0.80 0.58 0.86 0.95 0.26 0.22 0.67 % Of Sales - 0.16% 0.15% 0.12% 0.20% 0.14% 0.26% 0.50% 0.16% 0.15% 0.14% EBITDA 216.85 206.21 124.54 105.15 18.21 16.93 15.56 2.66 9.25 7.27 5.44 EBITDA Margin 6.31% 6.44% 5.45% 4.36% 4.52% 4.21% 4.65% 1.39% 5.87% 4.98% 4.84% Other Income 17.16 13.27 4.31 9.56 1.63 0.21 0.12 0.79 0.19 0.71 0.22 Interest 31.34 29.91 25.30 24.04 9.53 8.84 8.18 5.20 4.48 4.40 2.85 Depreciation 24.51 17.90 9.97 9.11 2.16 1.92 1.76 1.60 0.91 0.83 0.57 PBT 178.20 171.67 93.58 81.55 8.16 6.38 5.74 -3.36 4.05 2.75 2.24 Tax 48.71 46.52 28.30 21.62 2.22 1.91 1.01 1.08 0.76 -0.15 0.90 Tax Rate 27.33% 27.10% 29.26% 26.51% 27.21% 29.94% 17.60% -32.14% 18.77% -5.45% 40.18% PAT 129.49 125.16 68.42 59.93 5.94 4.47 4.73 -4.44 3.29 2.89 1.34 PAT before Minority Interest 129.49 125.16 68.42 59.93 5.94 4.47 4.73 -4.44 3.29 2.89 1.34 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 3.77% 3.91% 3.00% 2.48% 1.47% 1.11% 1.41% -2.32% 2.09% 1.98% 1.19% PAT Growth 67.99% 82.93% 14.17% 908.92% 32.89% -5.50% - - 13.84% 115.67% EPS 8.27 7.99 4.37 3.83 0.38 0.29 0.30 -0.28 0.21 0.18 0.09

Description TTM Mar 25 Mar 24
Net Sales 3,629.26 3,507.17 2,466.03 Net Sales Growth 32.70% 42.22% Cost Of Goods Sold 2,814.99 2,724.02 1,981.99 Gross Profit 814.27 783.15 484.03 GP Margin 22.44% 22.33% 19.63% Total Expenditure 3,349.58 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. - 303.15 224.15 % Of Sales - 8.64% 9.09% General & Admin Exp. - 16.28 12.50 % Of Sales - 0.46% 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 279.67 268.77 144.40 EBITDA Margin 7.71% 7.66% 5.86% Other Income 10.75 9.45 4.86 Interest 37.69 37.84 28.81 Depreciation 36.89 29.99 13.45 PBT 215.79 210.39 107.00 Tax 61.68 63.88 34.92 Tax Rate 28.58% 30.38% 31.70% PAT 154.13 144.62 73.61 PAT before Minority Interest 153.71 146.37 75.24 Minority Interest -0.42 -1.75 -1.63 PAT Margin 4.25% 4.12% 2.98% PAT Growth 72.42% 96.47% EPS 9.84 9.23 4.70

