Sharescart Research Club logo

Baroda Rayon Overview

1. Business Overview

Baroda Rayon Corporation Ltd. (BRCL) was historically engaged in the manufacturing of Viscose Filament Yarn (VFY) and Nylon Filament Yarn (NFY). However, its manufacturing operations were discontinued. Currently, the company's core business model revolves around real estate development, property management, and generating rental income. It primarily focuses on monetizing its significant land bank and existing properties, particularly in Surat, Gujarat, which were acquired during its manufacturing days. The company makes money through the sale of developed properties, undeveloped land parcels, and rental income from its commercial and industrial properties.

2. Key Segments / Revenue Mix

BRCL's revenue is primarily derived from two main activities:

Real Estate Development & Sales: This includes revenue from selling land parcels or developed properties.

Rental Income: Earnings from leasing out existing properties.

Given its past and current operational scale, the company likely operates as an asset-heavy entity focused on monetizing its legacy land bank rather than having diverse, distinct business segments typically found in large real estate developers.

3. Industry & Positioning

The company operates in the Indian real estate and construction industry, which is highly competitive, fragmented, cyclical, and heavily influenced by economic conditions, government policies, and regulatory approvals. BRCL is a very small player within this industry. Its positioning is unique in that it's not a conventional real estate developer with a continuous pipeline of new projects, but rather an entity primarily focused on unlocking value from its historically acquired land assets. It largely operates regionally, with its key assets concentrated in Gujarat, particularly Surat. It does not possess the brand recognition, project scale, or widespread operational footprint of larger, established real estate developers.

4. Competitive Advantage (Moat)

Baroda Rayon Corporation Ltd. does not possess strong, durable competitive advantages typically associated with a moat. Its primary "advantage" lies in its existing, often historically acquired, large land bank, which potentially has a lower cost basis compared to current market prices. However, this is a finite asset advantage, not a sustainable operational moat. The company lacks significant brand power in real estate, scale efficiencies, a proprietary development pipeline, or high switching costs for its customers. Its ability to generate value is largely tied to the inherent value of its land holdings and the general real estate market sentiment rather than a distinct operational edge.

5. Growth Drivers

Successful Monetization of Existing Land Bank: The primary driver will be the company's ability to strategically develop, sell, or enter into joint ventures for its valuable land parcels.

Real Estate Market Appreciation in Gujarat: Favorable real estate market conditions and price appreciation in its primary operating region (Surat, Gujarat) could significantly enhance asset value and sales realization.

Strategic Partnerships: Collaborations with larger, experienced real estate developers for joint development projects could de-risk projects and accelerate value extraction.

Efficient Asset Management: Maximizing rental yields and occupancy rates from its existing commercial and industrial properties.

6. Risks

Real Estate Market Cyclicality: A downturn in the Indian real estate market could severely impact property values and demand, affecting asset monetization.

Regulatory & Approval Delays: Obtaining necessary government approvals and clearances for land development can be time-consuming and subject to changes in policy.

Execution Risk: The ability to successfully plan, develop, and market real estate projects on its land bank.

Financial Constraints: Limited access to significant capital might hinder large-scale independent development, requiring reliance on partnerships or asset sales.

Litigation & Encumbrances: Historical land holdings can sometimes be subject to legal disputes or encumbrances, delaying development or sale.

Liquidity Risk: As a relatively small-cap company, its stock might have lower trading volumes, posing liquidity challenges for investors.

7. Management & Ownership

The company has a promoter group with significant shareholding, historically associated with the Gaekwad family (erstwhile royal family of Baroda), which indicates a concentrated ownership structure. Information regarding the day-to-day management team's specific track record in real estate development might be less publicly available compared to larger, more active real estate firms. The management's focus is likely on strategic asset monetization, compliance, and resolving legacy issues.

