Belrise Industries Ltd (BELRISE) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 544405 | NSE: BELRISE | Auto Ancillary | Small Cap

Belrise Industri Share Price

158.30 -4.85 -2.97%
as on 05-Dec'25 12:17

Belrise Industries Ltd (BELRISE) Stock Analysis: Valuation, Latest Results, Financial Ratios & DeciZen Rating

BSE: 544405 | NSE: BELRISE | Auto Ancillary | Small Cap

DeciZen - make an informed investing decision on Belrise Industri

Based on:

Overall Rating
Login to view analysis. Bole Toh

1. Quality


Login to view analysis.

2. Valuation


Login to view analysis.

3. Price Trend


Login to view analysis.

Belrise Industries stock performance -

Key Ratios
mw4me loader
P/E Ratio (SA):
43.67
Market Cap:
14,518.4 Cr.
52-wk low:
89.2
52-wk high:
172.7

Is Belrise Industries Ltd an attractive stock to invest in?


Login to view analysis.

10 Year X-Ray of Belrise Industri: Login to view analysis.

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end
Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.
Belrise Industries Ltd has performed well in majority of the past ten years indicating its past ten year financial track record is very good

Value Creation

Value Creation Index Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
ROCE % 16.3%16.5%16.9%14.3%13.1%11.1%12.6%12.4%13.5%13.5%-
Value Creation
Index
0.20.20.30.10.0-0.2-0.1-0.1-00.0-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 2,1902,4102,8773,3133,8294,0074,8975,3956,0336,5946,594
Sales YoY Gr.-10%19.4%15.2%15.6%4.7%22.2%10.2%11.8%9.3%-
Adj EPS 1.51.93.22.73.42.73.73.94.35.13.7
YoY Gr.-23%71.1%-14.7%24.2%-20.9%39.6%5.1%10.4%18%-
BVPS (₹) 7.79.612.515.319.422.126.230.234.539.454.1
Adj Net
Profit
96.1119203173221175244256283333333
Cash Flow from Ops. 13012212418152097.4369756792654-
Debt/CF from Ops. 7.510.212.210.23.824.1732.84-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 13%11.5%10.4%9.3%
Adj EPS 14.5%8.6%11%18%
BVPS19.9%15.2%14.6%14.3%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25TTM
Return on
Equity %
2221.728.919.619.812.915.513.913.413.88
Op. Profit
Mgn %
12.712.811.71214.114.214.914.81413.914.1
Net Profit
Mgn %
4.44.97.15.25.84.454.74.75.15.1
Debt to
Equity
22.11.91.91.61.61.51.2110.2
Working Cap
Days
79869812614217116716515816383
Cash Conv.
Cycle
3747474033464442403936

Recent Performance Summary

Login to view analysis.
Login to view analysis.

Latest Financials - Belrise Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 3.7 4
TTM Sales (₹ Cr.) 6,594 8,291
BVPS (₹.) 54.1 55.7
Reserves (₹ Cr.) 4,382 4,526
P/BV 3.02 2.93
PE 43.67 40.85
From the Market
52 Week Low / High (₹) 89.20 / 172.70
All Time Low / High (₹) 89.20 / 172.70
Market Cap (₹ Cr.) 14,518
Equity (₹ Cr.) 444.9
Face Value (₹) 5
Industry PE 44.7

Management X-Ray of Belrise Industri:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.00
* Pledged shares as % of Promoter's holding (%)

Valuation of Belrise Industri - Standalone Basis

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Event Update

Login/Register to view analysis.

Analyst's Notes

data not found
No data found!

Key Ratios of Belrise Industri

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Sales2,1902,4102,8773,3133,8294,0074,8975,3956,0336,594
Operating Expenses 1,9112,1022,5422,9173,2903,4384,1704,5975,1895,679
Manufacturing Costs67516670697310487162164
Material Costs1,6571,8342,2042,5522,8863,0263,7334,1544,6215,075
Employee Cost 146116193208236218223235274293
Other Costs 41101798799121109120132147
Operating Profit 279307335396539569728798843915
Operating Profit Margin (%) 12.7%12.8%11.7%12.0%14.1%14.2%14.9%14.8%14.0%13.9%
Other Income 642136108362825387465
Interest 79110111146163197215217227228
Depreciation 5876120138177206245306321329
Exceptional Items 00000-000-120
Profit Before Tax 148163240219234194293313358423
Tax 5143364642046426290
Profit After Tax 96120205173230175247271295332
PAT Margin (%) 4.4%5.0%7.1%5.2%6.0%4.4%5.0%5.0%4.9%5.0%
Adjusted EPS (₹)1.51.93.22.73.52.73.84.24.55.1
Dividend Payout Ratio (%)0%0%0%0%0%0%0%1%0%11%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25

