Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹19220 Cr.
Stock P/E
54.1
P/B
3.7
Current Price
₹216
Book Value
₹ 58.7
Face Value
5
52W High
₹228.7
52W Low
₹ 96.3
Dividend Yield
0.25%

Belrise Industri Overview

Business

Belrise Industries Ltd. (formerly known as Badve Engineering Ltd.) is an Indian auto ancillary company primarily engaged in the manufacturing and supply of a diverse range of critical components and systems for the automotive sector. The company's extensive product portfolio includes chassis and structural parts, exhaust systems, seats, fuel tanks, stampings, sheet metal components, weld assemblies, and other precision-engineered products. Belrise caters to a wide array of original equipment manufacturers (OEMs) across various vehicle segments, including two-wheelers, three-wheelers, passenger vehicles, commercial vehicles, and off-highway vehicles. The company's business model revolves around long-term supply contracts with major automotive OEMs, generating revenue through the sales of these manufactured components and assemblies.

Revenue Mix

While precise segment-wise revenue figures are not always publicly dissected for privately held entities before IPO, Belrise's product portfolio indicates a significant presence across:

Chassis & Structural Parts: Frame assemblies, chassis components.

Seating Systems: Complete seat assemblies for various vehicle types.

Exhaust Systems: Mufflers, catalytic converters, and related components.

Fuel Tanks: Metal fuel tanks for different vehicle applications.

Sheet Metal Components & Assemblies: Precision stampings, welded assemblies for various vehicle parts.

Their revenue mix is broadly diversified across vehicle segments, serving major OEMs in two-wheelers, three-wheelers, passenger vehicles, and commercial vehicles, with a notable strength in two-wheeler and commercial vehicle components.

Industry

The Indian auto ancillary industry is highly competitive, characterized by a mix of large integrated players and numerous smaller specialized firms. It is cyclical, tied directly to the performance of the automotive sector, and increasingly driven by technological advancements (e.g., EVs, advanced safety features) and emission norms. Belrise Industries is positioned as a significant Tier-1 and Tier-2 supplier, known for its extensive product range and capabilities in sheet metal fabrication, welding, and assembly. Its strength lies in its long-standing relationships with major domestic and international OEMs and its ability to provide a wide array of components under one roof, positioning it as a preferred multi-product supplier in segments like two-wheelers and commercial vehicles.

MOAT

Belrise Industries' competitive advantages are likely derived from:

Strong OEM Relationships: Long-term, established relationships with major automotive manufacturers, often involving co-development of components. This creates high switching costs for OEMs.

Diversified Product Portfolio: Offering a broad range of components and systems reduces dependence on a single product category and allows for cross-selling opportunities to existing customers.

Integrated Manufacturing Capabilities: In-house capabilities from design and tooling to manufacturing (stamping, welding, assembly) ensure quality control, cost efficiency, and timely delivery.

Scale and Geographic Presence: Operating multiple manufacturing facilities across key automotive hubs in India allows for efficient logistics and proximity to customer assembly plants.

Technical Expertise: Ability to meet stringent quality standards and develop complex, precision-engineered components, which is critical for Tier-1 suppliers.

Growth Drivers

Key factors that can drive Belrise's growth over the next 3-5 years include:

Growth in Indian Automotive Sector: General growth in vehicle sales (2W, PV, CV) driven by rising disposable incomes, urbanization, and infrastructure development.

OEM Outsourcing Trends: Continued trend of OEMs outsourcing component manufacturing to specialized suppliers to focus on core assembly and design.

New Product Development & Technology Upgrades: Expansion into new component categories, especially those related to electric vehicles (e.g., battery enclosures, motor housings) and advanced safety systems.

Increased Content Per Vehicle: As vehicles become more sophisticated with stricter safety and emission norms, the value of components supplied per vehicle tends to increase.

Geographic Expansion & Exports: Potential for increasing market share in existing regions and exploring export opportunities.

Risks

Automotive Industry Cyclicality: The company's performance is directly linked to the inherently cyclical nature of the automotive sector, which can be impacted by economic slowdowns, interest rates, and consumer sentiment.

Raw Material Price Volatility: Fluctuations in prices of key raw materials like steel and other metals can impact profitability if not effectively passed on to OEMs.

Customer Concentration Risk: While serving multiple OEMs, significant revenue dependence on a few large customers could pose a risk if one customer faces production cuts or shifts suppliers.

Technological Disruption: The transition to Electric Vehicles (EVs) could impact demand for components specific to Internal Combustion Engine (ICE) vehicles, requiring significant R&D and retooling investments.

Intense Competition: The auto ancillary sector is highly competitive, putting pressure on pricing and margins.

Regulatory Changes: Changes in emission norms, safety regulations, or import/export policies can impact manufacturing costs and product specifications.

Management & Ownership

Belrise Industries Ltd. is promoted by the Badve family. Mr. Ram Bhau Badve is the founder and Chairman & Managing Director. The management team has extensive experience in the auto ancillary sector, having built the company over several decades. The company has a strong promoter holding, indicating alignment of interests. The management's long-standing industry presence and relationships with key OEMs are a testament to their operational capabilities and strategic vision.

Outlook

Belrise Industries operates in a dynamic yet essential segment of the Indian economy. The company's deep OEM relationships, diversified product portfolio, and robust manufacturing capabilities position it to benefit from the long-term growth trajectory of the Indian automotive sector. While it faces risks from cyclical demand, raw material price volatility, and the transformative shift towards electric vehicles, its established market presence and ability to adapt could enable it to maintain its competitive standing. The company's success will largely depend on its ability to effectively navigate technological transitions, manage supply chain complexities, and continue to innovate while strengthening its existing customer ties.

