Nifty

:

25868.60

Sensex

:

84426.34

25.45 (0.10%)
62.97 (0.07%)

Login

Nifty
Sensex

:
:

25868.60
84426.34

25.45 (0.10%)
62.97 (0.07%)

Bharat Wire Ropes Ltd.

Metal - Non Ferrous

Rating :

49/99

BSE: 539799 | NSE: BHARATWIRE

Watchlist

NSE BSE

177.74

21-Oct-2025

Open
High
Low
Previous Close

175.2
179.45
173.45
173.89

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

34123
6020877.5
248.7
122.23

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

1,216.69
17.38
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,338.37
N/A
1.63

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

26.15
19.88
1.68

EBITDA CAGR (%)

10 Years
5 Years
3 Years

32.20
32.48
-0.94

PAT CAGR (%)

10 Years
5 Years
3 Years

49.03
-
5.18

P:E (Median)

8 Years
5 Years
3 Years

16.90
18.95
19.03

P:BV (Average)

8 Years
5 Years
3 Years

6.13
6.61
2.30

EV:EBITDA (Average)

8 Years
5 Years
3 Years

22.77
14.37
11.23

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 141.65 133.47 6.13% 171.83 147.16 16.76% 161.82 157.20 2.94% 152.19 159.09 -4.34%
Expenses 111.54 100.86 10.59% 134.75 109.78 22.75% 132.82 113.31 17.22% 118.50 117.46 0.89%
EBITDA 30.11 32.60 -7.64% 37.09 37.37 -0.75% 29.00 43.89 -33.93% 33.70 41.63 -19.05%
EBIDTM 21.26% 24.43% 21.58% 25.40% 17.92% 27.92% 22.14% 26.17%
Other Income 0.16 0.28 -42.86% 0.18 0.22 -18.18% 0.16 0.17 -5.88% 0.18 0.27 -33.33%
Interest 3.76 3.20 17.50% 3.63 3.64 -0.27% 3.60 3.43 4.96% 2.90 3.64 -20.33%
Depreciation 5.82 5.35 8.79% 5.74 5.32 7.89% 5.50 5.27 4.36% 5.45 5.33 2.25%
PBT 20.69 24.33 -14.96% 27.91 28.63 -2.51% 20.06 35.37 -43.29% 25.53 32.93 -22.47%
Tax 5.09 6.28 -18.95% 7.26 6.83 6.30% 5.18 8.99 -42.38% 6.67 8.48 -21.34%
PAT 15.61 18.05 -13.52% 20.65 21.80 -5.28% 14.88 26.37 -43.57% 18.86 24.45 -22.86%
PATM 11.02% 13.53% 12.02% 14.82% 9.20% 16.78% 12.39% 15.37%
EPS 2.27 2.63 -13.69% 3.01 3.18 -5.35% 2.17 3.84 -43.49% 2.75 3.56 -22.75%

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 0.00 0.00 0 0.00 147.16 -100.00% 0.00 157.20 -100.00% 0.00 159.09 -100.00%
Expenses 0.00 0.00 0 0.00 109.78 -100.00% 0.00 113.31 -100.00% 0.00 117.46 -100.00%
EBITDA 0.00 0.00 0 0.00 37.37 -100.00% 0.00 43.89 -100.00% 0.00 41.63 -100.00%
EBIDTM 0.00% 0.00% 0.00% 25.40% 0.00% 27.92% 0.00% 26.17%
Other Income 0.00 0.00 0 0.00 0.22 -100.00% 0.00 0.17 -100.00% 0.00 0.27 -100.00%
Interest 0.00 0.00 0 0.00 3.64 -100.00% 0.00 3.43 -100.00% 0.00 3.64 -100.00%
Depreciation 0.00 0.00 0 0.00 5.32 -100.00% 0.00 5.27 -100.00% 0.00 5.33 -100.00%
PBT 0.00 0.00 0 0.00 28.63 -100.00% 0.00 35.37 -100.00% 0.00 32.93 -100.00%
Tax 0.00 0.00 0 0.00 6.83 -100.00% 0.00 8.99 -100.00% 0.00 8.47 -100.00%
PAT 0.00 0.00 0 0.00 21.80 -100.00% 0.00 26.38 -100.00% 0.00 24.46 -100.00%
PATM 0.00% 0.00% 0.00% 14.81% 0.00% 16.78% 0.00% 15.38%
EPS 0.00 0.00 0 0.00 3.19 -100.00% 0.00 3.87 -100.00% 0.00 3.59 -100.00%