Equity and Liabilities

Shareholders Fund 4866077969721,2621,4371,7051,9672,2452,577
Share Capital 2020202020202020325325
Reserves 4665877769521,2421,4161,6851,9461,9202,252
Minority Interest0000000000
Debt9781,1391,3941,6651,8432,1172,3341,8481,6812,208
Long Term Debt7838961,1391,3611,4871,5691,6101,2451,1721,649
Short Term Debt195242255304355548724603509558
Trade Payables11989189304398399465467678854
Others Liabilities 2282872853834106085769081,018954
Total Liabilities 1,8102,1212,6643,3233,9134,5615,0805,1905,6226,592

Fixed Assets

Gross Block1,1101,3131,7222,1562,5332,9253,5893,8764,1364,710
Accumulated Depreciation2042793805186949001,1311,4501,6772,006
Net Fixed Assets 9061,0341,3421,6381,8392,0262,4582,4272,4592,704
CWIP 21737533224532529512080179263
Investments 617035373843705321354
Inventories142160201244313427423465594689
Trade Receivables3163253884414746756367637991,045
Cash Equivalents 610116771866412823196
Others Assets 1641493566528521,0091,3081,2741,3391,442
Total Assets 1,8102,1212,6643,3233,9134,5615,0805,1905,6226,592

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Cash Flow From Operating Activity 13012212418152097369756762654
PBT 148163240219234194293313358423
Adjustment 5266111116320379444510474514
Changes in Working Capital -39-78-191-116-8-454-323-810-185
Tax Paid -32-30-35-39-26-22-44-59-79-98
Cash Flow From Investing Activity -283-320-360-396-550-289-439-198-360-1,019
Capex 003600000-15-33
Net Investments 0-26-20-1-1-5-281762-333
Others -283-294-376-395-549-285-411-215-407-654
Cash Flow From Financing Activity 1472012372713420339-496-328223
Net Proceeds from Shares 000-06000000
Net Proceeds from Borrowing 0032822414212672-203-270460
Interest Paid 0000-163-197-215-217-227-228
Dividend Paid 00000000-20
Others 147201-9247-4274182-76171-9
Net Cash Flow -74156511-316374-142

Finance Ratio

PARTICULARSMar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24Mar'25
Ratios
ROE (%)22.0821.9729.1619.5820.5812.9315.7314.7814.0313.82
ROCE (%)16.3416.4716.8614.2613.1311.1412.5612.413.4813.49
Asset Turnover Ratio1.591.361.231.111.060.951.021.051.121.08
PAT to CFO Conversion(x)1.351.020.61.052.260.551.492.792.581.97
Working Capital Days
Receivable Days39444446445249474751
Inventory Days18212225273432303235
Payable Days23212335444842414555

Belrise Industries Ltd Stock News

Belrise Industries Ltd FAQs

The current trading price of Belrise Industri on 05-Dec-2025 12:17 is ₹158.3.
Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 04-Dec-2025 the market cap of Belrise Industri stood at ₹14,518.4.
The latest P/E ratio of Belrise Industri as of 04-Dec-2025 is 43.67.
The latest P/B ratio of Belrise Industri as of 04-Dec-2025 is 3.02.
The 52-week high of Belrise Industri is ₹172.7 and the 52-week low is ₹89.20.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Belrise Industri is ₹6,594 ( Cr.) .

About Belrise Industries Ltd

Belrise Industries Limited was incorporated as ‘Badve Engineering Private Limited’, as a private limited company under the provisions of Companies Act, 1956, vide certificate of incorporation dated September 25, 1996 issued by the Additional Registrar of Companies, Maharashtra at Mumbai. Thereafter, the company was converted into a public limited company pursuant to a special resolution passed by its Shareholders in their meeting held on January 7, 2008, and consequently, the name of the company was changed to ‘Badve Engineering Limited’ and a fresh certificate of incorporation dated February 18, 2008, was issued by the Deputy Registrar of Companies, Maharashtra at Mumbai. The name of the company was further changed to ‘Belrise Industries Limited’ to rebrand the image of the company with changing times and enhance its presence in aftermarket and to adapt latest market trends, pursuant to a Board resolution dated August 12, 2022 and a special resolution passed by its Shareholders at their extra-ordinary general meeting on August 23, 2022, and a fresh certificate of incorporation dated August 29, 2022 was issued by the RoC, Mumbai consequent upon change in name of the Company.