Results Balance Sheet

Standalone Figures in Rs. Crores /

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
Shareholder's Funds 1,183.37 354.06 282.51 47.92 42.94 41.59 25.64 18.83 14.64 11.75 Share Capital 78.28 63.73 9.10 3.79 3.25 3.25 3.09 2.83 2.64 2.64 Total Reserves 1,105.10 290.34 273.41 44.14 27.91 23.45 15.80 15.20 10.20 7.31 Non-Current Liabilities 137.94 298.33 205.99 48.42 38.12 21.60 27.41 52.42 37.42 35.42 Secured Loans 111.24 224.37 125.33 30.45 18.22 9.20 11.77 40.93 28.83 29.22 Unsecured Loans 10.76 64.55 71.75 13.04 9.15 9.47 13.58 10.53 7.62 4.69 Long Term Provisions 4.25 3.17 2.69 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Liabilities 663.41 421.54 277.93 80.07 81.69 60.17 55.47 4.84 3.40 5.95 Trade Payables 222.38 58.15 12.72 1.73 7.26 4.39 0.97 2.08 2.10 3.59 Other Current Liabilities 28.43 48.75 31.05 12.71 10.61 10.46 14.79 1.10 0.43 1.79 Short Term Borrowings 411.51 288.95 211.56 61.10 60.93 43.70 38.62 0.00 0.00 0.00 Short Term Provisions 1.08 25.69 22.59 4.53 2.90 1.62 1.08 1.66 0.88 0.57 Total Liabilities 1,984.72 1,073.93 766.43 176.41 162.75 123.36 108.52 76.09 55.46 53.12 Net Block 507.25 141.64 115.51 49.14 46.46 43.02 38.20 33.47 18.54 18.51 Gross Block 551.40 168.48 140.48 60.63 55.79 50.44 43.96 37.66 22.54 22.06 Accumulated Depreciation 44.15 26.84 24.97 11.49 9.33 7.42 5.76 4.20 3.99 3.55 Non Current Assets 929.34 447.27 203.74 68.65 54.94 43.53 38.90 33.47 18.54 18.51 Capital Work in Progress 162.56 201.80 37.87 18.78 7.71 0.00 0.03 0.00 0.00 0.00 Non Current Investment 99.27 55.48 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 159.48 47.74 47.90 0.72 0.77 0.51 0.63 0.00 0.00 0.00 Other Non Current Assets 0.77 0.61 2.46 0.00 0.00 0.00 0.04 0.00 0.00 0.00 Current Assets 1,055.39 626.66 562.70 107.77 107.81 79.84 69.62 42.56 36.83 34.49 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 41.10 38.51 40.50 35.88 19.52 16.59 20.82 Sundry Debtors 445.42 272.70 252.38 55.01 61.05 31.87 25.59 16.76 15.60 9.66 Cash & Bank 5.26 4.14 0.84 0.21 0.30 0.66 0.63 0.38 0.46 0.31 Other Current Assets 125.88 13.64 0.61 2.73 7.95 6.80 7.52 5.89 4.18 3.69 Short Term Loans & Adv. 104.06 81.17 42.47 8.72 5.73 3.46 2.86 5.88 4.16 3.68 Net Current Assets 391.98 205.13 284.77 27.70 26.12 19.66 14.15 37.71 33.42 28.54 Total Assets 1,984.73 1,073.93 766.44 176.42 162.75 123.37 108.52 76.10 55.47 53.12

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 Mar 14 Mar 13 Mar 12 Mar 11
Cash From Operating Activity -106.20 73.74 102.52 10.02 -1.25 2.96 -16.18 PBT 171.68 96.73 81.55 8.16 6.38 5.74 -3.36 Adjustment 45.10 31.92 33.03 11.68 10.77 10.01 6.81 Changes in Working Capital -279.12 -28.27 18.99 -8.19 -17.11 -12.26 -19.66 Cash after chg. in Working capital -62.33 100.38 133.57 11.65 0.03 3.49 -16.21 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -43.87 -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 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -503.73 -228.82 -87.25 -15.93 -12.96 -6.64 -6.36 Net Fixed Assets -343.68 -191.93 -98.94 -15.91 -13.06 -6.45 Net Investments -43.79 -32.95 -22.53 0.00 0.00 0.00 Others -116.26 -3.94 34.22 -0.02 0.10 -0.19 Cash from Financing Activity 609.56 155.89 -15.00 5.81 13.96 3.66 22.78 Net Cash Inflow / Outflow -0.36 0.81 0.27 -0.10 -0.25 -0.01 0.24 Opening Cash & Equivalents 1.52 0.71 0.44 0.19 0.44 0.45 0.21 Closing Cash & Equivalent 1.16 1.52 0.71 0.09 0.19 0.44 0.45

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:

kotak mahindra trustee co ltd a/c kotak business c

invesco india flexi cap fund

hsbc infrastructure fund

hdfc mutual fund - hdfc defence fund

Annual Reports:

News Update:

Bansal Wire Inds. - Quarterly Results
21st Jul 2025, 16:56 PM

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