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 627.49 619.32 621.84 589.06 410.68 250.17 257.71 240.64 164.90 64.83 60.70 Net Sales Growth 5.12% -0.41% 5.56% 43.44% 64.16% -2.93% 7.09% 45.93% 154.36% 6.80% Cost Of Goods Sold 352.79 344.48 326.99 328.77 259.96 158.42 163.14 152.07 110.49 47.79 36.30 Gross Profit 274.70 274.83 294.85 260.30 150.72 91.76 94.58 88.57 54.41 17.04 24.40 GP Margin 43.78% 44.38% 47.42% 44.19% 36.70% 36.68% 36.70% 36.81% 33.00% 26.28% 40.20% Total Expenditure 497.61 486.94 457.82 450.25 348.50 217.73 228.75 221.96 147.79 58.73 52.58 Power & Fuel Cost - 48.57 45.05 51.12 39.52 20.73 22.57 22.97 10.04 1.11 1.48 % Of Sales - 7.84% 7.24% 8.68% 9.62% 8.29% 8.76% 9.55% 6.09% 1.71% 2.44% Employee Cost - 65.83 59.57 44.30 34.59 24.23 30.81 31.16 14.97 6.98 8.33 % Of Sales - 10.63% 9.58% 7.52% 8.42% 9.69% 11.96% 12.95% 9.08% 10.77% 13.72% Manufacturing Exp. - 0.39 0.25 0.21 0.23 0.98 0.22 1.28 0.86 0.08 2.44 % Of Sales - 0.06% 0.04% 0.04% 0.06% 0.39% 0.09% 0.53% 0.52% 0.12% 4.02% General & Admin Exp. - 13.92 13.16 12.26 7.03 8.34 7.73 9.34 4.90 1.49 1.97 % Of Sales - 2.25% 2.12% 2.08% 1.71% 3.33% 3.00% 3.88% 2.97% 2.30% 3.25% Selling & Distn. Exp. - 11.81 11.73 11.10 4.79 3.19 3.01 4.51 4.73 1.15 1.84 % Of Sales - 1.91% 1.89% 1.88% 1.17% 1.28% 1.17% 1.87% 2.87% 1.77% 3.03% Miscellaneous Exp. - 1.93 1.08 2.49 2.38 1.84 1.28 0.62 1.81 0.14 1.84 % Of Sales - 0.31% 0.17% 0.42% 0.58% 0.74% 0.50% 0.26% 1.10% 0.22% 0.38% EBITDA 129.90 132.38 164.02 138.81 62.18 32.44 28.96 18.68 17.11 6.10 8.12 EBITDA Margin 20.70% 21.38% 26.38% 23.56% 15.14% 12.97% 11.24% 7.76% 10.38% 9.41% 13.38% Other Income 0.68 0.80 0.82 0.67 0.58 0.67 0.53 1.30 20.73 3.27 0.00 Interest 13.89 13.33 14.79 22.20 23.39 34.23 89.69 73.01 25.18 2.56 3.61 Depreciation 22.51 22.03 21.16 20.66 21.44 21.69 21.80 21.03 12.35 3.89 2.29 PBT 94.19 97.82 128.89 96.63 17.93 -22.80 -82.00 -74.06 0.31 2.92 2.22 Tax 24.20 25.38 32.54 34.38 4.26 -6.02 -21.04 -29.50 0.06 0.48 0.87 Tax Rate 25.69% 25.95% 25.25% 35.58% 23.76% 26.40% 25.66% 39.83% 19.35% 16.44% 39.19% PAT 70.00 72.44 96.34 62.25 13.67 -16.79 -60.96 -44.56 0.25 2.44 1.34 PAT before Minority Interest 70.00 72.44 96.34 62.25 13.67 -16.79 -60.96 -44.56 0.25 2.44 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 11.16% 11.70% 15.49% 10.57% 3.33% -6.71% -23.65% -18.52% 0.15% 3.76% 2.21% PAT Growth -22.80% -24.81% 54.76% 355.38% - - - - -89.75% 82.09% EPS 10.20 10.56 14.04 9.07 1.99 -2.45 -8.89 -6.50 0.04 0.36 0.20

