Nifty
:
25898.55
Sensex
:
84818.13
140.55 (0.55%)
426.86 (0.51%)
Nifty
Sensex
:
:
25898.55
84818.13
140.55 (0.55%)
426.86 (0.51%)

Bharat Rasayan Ltd.

Pesticides & Agrochemicals

Rating :
56/99

BSE: 590021 | NSE: BHARATRAS

NSE BSE
2475.00
11-Dec-2025
  • Open
  • High
  • Low
  • Previous Close
  •  2512.5
  •  2512.5
  •  2462.5
  •  2475.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11185
  •  110917470
  •  3000
  •  2199.63

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,115.38
  • 30.90
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 16,504.39
  • 0.02%
  • 3.44

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 7.70%
  • 11.30%
  • FII
  • DII
  • Others
  • 0.46%
  • 2.40%
  • 3.15%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.92
  • 1.45
  • -1.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.98
  • -6.13
  • -2.37

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.95
  • -3.04
  • 4.19

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.84
  • 31.27
  • 32.46

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.29
  • 5.24
  • 4.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.46
  • 21.73
  • 23.04

Earnings Forecasts:

(Updated: 06-12-2025)
Description
2024
2025
2026
2027
Adj EPS
339.14
P/E Ratio
7.30
Revenue
1173
EBITDA
174.88
Net Income
140.92
ROA
10.82
P/B Ratio
0.91
ROE
13.31
FCFF
132.03
FCFF Yield
3.2
Net Debt
-200.57
BVPS
2719.44

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
285.96
327.87
-12.78%
377.40
282.20
33.73%
306.53
309.62
-1.00%
256.40
232.94
10.07%
Expenses
252.89
273.08
-7.39%
304.23
244.07
24.65%
266.34
240.32
10.83%
214.63
205.04
4.68%
EBITDA
33.07
54.79
-39.64%
73.17
38.13
91.90%
40.19
69.30
-42.01%
41.77
27.90
49.71%
EBIDTM
11.56%
16.71%
19.39%
13.51%
13.11%
22.38%
16.29%
11.98%
Other Income
9.05
6.84
32.31%
7.10
5.89
20.54%
6.11
10.98
-44.35%
7.18
3.55
102.25%
Interest
1.09
1.38
-21.01%
1.18
0.97
21.65%
1.21
1.07
13.08%
1.16
1.17
-0.85%
Depreciation
6.47
6.43
0.62%
6.39
6.35
0.63%
7.19
6.38
12.70%
7.02
6.63
5.88%
PBT
34.56
53.82
-35.79%
57.92
36.70
57.82%
37.90
72.86
-47.98%
40.77
23.64
72.46%
Tax
8.40
13.67
-38.55%
14.26
9.90
44.04%
9.44
16.95
-44.31%
11.08
6.36
74.21%
PAT
26.16
40.15
-34.84%
43.66
26.80
62.91%
28.46
55.91
-49.10%
29.69
17.28
71.82%
PATM
9.15%
12.25%
11.57%
9.50%
9.28%
18.06%
11.58%
7.42%
EPS
67.10
77.35
-13.25%
95.45
103.78
-8.03%
60.48
161.52
-62.56%
97.55
36.85
164.72%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,226.29
1,173.00
1,044.63
1,234.34
1,300.97
1,091.78
1,215.05
992.18
Net Sales Growth
6.39%
12.29%
-15.37%
-5.12%
19.16%
-10.15%
22.46%
 
Cost Of Goods Sold
806.55
776.96
721.03
839.06
842.64
683.98
839.14
683.64
Gross Profit
419.74
396.04
323.60
395.28
458.33
407.79
375.91
308.54
GP Margin
34.23%
33.76%
30.98%
32.02%
35.23%
37.35%
30.94%
31.10%
Total Expenditure
1,038.09
997.95
926.94
1,036.99
1,049.41
851.57
985.08
804.70
Power & Fuel Cost
-
36.83
28.17
29.31
34.59
29.89
25.20
19.98
% Of Sales
-
3.14%
2.70%
2.37%
2.66%
2.74%
2.07%
2.01%
Employee Cost
-
83.66
72.62
66.56
65.15
56.28
46.36
40.10
% Of Sales
-
7.13%
6.95%
5.39%
5.01%
5.15%
3.82%
4.04%
Manufacturing Exp.
-
42.66
35.75
41.82
37.11
26.21
24.22
19.87
% Of Sales
-
3.64%
3.42%
3.39%
2.85%
2.40%
1.99%
2.00%
General & Admin Exp.
-
43.70
56.78
46.65
53.65
48.00
40.19
30.25
% Of Sales
-
3.73%
5.44%
3.78%
4.12%
4.40%
3.31%
3.05%
Selling & Distn. Exp.
-
10.43
8.29
8.96
12.42
7.21
9.98
10.86
% Of Sales
-
0.89%
0.79%
0.73%
0.95%
0.66%
0.82%
1.09%
Miscellaneous Exp.
-
3.71
4.30
4.63
3.84
0.00
0.00
0.00
% Of Sales
-
0.32%
0.41%
0.38%
0.30%
0%
0%
0%
EBITDA
188.20
175.05
117.69
197.35
251.56
240.21
229.97
187.48
EBITDA Margin
15.35%
14.92%
11.27%
15.99%
19.34%
22.00%
18.93%
18.90%
Other Income
29.44
26.02
20.90
19.34
15.64
7.18
16.82
2.63
Interest
4.64
4.90
3.38
6.09
7.34
4.41
16.44
16.31
Depreciation
27.07
26.99
25.79
26.03
24.94
25.76
21.94
16.89
PBT
171.15
169.19
109.41
184.57
234.92
217.21
208.41
156.90
Tax
43.18
44.09
27.81
49.40
57.69
51.48
47.55
43.61
Tax Rate
25.23%
26.06%
25.42%
27.41%
24.57%
23.84%
23.17%
28.11%
PAT
127.97
140.92
95.51
124.61
175.98
164.47
157.64
111.52
PAT before Minority Interest
127.97
140.92
95.51
124.61
175.98
164.47
157.64
111.52
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.44%
12.01%
9.14%
10.10%
13.53%
15.06%
12.97%
11.24%
PAT Growth
-8.68%
47.54%
-23.35%
-29.19%
7.00%
4.33%
41.36%
 
