Auto Ancillary · Founded 1961 · www.bancoindia.com · BSE 500039 · NSE BANCO PROD. · ISIN INE213C01025
No Notes Added Yet
Business
Banco Products (India) Ltd. is a leading manufacturer and supplier of engine cooling systems and sealing gaskets. Its core business involves producing radiators, oil coolers, and various types of gaskets (e.g., cylinder head, exhaust, manifold) for internal combustion engines. The company serves a diverse range of applications, primarily in the automotive sector (passenger vehicles, commercial vehicles, tractors, two-wheelers), as well as industrial and marine engines. Banco generates revenue by selling these critical components to Original Equipment Manufacturers (OEMs) for new vehicle production and to the aftermarket for replacement and repair.
Revenue Mix
The company's primary business activities can be broadly categorized into:
Engine Cooling Systems: Includes radiators, oil coolers, and intercoolers. This segment caters to thermal management needs of engines.
Gaskets: Comprises a wide array of engine gaskets and industrial gaskets designed for sealing purposes in engines and other applications.
While specific revenue contribution percentages are not always publicly broken down, both segments are significant. Engine cooling systems are generally a substantial contributor to the company's top line.
Industry
Banco operates within the Indian Auto Ancillary sector, specifically focusing on engine cooling and sealing components. This industry is characterized by strong linkages to the cyclical automotive sector. Banco is a well-established and prominent player in its niche, known for its technical expertise and product quality. It enjoys a strong position as a preferred supplier to several major Indian and global OEMs due to its long-standing relationships and reliability. The market is competitive, with both organized domestic and international players, as well as unorganized participants, vying for market share.
MOAT
Long-standing OEM Relationships: Decades of proven performance and collaboration have established Banco as a trusted supplier to major automotive manufacturers, leading to sticky client relationships and repeat orders.
Product Quality & Reliability: Manufacturing critical engine components like gaskets and cooling systems demands high precision and consistent quality, which Banco has successfully delivered, fostering a reputation for reliability.
Manufacturing Expertise & R&D: Specialized technical know-how and continuous investment in R&D allow for the development of tailored solutions for evolving engine technologies and emission norms.
Aftermarket Presence: A strong presence in the aftermarket provides a stable revenue stream, independent of new vehicle production cycles.
Growth Drivers
Growth in Indian Automotive Sector: Continued growth in passenger vehicle, commercial vehicle, two-wheeler, and tractor sales in India will drive demand for OEM components.
Robust Aftermarket Demand: The expanding vehicle parc (number of vehicles on road) in India ensures a steady and growing demand for replacement parts like gaskets and radiators.
Exports Expansion: Opportunities to expand market reach and supply components to international OEMs and aftermarket channels.
Increased Content per Vehicle: As engines become more sophisticated and adhere to stricter emission norms, there can be an increase in the number and complexity of cooling and sealing components required per vehicle.
Diversification into New Applications: Exploring opportunities beyond traditional ICE automotive applications for its cooling and sealing expertise.
Risks
Automotive Cyclicality: The company's performance is closely tied to the inherently cyclical nature of the automotive industry. Downturns in vehicle production directly impact OEM demand.
Raw Material Price Volatility: Fluctuations in prices of key raw materials like aluminum, copper, steel, and rubber can impact manufacturing costs and margins.
Technological Disruption (EV Transition): The long-term global shift towards Electric Vehicles (EVs) poses a significant risk as traditional ICE engines, which are the core of Banco's business, will eventually decline. While EVs have cooling requirements for batteries/electronics, the gasket demand for combustion engines will reduce.
Intense Competition: The presence of domestic and international competitors can lead to pricing pressures and margin erosion.
Foreign Exchange Risk: Exposure to currency fluctuations due to imports of certain raw materials and exports of finished goods.
Management & Ownership
Banco Products (India) Ltd. is promoted by the Joshi family, with Mr. Shaan T. Joshi serving as the Managing Director. The family has a long history with the company and a significant promoter holding (typically in the range of 60-70%), indicating a strong vested interest in the company's long-term success. Management has a track record of operating in the auto ancillary space and navigating various industry cycles.
