BNR Udyog Ltd
Incorporated in 1994, BNR Udyog Ltd (formerly Rathi Stock & Share Brokers Limited) is in the business of ITES, Investment and Real Estate Services[1]
- Market Cap ₹ 15.6 Cr.
- Current Price ₹ 52.0
- High / Low ₹ 96.0 / 46.6
- Stock P/E
- Book Value ₹ 32.3
- Dividend Yield 0.00 %
- ROCE -10.0 %
- ROE -5.52 %
- Face Value ₹ 10.0
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.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
3.47 | 2.67 | 8.34 | 12.88 | 1.88 | 0.88 | 0.90 | 1.69 | 2.08 | 3.93 | 7.24 | 1.67 | |
2.48 | 1.84 | 8.36 | 12.38 | 1.65 | 1.25 | 1.24 | 1.13 | 1.30 | 2.53 | 2.07 | 2.55 | |
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 |
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% |
0.15 | 0.14 | 0.18 | 0.13 | 0.10 | 0.11 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
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 |
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 |
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 |
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 | |
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 |
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: | -77% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | % |
3 Years: | % |
TTM: | -113% |
Stock Price CAGR | |
---|---|
10 Years: | 8% |
5 Years: | 26% |
3 Years: | 27% |
1 Year: | -40% |
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
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 |
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 |
0.05 | 0.01 | 1.04 | 0.83 | 0.16 | 0.22 | 0.15 | 0.03 | 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 | |
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 |
1.91 | 0.64 | 0.72 | 1.25 | 1.06 | 1.09 | 1.76 | 1.02 | 0.98 | 1.35 | 2.60 | 2.50 | |
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 |
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 |
4.14 | 3.65 | 8.65 | 3.29 | 2.12 | 1.80 | 1.19 | 2.41 | 2.08 | 3.86 | 4.23 | 1.71 | |
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 |
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% |
Documents
Announcements
-
Board Meeting Intimation for Un-Audited Financial Results For The Quarter Ended 30.06.2025 And Limited Review Report For The Quarter Ended 30.06.2025.
30 Jul - Board meeting on 12 Aug 2025 to review Q1 2025 unaudited financial results and limited review report.
- Shareholder Meeting / Postal Ballot-Scrutinizer''s Report 22 Jul
- Shareholder Meeting / Postal Ballot-Outcome of AGM 22 Jul
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
18 Jul - Compliance certificate for securities dematerialization details for Q1 FY2025-26.
- Closure of Trading Window 26 Jun
Annual reports
-
Financial Year 2025
from bse
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Business Overview:[1][2]
Company was in the business of Stock broking, Underwriting, Merchant Banking and other Financial Activities. Later, it diversified into IT & ITES, eGovernance & Construction activities as its core business activities. It works on Dictation capture, Archival, Transcription, Document Management & Delivery, Coding, Billing & Revenue Cycle Management, etc. Company is carrying out Business Support Services, Software development and Investment Activities. In Business Support Services, company is participating in Tenders called by Government, Semi Government and Private Sectors and company is adding more software projects in the corporate sector