8. Outlook

Baroda Rayon Corporation Ltd. presents a unique profile as a company with substantial underlying asset value in its legacy land bank, particularly in a developing region like Gujarat. The bull case rests on the effective and timely monetization of these assets, either through direct sales, development, or strategic joint ventures, especially if the regional real estate market remains buoyant. This could unlock significant shareholder value. The bear case, however, involves the inherent risks of the real estate sector, including market downturns, regulatory hurdles, execution challenges, and potential financial constraints that could delay or hinder asset monetization. The company's future performance is heavily dependent on its ability to navigate these challenges and successfully transition from a former textile giant into an efficient real estate asset manager and developer.

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

Baroda Rayon Key Financials

Market Cap ₹297 Cr.

Stock P/E 7.4

P/B 0.8

Current Price ₹129.5

Book Value ₹ 170.1

Face Value 10

52W High ₹175.8

Dividend Yield 0%

52W Low ₹ 100.1

Baroda Rayon Share Price

| |

Volume
Price

Baroda Rayon Quarterly Price

Show Value Show %

Baroda Rayon Peer Comparison

Baroda Rayon Quarterly Results

#(Fig in Cr.) Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Net Sales 6 9 7 10 17 15 57 22 13 13
Other Income 2 1 2 1 1 0 1 0 1 1
Total Income 8 10 9 12 18 15 58 23 14 13
Total Expenditure 5 7 6 8 12 11 41 15 9 9
Operating Profit 3 4 3 4 6 4 17 8 5 4
Interest 1 0 1 0 0 0 1 0 0 1
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 8 8 2 3 0 0 9 0 2 0
Profit Before Tax 10 11 5 6 5 4 24 7 6 4
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax 10 11 5 6 5 4 24 7 6 4
Adjustments 0 0 0 0 0 0 0 0 -0 0
Profit After Adjustments 10 11 5 6 5 4 24 7 6 4
Adjusted Earnings Per Share 4.4 5 2 2.8 2.4 1.9 10.6 3.1 2.6 1.8

Baroda Rayon Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 0 0 0 0 0 0 0 0 58 77 100 105
Other Income 0 5 0 0 0 0 3 41 25 9 3 3
Total Income 0 5 0 0 0 0 3 41 84 86 103 108
Total Expenditure 0 6 2 2 6 2 122 -327 -179 68 72 74
Operating Profit -0 -1 -2 -2 -6 -2 -119 368 263 18 30 34
Interest 0 0 1 1 0 0 1 6 7 3 1 2
Depreciation 3 3 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 3 -38 0 21 -4 12 17 19 11 11
Profit Before Tax -4 -4 -0 -40 -6 18 -124 375 273 34 40 41
Provision for Tax 0 0 0 0 -0 0 0 0 0 0 0 0
Profit After Tax -4 -4 -0 -40 -6 18 -124 375 273 34 40 41
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -4 -4 -0 -40 -6 18 -124 375 273 34 40 41
Adjusted Earnings Per Share -1.5 -1.8 -0.1 -17.3 -2.6 7.9 -54 163.5 119 14.9 17.6 18.1

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 30% 0% 0% 0%
Operating Profit CAGR 67% -57% 0% 0%
PAT CAGR 18% -53% 17% 0%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR -6% -12% NA% NA%
ROE Average 11% 64% 38% 17%
ROCE Average 8% 26% 87% 40%

Baroda Rayon Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds -153 -176 -191 -238 -244 -226 -350 25 298 332 372
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 58 64 175 179 187 190 202 225 180 182 139
Other Non-Current Liabilities -0 0 0 -0 0 0 0 0 0 0 0
Total Current Liabilities 251 267 154 152 149 127 250 165 159 128 191
Total Liabilities 157 155 139 93 92 92 102 415 637 642 702
Fixed Assets 145 122 108 63 63 63 41 2 3 3 20
Other Non-Current Assets 11 11 10 10 10 9 9 14 13 6 7
Total Current Assets 1 21 20 20 19 19 52 399 621 615 658
Total Assets 157 155 139 93 92 92 102 415 637 642 702