Outlook
Banco Products benefits from its entrenched position as a trusted supplier of critical engine components within the Indian auto ancillary sector. Its strong OEM relationships and robust aftermarket presence provide a stable foundation. Growth in the near to medium term is likely to be supported by the expansion of the overall Indian automotive market and increasing demand for replacement parts. However, the company faces a significant long-term strategic challenge from the global transition to Electric Vehicles, which necessitates proactive adaptation, diversification, and investment in new technologies to remain relevant. Operational challenges include managing raw material price volatility and intense competition. The company's ability to innovate and expand into new product areas or export markets will be crucial for sustained growth amidst evolving industry dynamics.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 724 | 804 | 895 | 639 | 875 | 970 | 1038 | 789 | 1099 | 1184 |
| Other Income | 6 | 2 | 17 | 5 | 19 | 14 | 59 | 9 | 17 | 6 |
| Total Income | 730 | 806 | 912 | 644 | 893 | 984 | 1097 | 799 | 1116 | 1190 |
| Total Expenditure | 610 | 671 | 689 | 581 | 660 | 788 | 889 | 664 | 874 | 971 |
| Operating Profit | 120 | 135 | 223 | 64 | 233 | 196 | 208 | 134 | 242 | 219 |
| Interest | 7 | 7 | 6 | 5 | 8 | 7 | 8 | 8 | -0 | 5 |
| Depreciation | 28 | 19 | 19 | 20 | 36 | 24 | 25 | 26 | 60 | 35 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18 | 3 | 0 |
| Profit Before Tax | 86 | 109 | 197 | 39 | 190 | 164 | 175 | 119 | 186 | 179 |
| Provision for Tax | 17 | 40 | 58 | 8 | 36 | 55 | 36 | 33 | 39 | 56 |
| Profit After Tax | 68 | 69 | 139 | 31 | 154 | 110 | 139 | 86 | 147 | 122 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 68 | 69 | 139 | 31 | 154 | 110 | 139 | 86 | 147 | 122 |
| Adjusted Earnings Per Share | 4.8 | 4.8 | 9.7 | 2.2 | 10.7 | 7.7 | 9.7 | 6 | 10.3 | 8.6 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1204 | 1239 | 1336 | 1567 | 1422 | 1533 | 1958 | 2332 | 2768 | 3213 | 3896 | 4110 |
| Other Income | 11 | 32 | 15 | 10 | 25 | 9 | 5 | 16 | 38 | 44 | 99 | 91 |
| Total Income | 1215 | 1272 | 1350 | 1577 | 1447 | 1542 | 1963 | 2348 | 2806 | 3256 | 3995 | 4202 |
| Total Expenditure | 1058 | 1096 | 1157 | 1391 | 1300 | 1354 | 1686 | 1968 | 2346 | 2602 | 3213 | 3398 |
| Operating Profit | 157 | 176 | 194 | 186 | 147 | 187 | 277 | 380 | 460 | 654 | 782 | 803 |
| Interest | 3 | 2 | 2 | 4 | 3 | 4 | 5 | 13 | 21 | 26 | 25 | 21 |
| Depreciation | 35 | 33 | 28 | 29 | 33 | 34 | 48 | 56 | 76 | 94 | 135 | 146 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 21 |
| Profit Before Tax | 119 | 141 | 164 | 153 | 111 | 150 | 224 | 311 | 363 | 534 | 644 | 659 |
| Provision for Tax | 30 | 44 | 50 | 69 | 35 | 36 | 71 | 75 | 91 | 142 | 162 | 164 |
| Profit After Tax | 90 | 97 | 114 | 83 | 77 | 114 | 152 | 236 | 271 | 392 | 482 | 494 |
| Adjustments | 0 | 0 | 3 | -14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 90 | 97 | 117 | 69 | 77 | 114 | 152 | 236 | 271 | 392 | 482 | 494 |
| Adjusted Earnings Per Share | 6.3 | 6.8 | 8.2 | 4.8 | 5.4 | 8 | 10.7 | 16.5 | 19 | 27.4 | 33.7 | 34.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 21% | 19% | 21% | 12% |
| Operating Profit CAGR | 20% | 27% | 33% | 17% |