Description TTM Mar 24 Mar 23 Mar 22
Net Sales - 621.84 589.06 410.68 Net Sales Growth - 5.56% 43.44% Cost Of Goods Sold - 326.99 328.77 259.96 Gross Profit - 294.85 260.30 150.72 GP Margin - 47.42% 44.19% 36.70% Total Expenditure - 457.82 450.25 348.50 Power & Fuel Cost - 45.05 51.12 39.52 % Of Sales - 7.24% 8.68% 9.62% Employee Cost - 59.57 44.30 34.59 % Of Sales - 9.58% 7.52% 8.42% Manufacturing Exp. - 0.25 0.21 0.23 % Of Sales - 0.04% 0.04% 0.06% General & Admin Exp. - 13.16 12.26 7.03 % Of Sales - 2.12% 2.08% 1.71% Selling & Distn. Exp. - 11.73 11.10 4.79 % Of Sales - 1.89% 1.88% 1.17% Miscellaneous Exp. - 1.08 2.49 2.38 % Of Sales - 0.17% 0.42% 0.58% EBITDA - 164.02 138.81 62.18 EBITDA Margin - 26.38% 23.56% 15.14% Other Income - 0.82 0.67 0.58 Interest - 14.79 22.20 23.39 Depreciation - 21.16 20.66 21.44 PBT - 128.89 96.63 17.93 Tax - 32.55 34.37 4.26 Tax Rate - 25.25% 35.57% 23.76% PAT - 96.20 62.23 13.67 PAT before Minority Interest - 96.20 62.23 13.67 Minority Interest - 0.00 0.00 0.00 PAT Margin - 15.47% 10.56% 3.33% PAT Growth - 54.59% 355.23% EPS - 14.02 9.07 1.99

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 736.58 660.80 560.17 451.71 435.16 39.05 99.71 143.29 140.73 138.30 Share Capital 68.45 68.04 67.90 63.83 62.57 44.95 44.95 44.95 44.95 44.95 Total Reserves 664.13 589.16 492.27 387.03 368.92 -9.56 51.39 95.91 95.78 93.34 Non-Current Liabilities 128.44 130.55 134.93 164.24 167.30 237.06 337.43 442.53 379.43 204.76 Secured Loans 63.96 85.75 119.72 133.12 139.20 201.11 268.13 355.33 301.51 122.80 Unsecured Loans 13.40 19.02 22.94 73.39 75.15 77.39 89.69 78.38 47.44 50.62 Long Term Provisions 4.28 3.83 2.81 2.51 2.09 1.72 1.74 1.43 1.10 0.84 Current Liabilities 90.76 44.06 71.86 109.80 91.67 429.79 304.41 150.62 79.09 73.94 Trade Payables 16.56 5.89 17.82 31.29 10.97 10.81 31.77 37.43 19.58 9.11 Other Current Liabilities 33.56 23.32 25.44 22.78 25.38 291.29 162.16 61.38 38.11 42.87 Short Term Borrowings 39.66 14.17 28.13 55.23 55.00 127.38 110.24 51.42 21.16 21.82 Short Term Provisions 0.98 0.68 0.47 0.50 0.32 0.32 0.24 0.38 0.24 0.14 Total Liabilities 955.78 835.41 766.96 725.75 694.13 705.90 741.55 736.44 599.25 417.00 Net Block 483.51 475.26 481.19 491.50 512.68 538.63 560.39 565.57 340.09 65.05 Gross Block 643.58 615.32 600.49 590.10 589.96 594.74 595.11 580.96 344.31 85.75 Accumulated Depreciation 160.07 140.06 119.30 98.59 77.28 56.11 34.72 15.40 4.22 20.70 Non Current Assets 541.11 502.63 492.68 510.28 526.05 551.92 572.34 576.39 503.30 285.46 Capital Work in Progress 46.90 12.81 3.49 0.42 0.62 0.54 0.61 2.15 142.08 159.39 Non Current Investment 0.00 2.41 2.41 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 10.71 12.16 5.60 18.36 10.58 10.58 10.62 8.42 21.00 61.01 Other Non Current Assets 0.00 0.00 0.00 0.00 2.17 2.17 0.73 0.25 0.13 0.00 Current Assets 414.67 332.77 274.27 215.47 168.08 153.99 169.21 160.04 95.95 131.54 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 123.24 98.58 110.07 80.45 64.72 77.65 88.86 73.45 43.71 34.42 Sundry Debtors 86.71 79.16 47.67 39.90 36.28 29.39 36.17 23.23 16.93 16.88 Cash & Bank 9.35 8.32 8.73 3.21 5.35 3.44 4.44 25.70 2.42 72.00 Other Current Assets 195.36 1.31 0.74 0.86 61.73 43.51 39.74 37.66 32.88 8.23 Short Term Loans & Adv. 192.72 145.40 107.07 91.05 60.89 42.91 38.52 36.17 32.46 7.55 Net Current Assets 323.91 288.71 202.42 105.67 76.41 -275.80 -135.20 9.42 16.86 57.60 Total Assets 955.78 835.40 766.95 725.75 694.13 705.91 741.55 736.43 599.25 417.00