Baroda Rayon Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 0 0 0 0 0 0 0 0 1 8 2
Cash Flow from Operating Activities 77 -6 -133 -3 -9 -4 -17 -85 22 -3 42
Cash Flow from Investing Activities 0 0 0 0 0 0 3 40 25 8 -14
Cash Flow from Financing Activities -77 6 133 3 9 4 13 46 -40 -12 -29
Net Cash Inflow / Outflow -0 0 -0 0 0 0 -0 1 7 -7 -1
Closing Cash & Cash Equivalent 0 0 0 0 0 0 0 1 8 2 1

Baroda Rayon Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -1.53 -1.82 -0.1 -17.34 -2.56 7.88 -53.97 163.49 119.04 14.94 17.61
CEPS(Rs) -0.2 -0.49 -0.1 -17.34 -2.56 7.88 -53.97 163.49 119.06 14.96 17.71
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) -101.47 -103.29 -86.6 -103.93 -106.49 -98.61 -152.59 10.91 129.95 144.89 162.5
Core EBITDA Margin(%) 0 0 0 0 0 0 0 0 406.5 12.1 27.46
EBIT Margin(%) 0 0 0 0 0 0 0 0 478.19 48.05 41.74
Pre Tax Margin(%) 0 0 0 0 0 0 0 0 466.71 44.54 40.51
PAT Margin (%) 0 0 0 0 0 0 0 0 466.71 44.54 40.51
Cash Profit Margin (%) 0 0 0 0 0 0 0 0 466.76 44.62 40.74
ROA(%) -2.14 -2.68 -0.15 -34.29 -6.35 19.69 -127.51 144.81 51.86 5.35 6.01
ROE(%) 0 0 0 0 0 0 0 0 169.03 10.87 11.46
ROCE(%) 0 0 0 0 0 0 0 357.66 64.78 6.8 7.63
Receivable days 0 0 0 0 0 0 0 0 57.95 89.95 77.1
Inventory Days 0 0 0 0 0 0 0 0 2954.91 2751.76 2185.15
Payable days 0 0 0 0 0 0 0 -4.04 -6.71 20.25 15.51
PER(x) 0 0 0 0 0 0 0 0 1.28 10.7 7.42
Price/Book(x) 0 0 0 0 0 0 0 0 1.17 1.1 0.8
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0 0 0 0 0 0 0 0 10.02 7.49 4.75
EV/Core EBITDA(x) -252.03 -115.71 -106.91 -153.84 -43.86 -117.27 -2.22 0.86 2.23 31.57 15.53
Net Sales Growth(%) 0 0 0 0 0 0 0 0 0 31.47 29.63
EBIT Growth(%) -224.77 -18.31 109.79 0 85.61 427.32 -767.76 409.28 -26.6 -86.79 12.63
PAT Growth(%) -5.09 -18.79 94.74 0 85.24 407.85 -785.19 402.92 -27.19 -87.45 17.91
EPS Growth(%) -5.08 -18.79 94.74 0 85.24 407.85 -785.19 402.92 -27.19 -87.45 17.91
Debt/Equity(x) -0.31 -0.33 -1.06 -0.9 -0.92 -1.01 -0.69 11.81 0.82 0.64 0.47
Current Ratio(x) 0 0.08 0.13 0.13 0.13 0.15 0.21 2.42 3.91 4.81 3.45
Quick Ratio(x) 0 0.08 0.13 0.13 0.13 0.15 0.21 0.17 0.29 0.24 0.26
Interest Cover(x) -16.04 -15.02 0.64 -67.97 -18.75 47.63 -218.88 62.11 41.64 13.71 33.88
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0.7 0.58 0.58

Baroda Rayon Shareholding Pattern

# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 67.53 67.53 67.53 67.53 67.53 67.53 67.53 67.53 67.53 67.53
FII 0 0 0 0 0 0 0 0 0 0
DII 1.03 1.03 1.03 1.03 1.03 1.02 1.02 1.02 1.01 0.93
Public 31.44 31.44 31.44 31.44 31.44 31.46 31.45 31.45 31.46 31.54
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Baroda Rayon News

Baroda Rayon Pros & Cons

Pros

  • Stock is trading at 0.8 times its book value
  • Company has a good return on equity (ROE) track record: 3 Years ROE 64%
  • Debtor days have improved from 20.25 to 15.51days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

whatsapp