| PAT CAGR | 23% | 27% | 33% | 18% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -31% | 33% | 44% | 19% |
| ROE Average | 32% | 31% | 27% | 19% |
| ROCE Average | 36% | 35% | 32% | 24% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 688 | 720 | 808 | 833 | 710 | 828 | 982 | 1002 | 1052 | 1303 | 1684 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 1 | 6 | 6 | 6 | 5 | 38 | 36 | 25 | 22 |
| Other Non-Current Liabilities | 19 | 46 | 53 | 55 | 54 | 45 | 149 | 165 | 224 | 299 | 220 |
| Total Current Liabilities | 250 | 204 | 336 | 300 | 318 | 307 | 366 | 650 | 672 | 1118 | 1131 |
| Total Liabilities | 956 | 969 | 1198 | 1195 | 1089 | 1187 | 1502 | 1855 | 1982 | 2744 | 3058 |
| Fixed Assets | 221 | 192 | 191 | 184 | 193 | 190 | 297 | 359 | 454 | 516 | 472 |
| Other Non-Current Assets | 41 | 54 | 67 | 55 | 37 | 13 | 44 | 40 | 22 | 18 | 43 |
| Total Current Assets | 694 | 722 | 939 | 955 | 858 | 984 | 1161 | 1456 | 1506 | 2210 | 2543 |
| Total Assets | 956 | 969 | 1198 | 1195 | 1089 | 1187 | 1502 | 1855 | 1982 | 2744 | 3058 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 62 | 62 | 32 | 41 | 2 | 51 | 71 | 13 | 7 | 12 | 15 |
| Cash Flow from Operating Activities | 68 | 90 | 99 | 62 | 52 | 157 | 57 | -41 | 458 | 164 | 380 |
| Cash Flow from Investing Activities | -17 | -59 | -22 | -52 | 149 | -59 | -104 | -23 | -114 | -38 | -175 |
| Cash Flow from Financing Activities | -6 | -61 | -68 | -49 | -153 | -78 | -11 | 59 | -339 | -123 | -189 |
| Net Cash Inflow / Outflow | 46 | -30 | 9 | -39 | 49 | 20 | -58 | -6 | 5 | 3 | 16 |
| Closing Cash & Cash Equivalent | 108 | 32 | 41 | 2 | 51 | 71 | 13 | 7 | 12 | 15 | 31 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 6.28 | 6.8 | 8.16 | 4.83 | 5.35 | 7.95 | 10.66 | 16.47 | 18.97 | 27.39 | 33.68 |
| CEPS(Rs) | 8.71 | 9.13 | 9.9 | 7.87 | 7.64 | 10.31 | 14 | 20.41 | 24.29 | 33.99 | 43.08 |
| DPS(Rs) | 2.3 | 4.5 | 5 | 4 | 10 | 1 | 10 | 11 | 10 | 11 | 23 |
| Book NAV/Share(Rs) | 48.04 | 50.26 | 56.43 | 58.18 | 49.6 | 57.88 | 68.6 | 69.98 | 73.48 | 91.05 | 117.72 |
| Core EBITDA Margin(%) | 11.59 | 11.04 | 13.23 | 11.21 | 8.59 | 11.62 | 13.88 | 15.61 | 15.26 | 19 | 17.54 |
| EBIT Margin(%) | 9.72 | 10.97 | 12.28 | 10.01 | 8.06 | 10.01 | 11.7 | 13.87 | 13.87 | 17.43 | 17.17 |
| Pre Tax Margin(%) | 9.47 | 10.82 | 12.15 | 9.74 | 7.84 | 9.78 | 11.43 | 13.33 | 13.1 | 16.63 | 16.53 |
| PAT Margin (%) | 7.12 | 7.47 | 8.43 | 5.32 | 5.38 | 7.42 | 7.79 | 10.1 | 9.8 | 12.2 | 12.36 |
| Cash Profit Margin (%) | 9.87 | 10.03 | 10.48 | 7.18 | 7.69 | 9.62 | 10.23 | 12.52 | 12.55 | 15.13 | 15.81 |
| ROA(%) | 10.13 | 10.1 | 10.52 | 6.97 | 6.71 | 10 | 11.34 | 14.04 | 14.15 | 16.58 | 16.6 |
| ROE(%) | 13.76 | 13.83 | 14.94 | 10.17 | 9.93 | 14.79 | 16.85 | 23.77 | 26.45 | 33.3 | 32.26 |
| ROCE(%) | 17.8 | 19.28 | 20.77 | 18.31 | 13.69 | 18.68 | 24.85 | 28.2 | 29.95 | 38.7 | 35.86 |
| Receivable days | 57.21 | 59.58 | 62.29 | 61.52 | 72.53 | 67.15 | 55.42 | 57.74 | 58.96 | 62.05 | 63.2 |
| Inventory Days | 84.34 | 91.06 | 102.75 | 106.98 | 122.64 | 123.86 | 119.72 | 134.25 | 126.37 | 130.85 | 134.87 |
| Payable days | 56.28 | 57.82 | 68.91 | 87.28 | 106.41 | 105.25 | 91.76 | 88.98 | 84.97 | 105.39 | 103.51 |
| PER(x) | 8.86 | 16.44 | 12.97 | 15.87 | 6.08 | 8.84 | 6.4 | 6.83 | 15.67 | 12.59 | 14.98 |
