BharatRohan Airborne Innovations Ltd
Incorporated in June 2016, BharatRohan Airborne Innovations Limited is an agritech solutions provider focusing on drone/UAV platforms and Hyperspectral Imaging (HSI) technology.[1]
- Market Cap ₹ 178 Cr.
- Current Price ₹ 89.2
- High / Low ₹ 94.5 / 87.0
- Stock P/E 18.9
- Book Value ₹
- Dividend Yield 0.00 %
- ROCE 32.4 %
- ROE 36.1 %
- Face Value ₹ 10.0
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company has a good return on equity (ROE) track record: 3 Years ROE 44.9%
Cons
- Working capital days have increased from 254 days to 374 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
| Operating Profit |
| OPM % |
| Interest |
| Depreciation |
| Profit before tax |
| Tax % |
| EPS in Rs |
| Raw PDF |
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| 2.11 | 6.47 | 18.95 | 28.17 | |
| 2.44 | 4.77 | 12.99 | 20.17 | |
| Operating Profit | -0.33 | 1.70 | 5.96 | 8.00 |
| OPM % | -15.64% | 26.28% | 31.45% | 28.40% |
| 0.00 | 0.06 | 0.02 | 1.68 | |
| Interest | 0.11 | 0.16 | 0.67 | 0.43 |
| Depreciation | 0.22 | 0.10 | 0.14 | 0.34 |
| Profit before tax | -0.66 | 1.50 | 5.17 | 8.91 |
| Tax % | -4.55% | -23.33% | 0.97% | -5.61% |
| -0.63 | 1.85 | 5.12 | 9.40 | |
| EPS in Rs | -572.73 | 1,178.34 | 15.93 | 6.43 |
| Dividend Payout % | 0.00% | 0.00% | 0.00% | 0.00% |
| Compounded Sales Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 137% |
| TTM: | 49% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 157% |
| TTM: | 84% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | % |
| 1 Year: | % |
| Return on Equity | |
|---|---|
| 10 Years: | % |
| 5 Years: | % |
| 3 Years: | 45% |
| Last Year: | 36% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| Equity Capital | 0.01 | 0.02 | 3.21 | 14.62 |
| Reserves | -0.50 | 3.34 | 11.36 | 22.89 |
| 2.42 | 1.53 | 4.14 | 1.34 | |
| 0.15 | 0.25 | 1.86 | 3.17 | |
| Total Liabilities | 2.08 | 5.14 | 20.57 | 42.02 |
| 0.24 | 0.24 | 0.44 | 1.26 | |
| CWIP | 0.14 | 0.23 | 0.56 | 1.05 |
| Investments | 0.00 | 0.00 | 0.00 | 0.00 |
| 1.70 | 4.67 | 19.57 | 39.71 | |
| Total Assets | 2.08 | 5.14 | 20.57 | 42.02 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| 0.79 | -8.11 | -3.24 | ||
| -0.19 | -0.68 | -1.65 | ||
| 0.90 | 8.06 | 10.33 | ||
| Net Cash Flow | 1.51 | -0.72 | 5.43 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
| Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|
| Debtor Days | 67.46 | 145.55 | 206.09 | 131.77 |
| Inventory Days | 246.02 | 2.21 | 115.74 | 378.96 |
| Days Payable | 6.05 | 7.72 | 33.26 | 24.11 |
| Cash Conversion Cycle | 307.44 | 140.04 | 288.57 | 486.62 |
| Working Capital Days | -24.22 | 119.60 | 268.31 | 374.33 |
| ROCE % | 48.68% | 49.49% | 32.45% |
Business Profile[1]
BharatRohan Airborne Innovations Ltd is an agritech company that provides drone/UAV-based crop intelligence (hyperspectral imaging) and sells related agri-inputs and agri-outputs.
Its flagship offerings are CropAssure (crop monitoring + ICM advisory powered by hyperspectral DSS) and SourceAssure (procurement/sale of residue-low traced farm produce).