Nifty
:
25244.75
Sensex
:
82755.51
200.40 (0.80%)
700.40 (0.85%)
Nifty
Sensex
:
:
25244.75
82755.51
200.40 (0.80%)
700.40 (0.85%)

Bharat Rasayan Ltd.

Pesticides & Agrochemicals

Rating :
52/99

BSE: 590021 | NSE: BHARATRAS

NSE BSE
10078.00
25-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  10098.5
  •  10206.5
  •  10027.5
  •  10074.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  2770
  •  28028770.5
  •  14284.5
  •  8798.5

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,191.34
  • 29.74
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,220.87
  • 0.01%
  • 3.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.99%
  • 7.65%
  • 11.23%
  • FII
  • DII
  • Others
  • 0.49%
  • 2.55%
  • 3.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.06
  • -2.98
  • -7.05

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.63
  • -12.54
  • -14.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.90
  • -9.54
  • -18.43

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.24
  • 30.24
  • 30.07

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.44
  • 5.44
  • 4.57

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.57
  • 21.57
  • 22.67

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
229.86
339.14
P/E Ratio
43.84
29.72
Revenue
1045
1173
EBITDA
117
Net Income
96
141
ROA
8.4
P/B Ratio
4.26
ROE
10.15
FCFF
12
FCFF Yield
0.29
Net Debt
-60
BVPS
2363.34

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
306.53
309.62
-1.00%
256.40
232.94
10.07%
327.87
262.87
24.73%
282.20
239.20
17.98%
Expenses
266.34
240.32
10.83%
214.63
205.04
4.68%
273.08
248.31
9.98%
244.07
233.69
4.44%
EBITDA
40.19
69.30
-42.01%
41.77
27.90
49.71%
54.79
14.56
276.30%
38.13
5.51
592.01%
EBIDTM
13.11%
22.38%
16.29%
11.98%
16.71%
5.54%
13.51%
2.30%
Other Income
6.11
10.98
-44.35%
7.18
3.55
102.25%
6.84
4.00
71.00%
5.89
2.37
148.52%
Interest
1.21
1.07
13.08%
1.16
1.17
-0.85%
1.38
0.53
160.38%
0.97
0.19
410.53%
Depreciation
7.19
6.38
12.70%
7.02
6.63
5.88%
6.43
6.44
-0.16%
6.35
6.34
0.16%
PBT
37.90
72.86
-47.98%
40.77
23.64
72.46%
53.82
11.57
365.17%
36.70
1.35
2,618.52%
Tax
9.44
16.95
-44.31%
11.08
6.36
74.21%
13.67
3.88
252.32%
9.90
0.62
1,496.77%
PAT
28.46
55.91
-49.10%
29.69
17.28
71.82%
40.15
7.69
422.11%
26.80
0.73
3,571.23%
PATM
9.28%
18.06%
11.58%
7.42%
12.25%
2.93%
9.50%
0.31%
EPS
60.48
161.52
-62.56%
97.55
36.85
164.72%
77.35
14.44
435.66%
103.78
17.06
508.32%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
1,173.00
1,044.63
1,234.34
1,300.97
1,091.78
1,215.05
992.18
Net Sales Growth
12.29%
-15.37%
-5.12%
19.16%
-10.15%
22.46%
 
Cost Of Goods Sold
776.96
721.03
839.06
842.64
683.98
839.14
683.64
Gross Profit
396.04
323.60
395.28
458.33
407.79
375.91
308.54
GP Margin
33.76%
30.98%
32.02%
35.23%
37.35%
30.94%
31.10%
Total Expenditure
998.12
926.94
1,036.99
1,049.41
851.57
985.08
804.70
Power & Fuel Cost
-
28.17
29.31
34.59
29.89
25.20
19.98
% Of Sales
-
2.70%
2.37%
2.66%
2.74%
2.07%
2.01%
Employee Cost
-
72.62
66.56
65.15
56.28
46.36
40.10
% Of Sales
-
6.95%
5.39%
5.01%
5.15%
3.82%
4.04%
Manufacturing Exp.
-
35.75
41.82
37.11
26.21
24.22
19.87
% Of Sales
-
3.42%
3.39%
2.85%
2.40%
1.99%
2.00%
General & Admin Exp.
-
56.78
46.65
53.65
48.00
40.19
30.25
% Of Sales
-
5.44%
3.78%
4.12%
4.40%
3.31%
3.05%
Selling & Distn. Exp.
-
8.29
8.96
12.42
7.21
9.98
10.86
% Of Sales
-
0.79%
0.73%
0.95%
0.66%
0.82%
1.09%
Miscellaneous Exp.
-
4.30
4.63
3.84
0.00
0.00
0.00
% Of Sales
-
0.41%
0.38%
0.30%
0%
0%
0%
EBITDA
174.88
117.69
197.35
251.56
240.21
229.97
187.48
EBITDA Margin
14.91%
11.27%
15.99%
19.34%
22.00%
18.93%
18.90%
Other Income
26.02
20.90
19.34
15.64
7.18
16.82
2.63
Interest
4.72
3.38
6.09
7.34
4.41
16.44
16.31
Depreciation
26.99
25.79
26.03
24.94
25.76
21.94
16.89
PBT
169.19
109.41
184.57
234.92
217.21
208.41
156.90
Tax
44.09
27.81
49.40
57.69
51.48
47.55
43.61
Tax Rate
26.06%
25.42%
27.41%
24.57%
23.84%
23.17%
28.11%
PAT
125.10
95.51
124.61
175.98
164.47
157.64
111.52
PAT before Minority Interest
125.10
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
PAT Margin
10.66%
9.14%
10.10%
13.53%
15.06%
12.97%
11.24%
PAT Growth
53.29%
-23.35%
-29.19%
7.00%
4.33%
41.36%
 