Description Mar 24 Mar 23 Mar 22
Shareholder's Funds 660.63 560.15 451.71 Share Capital 68.04 67.90 63.83 Total Reserves 589.00 492.25 387.03 Non-Current Liabilities 130.55 134.93 164.24 Secured Loans 85.75 119.72 133.12 Unsecured Loans 19.02 22.94 73.39 Long Term Provisions 3.83 2.81 2.51 Current Liabilities 44.06 71.86 109.80 Trade Payables 5.89 17.82 31.29 Other Current Liabilities 23.32 25.44 22.78 Short Term Borrowings 14.17 28.13 55.23 Short Term Provisions 0.68 0.47 0.50 Total Liabilities 835.24 766.94 725.75 Net Block 475.26 481.19 491.50 Gross Block 615.32 600.49 590.10 Accumulated Depreciation 140.06 119.30 98.59 Non Current Assets 502.47 492.66 510.28 Capital Work in Progress 12.81 3.49 0.42 Non Current Investment 2.25 2.39 0.00 Long Term Loans & Adv. 12.16 5.60 18.36 Other Non Current Assets 0.00 0.00 0.00 Current Assets 332.77 274.27 215.47 Current Investments 0.00 0.00 0.00 Inventories 98.58 110.07 80.45 Sundry Debtors 79.16 47.67 39.90 Cash & Bank 8.32 8.73 3.21 Other Current Assets 146.71 0.74 0.86 Short Term Loans & Adv. 145.40 107.07 91.05 Net Current Assets 288.71 202.42 105.67 Total Assets 835.24 766.93 725.75

