Belrise Industries Ltd - Stock Valuation and Financial Performance

BSE: 0 | NSE: BELRISE | Auto Ancillary | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Belrise Industri

DeciZen not available for IPO

10 Year X-Ray of Belrise Industri:

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.

Value Creation

Value Creation Index Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
ROCE % 15.7%16.3%16.5%16.9%14.3%13.1%11.1%12.6%12.4%13.5%-

Growth Parameters

Growth Parameters Colour Code Guide

Sales 1,7882,1902,4102,8773,3133,8294,0074,8975,3956,0333,313
Sales YoY Gr.-22.5%10%19.4%15.2%15.6%4.7%22.2%10.2%11.8%-
Adj EPS 1.31.51.93.22.73.42.73.73.94.30
YoY Gr.-20.6%23%71.1%-14.7%24.2%-20.9%39.6%5.1%10.4%-
BVPS (₹) 6.17.79.612.515.319.422.126.230.234.50
Adj Net
Profit
80.196.1119203173221175244256283NAN
Cash Flow from Ops. 69.513012212418152097.4369756792-
Debt/CF from Ops. 13.37.510.212.210.23.824.1732.8-

CAGR

CAGR Colour Code Guide

9 Years 5 Years 3 Years 1 Years
Sales 14.5%12.7%14.6%11.8%
Adj EPS 14.7%9.7%17.4%10.4%
BVPS21.2%17.6%16.1%14.2%
Share Price - - - -

Key Financial Parameters

Performance Ratio Colour Code Guide

Mar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24TTM
Return on
Equity %
23.12221.728.919.619.812.915.513.913.40
Op. Profit
Mgn %
12.312.712.811.71214.114.214.914.814NAN
Net Profit
Mgn %
4.54.44.97.15.25.84.454.74.7NAN
Debt to
Equity
2.422.11.91.91.61.61.51.21-
Working Cap
Days
807986981261421711671651580
Cash Conv.
Cycle
373747474033464442400

Recent Performance Summary

Recent Performance Summary not available for IPO

Recent Performance Summary not available for IPO

Latest Financials - Belrise Industries Ltd.

Standalone Consolidated
TTM EPS (₹) 0 -
TTM Sales (₹ Cr.) 3,313 -
BVPS (₹.) 0 -
Reserves (₹ Cr.) 952 -
P/BV 0.00 -
PE 0.00 -
From the Market
52 Week Low / High (₹) 0.00 / 0.00
All Time Low / High (₹) - / -
Market Cap (₹ Cr.) 0
Equity (₹ Cr.) 0
Face Value (₹) -
Industry PE 45.5

Management X-Ray of Belrise Industri:

Shareholding Pattern

No Data To Display

Promoter's Holding & Share Pledging

Event Update

Login/Register to view analysis.

Analyst's Notes

No data found!

Key Ratios of Belrise Industri

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Sales1,787.982,189.862,409.742,876.993,312.873,828.564,006.964,897.285,394.966,032.55
Operating Expenses 1,568.441,910.772,102.342,541.662,916.833,289.693,437.964,169.764,597.415,189.09
Manufacturing Costs52.6366.8950.5766.3369.9968.9772.68104.4187.32106.51
Material Costs1,356.691,657.051,834.412,203.742,552.192,885.593,026.383,732.734,154.324,676.35
Employee Cost 123.74146.13116.33192.68207.82235.81217.69223.22235.35274.22
Other Costs 35.3740.71101.0478.9186.8399.32121.22109.40120.43132
Operating Profit 219.54279.08307.40335.34396.03538.87569727.52797.54843.46
Operating Profit Margin (%) 12.3%12.7%12.8%11.7%12.0%14.1%14.2%14.9%14.8%14.0%
Other Income 5.145.9442.30136.31107.6435.6128.1625.4838.3174.19
Interest 64.3679.10109.83110.93146.37163.38197.04215.45216.56227.12
Depreciation 42.1458.2576.44120.39138.22177.43205.85244.82306.15320.73
Exceptional Items 1.620.260000-0.0500-12.26
Profit Before Tax 119.79147.93163.43240.31219.08233.66194.22292.73313.14357.53
Tax 38.3851.4943.4335.8046.063.7819.6745.6041.7462.17
Profit After Tax 81.4196.45120204.52173.03229.88174.55247.13271.40295.36
PAT Margin (%) 4.6%4.4%5.0%7.1%5.2%6.0%4.4%5.0%5.0%4.9%
Adjusted EPS (₹)1.31.51.93.22.73.52.73.84.24.5
Dividend Payout Ratio (%)0%0%0%0%0%0%0%0%1%0%

