Nifty
:
26215.55
Sensex
:
85720.38
10.25 (0.04%)
110.87 (0.13%)
Nifty
Sensex
:
:
26215.55
85720.38
10.25 (0.04%)
110.87 (0.13%)

Borosil Ltd.

Consumer Durables - Domestic Appliances

Rating :
52/99

BSE: 543212 | NSE: BOROLTD

NSE BSE
320.70
27-Nov-2025
  • Open
  • High
  • Low
  • Previous Close
  •  322.95
  •  326
  •  317.5
  •  321.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  41792
  •  13465500.85
  •  492
  •  282.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,836.74
  • 44.23
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,902.55
  • N/A
  • 4.51

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.62%
  • 1.90%
  • 21.79%
  • FII
  • DII
  • Others
  • 0.43%
  • 3.47%
  • 7.79%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 13.63
  • 14.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 15.79
  • 21.35

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.01
  • 12.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 56.22
  • 54.54

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 5.06
  • 5.41

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 25.89
  • 26.40

Earnings Forecasts:

(Updated: 22-11-2025)
Description
2024
2025
2026
2027
Adj EPS
6.28
7.24
10.31
12.3
P/E Ratio
51.07
44.30
31.11
26.07
Revenue
1107.77
1239.75
1424.1
1665.1
EBITDA
170.05
184.15
252.9
305
Net Income
74.23
85
133.4
174.8
ROA
6.72
13.03
13.08
13.6
P/B Ratio
4.75
4.29
3.77
3.29
ROE
10.7
9.75
13.45
14.4
FCFF
-130.53
42.9
97.7
39.2
FCFF Yield
-3.27
1.07
2.44
0.98
Net Debt
63.55
26.85
116.7
137.95
BVPS
67.57
74.83
85.11
97.46

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
340.36
278.23
22.33%
232.69
221.25
5.17%
270.18
233.44
15.74%
338.10
303.76
11.30%
Expenses
292.06
233.12
25.28%
195.35
187.84
4.00%
233.03
209.80
11.07%
283.73
245.74
15.46%
EBITDA
48.30
45.12
7.05%
37.34
33.41
11.76%
37.15
23.65
57.08%
54.37
58.02
-6.29%
EBIDTM
14.19%
16.22%
16.05%
15.10%
13.75%
10.13%
16.08%
19.10%
Other Income
5.71
5.08
12.40%
9.82
3.28
199.39%
2.31
2.16
6.94%
16.35
6.41
155.07%
Interest
1.48
3.91
-62.15%
1.66
4.38
-62.10%
2.28
3.17
-28.08%
2.21
2.25
-1.78%
Depreciation
22.06
20.41
8.08%
22.02
19.38
13.62%
20.25
15.98
26.72%
21.00
13.04
61.04%
PBT
30.47
25.87
17.78%
23.48
12.93
81.59%
16.93
6.66
154.20%
47.52
49.14
-3.30%
Tax
7.76
7.55
2.78%
6.06
3.63
66.94%
5.79
1.58
266.46%
12.04
11.84
1.69%
PAT
22.71
18.32
23.96%
17.41
9.29
87.41%
11.14
5.08
119.29%
35.48
37.30
-4.88%
PATM
6.67%
6.58%
7.48%
4.20%
4.12%
2.18%
10.49%
12.28%
EPS
1.90
1.53
24.18%
1.46
0.78
87.18%
0.93
0.44
111.36%
2.97
3.26
-8.90%

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
1,181.33
1,107.77
948.53
741.58
839.86
584.77
635.85
365.04
Net Sales Growth
13.95%
16.79%
27.91%
-11.70%
43.62%
-8.03%
74.19%
 