EPS
297.86
227.40
296.69
419.00
391.60
375.33
265.52

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
987.88
893.31
770.02
727.29
564.12
408.81
Share Capital
4.16
4.16
4.16
4.25
4.25
4.25
Total Reserves
983.73
889.15
765.86
723.04
559.87
404.56
Non-Current Liabilities
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
Unsecured Loans
0.00
0.00
1.00
0.00
22.00
40.00
Long Term Provisions
1.60
1.39
1.29
1.25
1.89
0.89
Current Liabilities
197.35
172.54
308.66
170.34
153.44
293.06
Trade Payables
72.83
74.81
68.16
61.19
39.24
44.57
Other Current Liabilities
43.28
65.22
60.43
44.42
39.44
36.99
Short Term Borrowings
80.47
27.94
172.61
58.45
71.86
206.99
Short Term Provisions
0.76
4.57
7.46
6.28
2.90
4.51
Total Liabilities
1,197.75
1,075.65
1,089.82
907.90
751.88
755.70
Net Block
230.22
224.56
227.87
190.89
203.25
150.14
Gross Block
479.95
448.73
426.69
365.10
351.69
275.76
Accumulated Depreciation
249.72
224.17
198.82
174.21
148.45
125.62
Non Current Assets
290.54
282.79
288.85
257.50
233.32
192.10
Capital Work in Progress
6.11
10.62
11.23
17.72
17.88
35.37
Non Current Investment
50.85
37.02
43.35
44.50
9.09
0.09
Long Term Loans & Adv.
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
Current Assets
907.21
792.85
800.97
650.39
518.56
563.60
Current Investments
92.20
30.01
0.00
105.92
0.00
0.00
Inventories
266.64
323.11
277.20
168.56
160.33
210.22
Sundry Debtors
393.66
325.04
463.72
295.59
250.59
279.09
Cash & Bank
48.62
33.63
6.28
32.88
51.17
9.42
Other Current Assets
106.08
8.66
3.21
25.65
56.47
64.88
Short Term Loans & Adv.
42.68
72.40
50.57
21.80
34.90
29.78
Net Current Assets
709.86
620.32
492.31
480.05
365.13
270.54
Total Assets
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 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
41.08
213.35
-65.46
170.19
262.58
-52.32
PBT
123.32
174.01
233.68
215.35
205.20
155.13
Adjustment
0.63
19.38
19.58
23.80
20.80
30.58
Changes in Working Capital
-54.32
70.47
-260.92
-18.17
88.62
-194.52
Cash after chg. in Working capital
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
Tax Paid
-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
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-89.70
-60.55
51.14
-152.54
-68.01
-47.57
Net Fixed Assets
-26.71
-21.43
-55.10
-13.25
-58.44
Net Investments
-62.19
-29.92
105.92
-141.92
-9.00
Others
-0.80
-9.20
0.32
2.63
-0.57
Cash from Financing Activity
48.96
-152.11
-24.79
-39.73
-169.33
102.46
Net Cash Inflow / Outflow
0.33
0.69
-39.10
-22.07
25.25
2.58
Opening Cash & Equivalents
18.58
0.33
26.63
45.56
5.51
1.23
Closing Cash & Equivalent
32.43
18.58
0.33
26.63
45.56
5.51

Financial Ratios

Standalone /

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

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

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.