EPS
304.69
335.52
227.40
296.69
419.00
391.60
375.33
265.52

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
1,130.00
987.88
893.31
770.02
727.29
564.12
408.81
Share Capital
4.16
4.16
4.16
4.16
4.25
4.25
4.25
Total Reserves
1,125.84
983.73
889.15
765.86
723.04
559.87
404.56
Non-Current Liabilities
17.27
12.52
9.80
11.14
10.27
34.32
53.83
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
1.00
0.00
22.00
40.00
Long Term Provisions
2.00
1.60
1.39
1.29
1.25
1.89
0.89
Current Liabilities
261.70
197.35
172.54
308.66
170.34
153.44
293.06
Trade Payables
142.12
72.83
74.81
68.16
61.19
39.24
44.57
Other Current Liabilities
32.11
43.28
65.22
60.43
44.42
39.44
36.99
Short Term Borrowings
85.22
80.47
27.94
172.61
58.45
71.86
206.99
Short Term Provisions
2.26
0.76
4.57
7.46
6.28
2.90
4.51
Total Liabilities
1,408.97
1,197.75
1,075.65
1,089.82
907.90
751.88
755.70
Net Block
229.50
230.22
224.56
227.87
190.89
203.25
150.14
Gross Block
503.76
479.95
448.73
426.69
365.10
351.69
275.76
Accumulated Depreciation
274.26
249.72
224.17
198.82
174.21
148.45
125.62
Non Current Assets
315.32
290.54
282.79
288.85
257.50
233.32
192.10
Capital Work in Progress
15.26
6.11
10.62
11.23
17.72
17.88
35.37
Non Current Investment
68.38
50.85
37.02
43.35
44.50
9.09
0.09
Long Term Loans & Adv.
2.17
3.35
10.58
6.40
4.40
3.10
6.50
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
1,093.66
907.21
792.85
800.97
650.39
518.56
563.60
Current Investments
230.10
92.20
30.01
0.00
105.92
0.00
0.00
Inventories
290.36
266.64
323.11
277.20
168.56
160.33
210.22
Sundry Debtors
419.23
393.66
325.04
463.72
295.59
250.59
279.09
Cash & Bank
55.69
48.62
33.63
6.28
32.88
51.17
9.42
Other Current Assets
98.28
63.40
8.66
3.21
47.45
56.47
64.88
Short Term Loans & Adv.
37.95
42.68
72.40
50.57
21.80
34.90
29.78
Net Current Assets
831.95
709.86
620.32
492.31
480.05
365.13
270.54
Total Assets
1,408.98
1,197.75
1,075.64
1,089.82
907.89
751.88
755.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
172.01
41.08
213.35
-65.46
170.19
262.58
-52.32
PBT
185.01
123.32
174.01
233.68
215.35
205.20
155.13
Adjustment
6.71
0.63
19.38
19.58
23.80
20.80
30.58
Changes in Working Capital
18.00
-54.32
70.47
-260.92
-18.17
88.62
-194.52
Cash after chg. in Working capital
209.72
69.63
263.87
-7.66
220.98
314.62
-8.81
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-37.71
-28.55
-50.52
-57.80
-50.79
-52.03
-43.50
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
-156.94
-89.70
-60.55
51.14
-152.54
-68.01
-47.57
Net Fixed Assets
-32.96
-26.71
-21.43
-55.10
-13.25
-58.44
Net Investments
-137.90
-62.19
-29.92
105.92
-141.92
-9.00
Others
13.92
-0.80
-9.20
0.32
2.63
-0.57
Cash from Financing Activity
-0.59
48.96
-152.11
-24.79
-39.73
-169.33
102.46
Net Cash Inflow / Outflow
14.49
0.33
0.69
-39.10
-22.07
25.25
2.58
Opening Cash & Equivalents
32.43
18.58
0.33
26.63
45.56
5.51
1.23
Closing Cash & Equivalent
55.41
32.43
18.58
0.33
26.63
45.56
5.51

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
2719.48
2377.47
2149.86
1853.14
1711.78
1327.74
962.19
ROA
10.81%
8.40%
11.51%
17.62%
19.82%
20.91%
14.76%
ROE
13.31%
10.15%
14.98%
23.51%
25.47%
32.41%
27.28%
ROCE
16.63%
12.74%
19.31%
27.87%
30.53%
33.74%
26.14%
Fixed Asset Turnover
2.38
2.25
2.82
3.29
3.05
3.87
3.60
Receivable days
126.47
125.56
116.62
106.50
91.28
79.56
102.67
Inventory Days
86.66
103.03
88.76
62.52
54.96
55.66
77.34
Payable days
50.49
37.37
31.10
28.02
26.80
16.07
18.47
Cash Conversion Cycle
162.64
191.22
174.28
141.01
119.45
119.14
161.53
Total Debt/Equity
0.08
0.08
0.03
0.23
0.08
0.17
0.60
Interest Cover
38.78
37.49
29.56
32.82
49.91
13.48
10.51

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017

News Update:


No Latest News!

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.