| Price/Book(x) | 1.16 | 2.22 | 1.88 | 1.32 | 0.66 | 1.21 | 0.99 | 1.61 | 4.05 | 3.79 | 4.29 |
| Dividend Yield(%) | 4.13 | 4.03 | 4.72 | 5.22 | 30.72 | 1.42 | 14.67 | 9.78 | 3.36 | 3.19 | 4.56 |
| EV/Net Sales(x) | 0.6 | 1.25 | 1.01 | 0.64 | 0.34 | 0.59 | 0.47 | 0.81 | 1.59 | 1.6 | 1.94 |
| EV/Core EBITDA(x) | 4.6 | 8.81 | 6.96 | 5.42 | 3.3 | 4.79 | 3.3 | 4.96 | 9.59 | 7.84 | 9.67 |
| Net Sales Growth(%) | 6.69 | 2.91 | 7.77 | 17.3 | -9.23 | 7.77 | 27.75 | 19.1 | 18.72 | 16.04 | 21.29 |
| EBIT Growth(%) | 1.22 | 16.35 | 16.24 | -5.52 | -26.93 | 33.94 | 49.25 | 41.21 | 18.75 | 45.77 | 19.53 |
| PAT Growth(%) | 2.55 | 8.14 | 17.24 | -26.89 | -8.09 | 48.51 | 34.03 | 54.56 | 15.2 | 44.37 | 22.94 |
| EPS Growth(%) | 2.55 | 8.14 | 20.13 | -40.84 | 10.85 | 48.5 | 34.03 | 54.56 | 15.2 | 44.37 | 22.94 |
| Debt/Equity(x) | 0.05 | 0.05 | 0.04 | 0.05 | 0.13 | 0.02 | 0.02 | 0.29 | 0.21 | 0.24 | 0.25 |
| Current Ratio(x) | 2.78 | 3.55 | 2.8 | 3.18 | 2.7 | 3.21 | 3.17 | 2.24 | 2.24 | 1.98 | 2.25 |
| Quick Ratio(x) | 1.47 | 1.97 | 1.49 | 1.58 | 1.2 | 1.37 | 1.2 | 0.71 | 0.87 | 0.74 | 0.92 |
| Interest Cover(x) | 37.89 | 73.01 | 93.94 | 36.79 | 37 | 42.42 | 43.58 | 25.71 | 17.98 | 21.84 | 26.76 |
| Total Debt/Mcap(x) | 0.05 | 0.02 | 0.02 | 0.04 | 0.2 | 0.01 | 0.02 | 0.18 | 0.05 | 0.06 | 0.06 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.88 | 67.88 | 67.88 | 67.88 | 67.88 | 67.88 | 67.88 | 67.88 | 67.88 | 67.88 |
| FII | 3 | 3.21 | 3.08 | 3.76 | 3.88 | 3.83 | 4.4 | 4 | 4.06 | 3.91 |
| DII | 0.13 | 0.14 | 0.18 | 0.21 | 0.18 | 0.44 | 0.29 | 0.23 | 0.22 | 0.24 |
| Public | 28.98 | 28.77 | 28.85 | 28.14 | 28.06 | 27.85 | 27.42 | 27.88 | 27.83 | 27.96 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.85 | 4.85 | 4.85 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 |
| FII | 0.21 | 0.23 | 0.22 | 0.54 | 0.55 | 0.55 | 0.63 | 0.57 | 0.58 | 0.56 |
| DII | 0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.06 | 0.04 | 0.03 | 0.03 | 0.03 |
| Public | 2.07 | 2.06 | 2.06 | 4.03 | 4.01 | 3.98 | 3.92 | 3.99 | 3.98 | 4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.15 | 7.15 | 7.15 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +21% | +19% | +21% | +12% |
| Operating Profit CAGR | +20% | +27% | +33% | +17% |
| PAT CAGR | +23% | +27% | +33% | +18% |
| Share Price CAGR | -31% | +33% | +44% | +19% |
| ROE Average | +32% | +31% | +27% | +19% |
| ROCE Average | +36% | +35% | +32% | +24% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 67.88 | 67.88 | 67.88 | 67.88 | 67.88 | 67.88 | 67.88 | 67.88 | 67.88 | 67.88 |
| FII | 3 | 3.21 | 3.08 | 3.76 | 3.88 | 3.83 | 4.4 | 4 | 4.06 | 3.91 |
| DII | 0.13 | 0.14 | 0.18 | 0.21 | 0.18 | 0.44 | 0.29 | 0.23 | 0.22 | 0.24 |
| Public | 28.98 | 28.77 | 28.85 | 28.14 | 28.06 | 27.85 | 27.42 | 27.88 | 27.83 | 27.96 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.85 | 4.85 | 4.85 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 | 9.71 |
| FII | 0.21 | 0.23 | 0.22 | 0.54 | 0.55 | 0.55 | 0.63 | 0.57 | 0.58 | 0.56 |
| DII | 0.01 | 0.01 | 0.01 | 0.03 | 0.03 | 0.06 | 0.04 | 0.03 | 0.03 | 0.03 |
| Public | 2.07 | 2.06 | 2.06 | 4.03 | 4.01 | 3.98 | 3.92 | 3.99 | 3.98 | 4 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 7.15 | 7.15 | 7.15 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 | 14.3 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.