Cost Of Goods Sold
462.53
406.53
379.96
343.09
307.93
243.31
222.31
97.42
Gross Profit
718.80
701.24
568.57
398.49
531.94
341.46
413.55
267.62
GP Margin
60.85%
63.30%
59.94%
53.74%
63.34%
58.39%
65.04%
73.31%
Total Expenditure
1,004.17
937.72
812.43
676.95
696.72
503.06
558.18
312.46
Power & Fuel Cost
-
82.39
60.51
35.15
46.81
25.83
37.95
34.80
% Of Sales
-
7.44%
6.38%
4.74%
5.57%
4.42%
5.97%
9.53%
Employee Cost
-
112.84
86.60
64.09
102.77
84.24
79.33
42.80
% Of Sales
-
10.19%
9.13%
8.64%
12.24%
14.41%
12.48%
11.72%
Manufacturing Exp.
-
132.69
110.86
82.65
107.34
63.40
85.60
61.63
% Of Sales
-
11.98%
11.69%
11.15%
12.78%
10.84%
13.46%
16.88%
General & Admin Exp.
-
32.89
31.84
39.98
31.53
21.76
48.51
20.10
% Of Sales
-
2.97%
3.36%
5.39%
3.75%
3.72%
7.63%
5.51%
Selling & Distn. Exp.
-
153.75
126.29
104.06
86.26
54.97
64.90
44.11
% Of Sales
-
13.88%
13.31%
14.03%
10.27%
9.40%
10.21%
12.08%
Miscellaneous Exp.
-
16.62
16.36
7.92
14.08
9.55
19.58
11.59
% Of Sales
-
1.50%
1.72%
1.07%
1.68%
1.63%
3.08%
3.17%
EBITDA
177.16
170.05
136.10
64.63
143.14
81.71
77.67
52.58
EBITDA Margin
15.00%
15.35%
14.35%
8.72%
17.04%
13.97%
12.22%
14.40%
Other Income
34.19
27.02
14.41
22.12
25.03
17.43
9.72
16.68
Interest
7.63
12.78
8.77
2.51
1.12
2.42
5.56
9.93
Depreciation
85.33
81.04
53.91
27.56
33.83
35.48
38.26
25.86
PBT
118.40
103.25
87.83
56.67
133.22
61.24
43.58
33.47
Tax
31.65
29.01
21.97
14.13
36.78
18.88
8.26
8.50
Tax Rate
26.73%
28.10%
25.01%
21.41%
30.15%
30.83%
18.95%
25.40%
PAT
86.74
74.23
65.87
51.87
83.73
42.11
35.77
25.13
PAT before Minority Interest
86.74
74.23
65.87
51.87
85.23
42.36
35.32
24.96
Minority Interest
0.00
0.00
0.00
0.00
-1.50
-0.25
0.45
0.17
PAT Margin
7.34%
6.70%
6.94%
6.99%
9.97%
7.20%
5.63%
6.88%
PAT Growth
23.93%
12.69%
26.99%
-38.05%
98.84%
17.72%
42.34%
 