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24

Equity and Liabilities

Shareholders Fund 387.97485.71607795.82971.531,262.361,436.781,705.201,966.742,245.16
Share Capital 0.3119.8019.8019.8419.8420.3420.3420.3420.34325.50
Reserves 387.66465.91587.20775.99951.691,242.011,416.441,684.851,946.401,919.67
Minority Interest0000000000
Debt851.99978.311,138.531,394.341,664.921,842.782,116.682,333.741,848.141,780.95
Long Term Debt669.32783.08896.271,138.971,360.661,487.391,569.031,609.631,245.391,171.92
Short Term Debt182.67195.23242.25255.37304.26355.39547.65724.11602.75609.03
Trade Payables87.36118.6488.58189.49303.50397.71399.22464.97466.61677.86
Others Liabilities 183.47227.60287.31284.82382.96410.23608.12576.27908.06917.59
Total Liabilities 1,510.791,810.252,121.412,664.483,322.913,913.084,560.805,080.175,189.555,621.57

Fixed Assets

Gross Block849.861,110.261,312.801,721.732,155.672,533.322,925.423,588.892,426.702,458.69
Accumulated Depreciation146.34204.30279.25379.94518.09694.01899.861,130.9400
Net Fixed Assets703.53905.961,033.561,341.791,637.581,839.322,025.562,457.952,426.702,458.69
CWIP 238.26217375.17331.75244.58325.41294.83120.2179.55178.88
Investments 38.4060.7669.5635.3737.0137.8842.5670.2252.7821.09
Inventories116.50141.56159.73201.05243.80313426.92423.42465.17574.78
Trade Receivables244.82315.53325.31387.55440.96473.92675.13636.48763.26799.40
Cash Equivalents 12.545.539.5510.8766.6171.2186.4264.27127.66230.56
Others Assets156.75163.92148.54356.10652.35852.341,009.381,307.631,274.441,358.18
Total Assets 1,510.791,810.252,121.412,664.483,322.913,913.084,560.805,080.175,189.555,621.57

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Cash Flow From Operating Activity 69.50129.73122.43124.45180.93520.4897.43369.29756.34792.02
PBT 119.79147.93163.43240.31219.08233.66194.22292.73313.14357.53
Adjustment 3752.4166.16111.07116.24320.25378.85443.51510.48519.01
Changes in Working Capital -58.52-38.76-77.65-191.46-115.78-7.59-453.95-323.08-8.17-5.03
Tax Paid -28.77-31.86-29.50-35.47-38.61-25.84-21.69-43.87-59.11-79.49
Cash Flow From Investing Activity -228.83-283.28-319.65-359.77-395.77-550.36-289.41-438.58-198.01-390.30
Capex -245.64-239.39036.08-0.72-6.55-211.85-484.21-234.24-452.05
Net Investments 00-25.80-20-70.19-0.86-4.68-27.6717.4531.69
Others 16.81-43.89-293.85-375.85-324.86-542.94-72.8773.3018.7830.06
Cash Flow From Financing Activity 164.05146.55201.24236.65270.5834.47202.6138.74-495.71-328.07
Net Proceeds from Shares 0000.01060.310000
Net Proceeds from Borrowing 000328.27223.62141.95125.8272.42-202.87-269.94
Interest Paid 00000-163.38-197.04-215.45-216.56-227.12
Dividend Paid 000000000-2.03
Others 164.05146.55201.24-91.6346.96-4.40273.82181.77-76.28171.02
Net Cash Flow 4.73-7.014.021.3255.744.6010.63-30.5562.6273.65
PARTICULARSMar'15Mar'16Mar'17Mar'18Mar'19Mar'20Mar'21Mar'22Mar'23Mar'24
Ratios
ROE (%)23.522.0821.9729.1619.5820.5812.9315.7314.7814.03
ROCE (%)15.6516.3416.4716.8614.2613.1311.1412.5612.413.48
Asset Turnover Ratio1.591.591.361.231.111.060.951.021.051.12
PAT to CFO Conversion(x)0.851.351.020.611.052.260.561.492.792.68
Working Capital Days
Receivable Days37394444464452494747
Inventory Days18182122252734323031
Payable Days21232123354448424145

Belrise Industries Ltd Stock News

Belrise Industries Ltd FAQs

Company share prices are keep on changing according to the market conditions. The closing price of Belrise Industri on 01-Jan-1970 05:30 is ₹0.00.
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 01-Jan-1970 05:30 the market cap of Belrise Industri stood at ₹0.00.
The latest P/E ratio of Belrise Industri as of 01-Jan-1970 05:30 is 0.00.
The latest P/B ratio of Belrise Industri as of 01-Jan-1970 05:30 is 0.00.
The 52-week high of Belrise Industri is ₹0.00 and the 52-week low is ₹0.00.
The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Belrise Industri is ₹3,313 ( 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.

Read More Read Less
You have 2 views remaining as a Guest User. 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.
×
Please wait your portfolio is updating...