BNR Udyog Ltd

BNR Udyog Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

BNR Udyog Ltd

₹ 47.0 -0.53%
13 Nov - close price
bnrul.com BSE: 530809
About

Incorporated in 1994, BNR Udyog Ltd is in the business of Business Support Service, Financial Activities /Others, and Medical Transcription / IT and ITES.[1]

Key Points

Business Services:[1]
a) IT and IT-Enabled Services:
The company is actively exploring new avenues for business expansion, particularly in Information Technology-enabled Services.

Website BSE
  • Market Cap ₹ 14.1 Cr.
  • Current Price ₹ 47.0
  • High / Low ₹ 90.0 / 42.0
  • Stock P/E
  • Book Value ₹ 32.9
  • Dividend Yield 0.00 %
  • ROCE -10.0 %
  • ROE -5.52 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is almost debt free.

Cons

  • Company has low interest coverage ratio.
  • Working capital days have increased from 102 days to 216 days

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Services Services Commercial Services & Supplies Business Process Outsourcing (BPO)/ Knowledge Process Outsourcing (KPO)

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
0.84 1.48 1.08 0.42 0.96 0.84 0.82 0.62 0.43 0.57 -0.07 0.52 0.11
0.55 0.55 0.79 0.39 0.45 0.66 0.57 0.41 0.02 1.24 0.77 0.24 0.40
Operating Profit 0.29 0.93 0.29 0.03 0.51 0.18 0.25 0.21 0.41 -0.67 -0.84 0.28 -0.29
OPM % 34.52% 62.84% 26.85% 7.14% 53.12% 21.43% 30.49% 33.87% 95.35% -117.54% 53.85% -263.64%
0.01 0.01 0.02 4.08 0.04 0.04 0.04 0.01 0.02 0.04 0.05 0.03 0.24
Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation 0.01 0.02 0.02 0.02 0.02 0.02 0.02 0.03 0.03 0.03 0.03 0.03 0.03
Profit before tax 0.29 0.92 0.29 4.09 0.53 0.20 0.27 0.19 0.40 -0.66 -0.82 0.28 -0.08
Tax % 0.00% 0.00% 93.10% 0.00% 0.00% 0.00% 288.89% 0.00% 0.00% 0.00% -54.88% 0.00% 0.00%
0.29 0.92 0.03 4.09 0.53 0.20 -0.51 0.19 0.40 -0.66 -0.37 0.28 -0.08
EPS in Rs 0.97 3.07 0.10 13.63 1.77 0.67 -1.70 0.63 1.33 -2.20 -1.23 0.93 -0.27
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
3.47 2.67 8.34 12.88 1.88 0.88 0.90 1.69 2.08 3.93 7.24 1.67 1.13
2.48 1.84 8.36 12.38 1.65 1.25 1.24 1.13 1.30 2.53 2.07 2.55 2.65
Operating Profit 0.99 0.83 -0.02 0.50 0.23 -0.37 -0.34 0.56 0.78 1.40 5.17 -0.88 -1.52
OPM % 28.53% 31.09% -0.24% 3.88% 12.23% -42.05% -37.78% 33.14% 37.50% 35.62% 71.41% -52.69% -134.51%
0.15 0.14 0.18 0.13 0.10 0.11 0.00 0.00 0.00 0.00 0.00 0.00 0.36
Interest 0.07 0.01 0.04 0.02 0.02 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Depreciation 0.26 0.60 0.29 0.21 0.21 0.15 0.06 0.05 0.05 0.06 0.08 0.12 0.12
Profit before tax 0.81 0.36 -0.17 0.40 0.10 -0.42 -0.41 0.50 0.73 1.34 5.09 -1.00 -1.28
Tax % 32.10% -5.56% 23.53% -12.50% 20.00% 0.00% -41.46% 42.00% 12.33% 20.15% 15.32% -45.00%
0.55 0.38 -0.21 0.45 0.08 -0.41 -0.24 0.28 0.64 1.08 4.31 -0.55 -0.83
EPS in Rs 1.83 1.27 -0.70 1.50 0.27 -1.37 -0.80 0.93 2.13 3.60 14.37 -1.83 -2.77
Dividend Payout % 54.55% 78.95% -142.86% 46.67% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Compounded Sales Growth
10 Years: -5%
5 Years: 13%
3 Years: -7%
TTM: -58%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: -396%
Stock Price CAGR
10 Years: 7%
5 Years: 34%
3 Years: 19%
1 Year: -35%
Return on Equity
10 Years: 10%
5 Years: 18%
3 Years: 21%
Last Year: -6%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00 3.00
Reserves 2.74 2.49 2.28 1.59 1.54 1.15 0.44 1.03 1.59 2.79 7.23 6.69 6.88
0.05 0.01 1.04 0.83 0.16 0.22 0.15 0.03 0.00 0.00 0.00 0.00 0.00
1.69 0.94 6.72 1.30 0.66 0.39 0.68 0.92 0.95 0.71 1.50 0.33 0.43
Total Liabilities 7.48 6.44 13.04 6.72 5.36 4.76 4.27 4.98 5.54 6.50 11.73 10.02 10.31
1.91 0.64 0.72 1.25 1.06 1.09 1.76 1.02 0.98 1.35 2.60 2.50 1.31
CWIP 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Investments 1.43 2.15 3.67 2.18 2.18 1.87 1.32 1.55 2.48 1.29 4.90 5.81 3.58
4.14 3.65 8.65 3.29 2.12 1.80 1.19 2.41 2.08 3.86 4.23 1.71 5.42
Total Assets 7.48 6.44 13.04 6.72 5.36 4.76 4.27 4.98 5.54 6.50 11.73 10.02 10.31

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1.29 0.00 1.42 -0.21 -0.42 -0.36 0.71 -1.02 -0.25 -1.53 -0.72 -2.87
0.05 0.00 -1.90 0.45 0.34 0.30 -0.61 1.81 -0.17 3.14 1.51 0.10
-1.03 0.00 0.64 -0.23 -0.95 0.05 -0.08 -0.04 0.00 0.00 0.00 0.00
Net Cash Flow 0.31 0.00 0.16 0.01 -1.02 0.00 0.02 0.74 -0.43 1.62 0.79 -2.77

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 113.60 138.07 283.16 33.44 211.62 319.38 214.94 241.89 182.50 42.72 22.18 37.16
Inventory Days
Days Payable
Cash Conversion Cycle 113.60 138.07 283.16 33.44 211.62 319.38 214.94 241.89 182.50 42.72 22.18 37.16
Working Capital Days 109.39 188.65 -25.82 3.40 232.98 510.17 77.06 149.02 128.10 88.23 2.02 216.38
ROCE % 14.72% 6.38% -2.71% 7.16% 2.37% -9.04% -10.05% 13.33% 16.88% 25.82% 63.55% -10.04%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
72.12% 72.12% 72.12% 72.12% 72.12% 71.09% 71.46% 71.46% 71.46% 71.46% 71.46% 71.59%
27.88% 27.87% 27.88% 27.87% 27.88% 28.91% 28.55% 28.54% 28.55% 28.54% 28.54% 28.41%
No. of Shareholders 1,2571,3481,3741,6102,2952,5822,5812,7852,6572,6742,6182,600

Documents

Announcements

Annual reports