Belrise Industries is an automotive component manufacturing company based in India offering a diverse range of safety critical systems and other engineering solutions for two-wheelers, three-wheelers, four-wheelers, commercial vehicles and agri-vehicles. Its product portfolio includes metal chassis systems, polymer components, suspension systems, body-in-white components and exhaust systems, among others. Its products are largely agnostic to vehicle powertrain types, reflecting its ability in catering to both electric vehicles and internal combustion engine vehicles, thus positioning it favorably to adapt to the growing electric vehicle market.

Over the course of decades of operations, it has expanded its operational capabilities to include precision sheet metal pressing and fabrication, the manufacturing of polymer components, the design and production of suspension systems, along with coating and painting services. Consequently, it has consistently increased the value and complexity of the components it supplies per vehicle. This strategic expansion is not only limited to its home state of Maharashtra but also extended to other Indian states where prospective customers establish their manufacturing facilities, with its facilities designed for future scalability. It has also implemented a ‘just-in-time’ inventory model that optimizes its inventory levels and enhances its ability to meet its OEM customers’ needs with agility.

Its automotive product portfolio comprises many distinct products across chassis systems, exhaust systems, body-in-white parts, polymer components, battery containers, suspensions and steering columns, among others. Its product portfolio is diverse and designed to meet the varying requirements of OEMs across multiple vehicle types, including two-wheelers, three-wheelers, four-wheelers, commercial vehicles and agri-vehicles.

Business area of the company

The company is an automotive component manufacturing company based in India offering a diverse range of safety critical systems and other engineering solutions for two-wheelers, three-wheelers, four-wheelers, commercial vehicles and agri-vehicles.

Products of the company

Automotive - Two Wheelers

  • Sheet metal-based Chassis, side and main stand, brake pedal/gear clutch lever, swing arm.
  • Polymer based- Visor front, fenders, covers, cowls.
  • Suspension systems- Rear suspension, front forks, steering column, helical springs. 
  • Braking systems- Braking assemblies for drum and disc brakes.

Automotive - Four Wheelers

  • Sheet metal-based Chassis.
  • Polymer based- Centre grill, fog lap cover, battery container, lids.
  • Suspension systems- Rear suspension for sports utility vehicles, front suspension for light commercial vehicle.

Non-Automotive

  • Polymer refrigerator parts- Fruit and vegetable tray, handles, base.
  • Renewable parts- Solar panel components.

History and milestones

  • 1996: Incorporation of the Company as ‘Badve Engineering Private Limited’.
  • 1997: Setup a manufacturing plant in Aurangabad.
  • 2001: Setup an additional manufacturing plant for a large two-wheeler manufacturing OEM.
  • 2004: Setup a manufacturing plant in Ranjangaon near Pune.
  • 2007: Setup a manufacturing plant in Uttarakhand for a large two-wheeler manufacturing OEM.
  • 2008: Company converted into ‘Public Limited Company’.
  • 2010: Ventured into four-wheeler commercial vehicles space for supply of chassis frames (CV).
  • 2011: Ventured into four-wheeler commercial vehicles parts supply space for Ashok Leyland Limited.
  • 2012: Started supply of chassis to Honda Motors & Scooters India Private Limited and components to VE Commercial Vehicles Limited.
  • 2012: Company reached a turnover of Rs 10,000.00 million.
  • 2016: Achieved a turnover of over Rs 25,000.00 million
  • 2016: Ventured in new product line of suspension systems with acquisition of the suspension division from an international OEM near Pune.
  • 2017: Setup a manufacturing plant facility for supply of frames and silencer parts, in Gujarat.
  • 2017: Commenced supply of components to Jaguar Land Rover Automotive PLC (JLR) in Europe.
  • 2017:  Established a wholly owned subsidiary ‘Badve Engineering Trading FZE’ in Ras Al Khaimah Free Zone, UAE.
  • 2022: Ventured into the EV space with supply of suspension system to EV OEMs.
  • 2022: Company was rebranded as ‘Belrise Industries Limited’.
  • 2023 Obtained the rights to utilize the technology to manufacture hub motors pursuant to a technology transfer agreement with a prominent Chinese motor manufacturer.
  • 2024: Ventured into renewable energy products and received an LOI from a major North American solar power company, Nextracker LLC.
  • 2024: Started supply of Exhaust Systems for a CNG-powered vehicle.
  • 2024: Entered into a business transfer agreement for transfer of machinery and contracts pertaining to the business to the Company.

To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

© 2025 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt. Ltd.

×