EPS
7.25
6.21
5.51
4.34
7.00
3.52
2.99
2.10

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
807.65
580.00
509.98
767.23
694.75
647.93
609.04
Share Capital
11.95
11.46
11.44
11.42
11.41
11.41
0.00
Total Reserves
790.23
563.61
493.61
751.53
680.08
636.52
597.63
Non-Current Liabilities
72.64
114.95
66.87
22.61
18.10
8.33
15.15
Secured Loans
43.43
92.94
53.18
0.00
0.60
1.17
3.04
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Long Term Provisions
0.00
0.00
0.00
2.80
4.82
3.95
3.41
Current Liabilities
250.71
384.65
272.81
148.77
133.34
169.76
175.20
Trade Payables
79.16
88.44
40.97
57.10
51.64
44.53
42.46
Other Current Liabilities
138.10
252.87
196.58
77.48
65.07
69.57
65.50
Short Term Borrowings
18.16
33.72
21.81
0.00
6.00
48.61
62.23
Short Term Provisions
15.29
9.62
13.45
14.19
10.64
7.06
5.00
Total Liabilities
1,131.00
1,079.60
849.66
954.63
859.05
838.63
812.44
Net Block
582.25
546.95
352.17
275.03
346.30
325.65
337.02
Gross Block
813.41
710.51
457.55
419.76
472.90
417.15
401.84
Accumulated Depreciation
231.16
163.56
105.38
144.73
126.60
91.50
64.81
Non Current Assets
638.81
624.56
469.45
396.96
422.45
458.69
451.96
Capital Work in Progress
18.26
25.52
40.89
24.98
12.66
45.76
15.55
Non Current Investment
21.61
27.82
36.71
39.66
48.49
67.82
69.18
Long Term Loans & Adv.
11.76
20.93
35.12
53.41
11.40
15.76
26.18
Other Non Current Assets
4.25
2.68
3.51
2.83
3.60
3.71
4.02
Current Assets
492.18
455.05
343.71
496.29
436.61
379.94
360.49
Current Investments
27.97
57.56
109.66
157.27
198.37
52.49
57.49
Inventories
332.98
252.81
144.40
193.34
147.61
183.88
172.80
Sundry Debtors
101.26
91.40
51.33
74.31
66.36
88.54
91.24
Cash & Bank
1.54
6.88
9.51
28.64
7.59
3.61
10.41
Other Current Assets
28.44
8.76
5.34
14.91
16.67
51.41
28.55
Short Term Loans & Adv.
22.15
37.63
23.46
27.84
7.87
14.99
10.34
Net Current Assets
241.48
70.39
70.90
347.52
303.26
210.18
185.29
Total Assets
1,130.99
1,079.61
813.16
893.25
859.06
838.63
812.45

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
-19.33
48.03
120.57
76.57
185.69
53.08
39.89
PBT
103.25
87.83
66.01
122.01
61.24
43.58
33.47
Adjustment
74.50
56.68
1.90
25.61
31.57
47.59
28.54
Changes in Working Capital
-179.58
-79.76
66.54
-43.04
101.82
-29.32
-11.35
Cash after chg. in Working capital
-1.83
64.75
134.44
104.59
194.63
61.85
50.66
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.50
-16.72
-13.87
-28.02
-8.94
-8.77
-10.77
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
-41.29
-106.08
-227.91
-36.99
-136.69
-32.91
-20.83
Net Fixed Assets
-95.64
-237.61
-152.03
51.24
-11.07
-28.16
Net Investments
35.81
60.98
132.93
34.44
-126.79
-10.25
Others
18.54
70.55
-208.81
-122.67
1.17
5.50
Cash from Financing Activity
56.47
55.29
93.41
-23.56
-45.08
-26.86
-16.81
Net Cash Inflow / Outflow
-4.15
-2.76
-13.93
16.02
3.92
-6.70
2.24
Opening Cash & Equivalents
5.39
8.15
22.08
6.52
2.61
9.30
0.16
Closing Cash & Equivalent
1.25
5.39
8.15
22.54
6.52
2.61
9.30

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
67.12
50.19
44.14
66.83
60.59
56.81
0.00
ROA
6.72%
6.83%
5.75%
9.40%
4.99%
4.28%
3.07%
ROE
10.78%
12.20%
8.18%
11.72%
6.32%
5.67%
4.18%
ROCE
14.33%
14.50%
10.04%
16.76%
9.09%
7.12%
6.37%
Fixed Asset Turnover
1.45
1.62
1.69
1.88
1.31
1.55
0.91
Receivable days
31.74
27.46
30.92
30.57
48.34
51.60
91.23
Inventory Days
96.51
76.42
83.12
74.09
103.46
102.37
172.78
Payable days
75.24
62.16
52.17
64.44
72.13
29.57
49.03
Cash Conversion Cycle
53.01
41.73
61.87
40.21
79.67
124.40
214.98
Total Debt/Equity
0.10
0.27
0.17
0.00
0.01
0.08
0.12
Interest Cover
9.08
11.02
27.26
110.30
26.34
8.84
4.37

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020

News Update:


  • Borosil - Quarterly Results
    8th Nov 2025, 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.