Cash Flow

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
Cash From Operating Activity 74.05 85.22 83.23 23.65 -244.19 150.90 82.77 31.86 17.01 36.13 PBT 97.82 128.89 96.63 17.93 -22.80 -82.00 -74.06 0.31 2.92 2.22 Adjustment 37.12 36.98 43.73 45.28 56.17 111.85 94.67 40.31 3.59 6.01 Changes in Working Capital -60.89 -80.64 -56.76 -39.38 -277.56 121.05 62.17 -8.76 10.50 28.64 Cash after chg. in Working capital 74.05 85.22 83.60 23.82 -244.19 150.90 82.77 31.86 17.01 36.87 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 0.00 -0.37 -0.17 0.00 0.00 0.00 0.00 0.00 -0.75 Other Direct Exp. Paid 0.00 0.00 0.00 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 0.00 0.00 0.00 Cash From Investing Activity -61.93 -25.00 -13.47 -0.41 -1.35 -0.25 -14.34 -98.42 -258.79 -193.08 Net Fixed Assets -62.35 -24.15 -13.46 0.06 4.70 0.44 -12.61 -96.72 -241.25 -149.64 Net Investments 2.41 0.00 -2.41 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others -1.99 -0.85 2.40 -0.47 -6.05 -0.69 -1.73 -1.70 -17.54 -43.44 Cash from Financing Activity -11.09 -60.64 -64.24 -25.39 247.44 -151.65 -89.70 89.83 172.33 227.14 Net Cash Inflow / Outflow 1.04 -0.41 5.52 -2.15 1.91 -0.99 -21.26 23.27 -69.45 70.19 Opening Cash & Equivalents 8.32 8.73 3.21 5.35 3.44 4.44 25.70 2.42 71.87 1.81 Closing Cash & Equivalent 9.35 8.32 8.73 3.21 5.35 3.44 4.44 25.70 2.42 72.00

Description Mar 24 Mar 23 Mar 22
Cash From Operating Activity 85.22 83.21 23.65 PBT 128.75 96.61 17.93 Adjustment 36.98 43.73 45.28 Changes in Working Capital -80.50 -56.76 -39.38 Cash after chg. in Working capital 85.22 83.58 23.82 Interest Paid 0.00 0.00 0.00 Tax Paid 0.00 -0.37 -0.17 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -25.00 -13.47 -0.41 Net Fixed Assets -24.15 -13.46 Net Investments 0.00 -2.41 Others -0.85 2.40 Cash from Financing Activity -60.64 -64.22 -25.39 Net Cash Inflow / Outflow -0.41 5.52 -2.15 Opening Cash & Equivalents 8.73 3.21 5.35 Closing Cash & Equivalent 8.32 8.73 3.21

Financial Ratios

Standalone /

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
Book Value (Rs.) 107.03 96.59 82.50 70.63 68.96 7.87 21.43 31.34 31.31 30.77 ROA 8.09% 12.03% 8.34% 1.92% -2.40% -8.42% -6.03% 0.04% 0.48% 0.47% ROE 10.42% 15.83% 12.31% 3.10% -7.19% -92.55% -37.57% 0.18% 1.75% 1.28% ROCE 13.39% 18.72% 16.25% 5.78% 1.61% 1.08% -0.15% 4.32% 1.29% 2.61% Fixed Asset Turnover 0.98 1.02 0.99 0.70 0.42 0.43 0.41 0.36 0.33 0.78 Receivable days 48.88 37.22 27.13 33.85 47.90 46.42 45.05 43.65 86.83 85.62 Inventory Days 65.37 61.24 59.03 64.51 103.86 117.92 123.10 127.34 200.63 201.14 Payable days 11.89 7.56 17.17 24.04 22.19 20.07 24.49 35.70 83.00 80.04 Cash Conversion Cycle 102.35 90.90 68.99 74.32 129.57 144.27 143.65 135.29 204.45 206.73 Total Debt/Equity 0.18 0.20 0.32 0.60 0.63 19.05 6.33 3.73 2.64 1.42 Interest Cover 8.34 9.72 5.35 1.77 0.33 0.09 -0.01 1.01 2.14 1.61

Description Mar 24 Mar 23 Mar 22
Book Value (Rs.) 96.56 82.50 70.63 ROA 12.01% 8.34% 1.88% ROE 15.81% 12.31% 3.03% ROCE 18.71% 16.25% 5.73% Fixed Asset Turnover 1.02 0.99 0.70 Receivable days 37.22 27.13 35.46 Inventory Days 61.24 59.03 71.50 Payable days 7.56 17.17 32.68 Cash Conversion Cycle 90.90 68.99 74.29 Total Debt/Equity 0.20 0.32 0.60 Interest Cover 9.71 5.35 1.77

Top Investors:

authum investment and infrastructure limited

Annual Reports:

News Update:

Bharat Wire Ropes - Quarterly Results
11th Aug 2025, 18:34 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