Belrise Industri Share Price

Live · BSE / NSE · Inception: 1996
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Belrise Industri Quarterly Results

#(Fig in Cr.) Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 1526 1781 2069 2167 2274 2262 2354 2341 2553
Other Income 16 9 13 29 10 29 27 34 20
Total Income 1542 1790 2082 2196 2285 2291 2380 2374 2573
Total Expenditure 1348 1541 1825 1905 1998 1982 2057 2054 2263
Operating Profit 195 249 257 291 286 310 323 321 310
Interest 69 77 89 77 64 80 56 50 45
Depreciation 89 83 81 83 83 90 87 93 92
Exceptional Income / Expenses -12 0 0 0 0 0 0 -6 1
Profit Before Tax 25 89 86 131 139 140 181 171 174
Provision for Tax 9 18 13 30 29 28 48 49 44
Profit After Tax 16 72 73 101 110 112 133 122 130
Adjustments 0 0 0 0 0 -0 -0 0 0
Profit After Adjustments 16 72 73 101 110 112 133 122 130
Adjusted Earnings Per Share 0.3 1.1 1.1 1.5 1.7 1.3 1.5 1.4 1.5

Belrise Industri Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 2190 2410 2892 3494 4082 4299 5397 6582 7484 8291 9510
Other Income 6 42 136 103 31 19 14 38 71 62 110
Total Income 2196 2451 3028 3598 4112 4318 5411 6621 7556 8352 9618
Total Expenditure 1911 2102 2557 3092 3533 3714 4642 5707 6556 7270 8356
Operating Profit 285 350 472 506 580 604 769 914 1000 1083 1264
Interest 79 110 111 146 163 197 216 250 290 307 231
Depreciation 58 76 120 138 178 206 246 307 321 330 362
Exceptional Income / Expenses 0 -1 -0 -0 0 -0 0 0 -12 0 -5
Profit Before Tax 148 162 240 221 239 201 307 357 376 446 666
Provision for Tax 51 43 36 46 4 20 45 43 62 90 169
Profit After Tax 96 119 204 175 235 181 262 314 314 355 497
Adjustments -5 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 92 119 204 175 235 181 262 314 314 355 497
Adjusted Earnings Per Share 1.4 1.9 3.2 2.8 3.6 2.8 4 4.8 4.8 5.5 5.7

Belrise Industri Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 481 604 790 967 1264 1451 1736 2045 2340 2697
Minority's Interest 0 0 0 0 0 0 0 0 0 16
Borrowings 783 896 1139 1361 1487 1569 1610 1245 1422 1649
Other Non-Current Liabilities 106 50 52 71 153 173 173 187 200 109
Total Current Liabilities 436 565 688 973 1079 1453 1713 2244 2116 2832
Total Liabilities 1805 2115 2668 3372 3983 4645 5231 5721 6078 7303
Fixed Assets 906 1034 1342 1638 1840 2026 2460 2429 2460 2900
Other Non-Current Assets 331 399 381 436 548 512 468 309 426 631
Total Current Assets 569 683 945 1298 1596 2107 2303 2983 3192 3761
Total Assets 1805 2115 2668 3372 3983 4645 5231 5721 6078 7303

Belrise Industri Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 13 6 10 13 72 58 71 40 106 186
Cash Flow from Operating Activities 130 121 106 208 298 159 474 789 582 704
Cash Flow from Investing Activities -283 -319 -339 -420 -416 -349 -543 -194 -362 -981
Cash Flow from Financing Activities 147 201 237 271 126 203 39 -530 -141 169
Net Cash Inflow / Outflow -7 4 3 59 8 13 -30 66 79 -108
Closing Cash & Cash Equivalent 6 10 13 72 79 71 40 106 186 77

Belrise Industri Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 1.44 1.88 3.22 2.76 3.61 2.79 4.02 4.82 4.82 5.46
CEPS(Rs) 2.44 3.08 5.11 4.93 6.34 5.95 7.8 9.53 9.76 10.53
DPS(Rs) 0 0 0 0 0 0 0 0.03 0.55 0.55
Book NAV/Share(Rs) 7.59 9.49 12.44 15.24 19.42 22.29 26.66 31.41 35.95 41.25
Core EBITDA Margin(%) 10.58 11.54 11.3 11.52 13.45 13.61 13.99 13.3 12.41 12.32
EBIT Margin(%) 8.61 10.19 11.83 10.51 9.86 9.26 9.69 9.22 8.9 9.08
Pre Tax Margin(%) 5.61 6.08 8.09 6.32 5.86 4.68 5.69 5.42 5.02 5.37
PAT Margin (%) 3.66 4.46 6.88 5.01 5.76 4.22 4.85 4.77 4.19 4.29
Cash Profit Margin (%) 5.86 7.32 10.94 8.96 10.11 9.01 9.4 9.43 8.49 8.26
ROA(%) 5.34 6.07 8.54 5.79 6.4 4.21 5.3 5.73 5.32 5.31
ROE(%) 20.06 22 29.37 19.91 21.09 13.37 16.44 16.6 14.31 14.15
ROCE(%) 15.56 16.46 16.89 14.37 13.31 11.32 12.86 14.04 14.65 14.53
Receivable days 43.66 43.79 44.77 51.65 55.24 62.55 59.45 61.36 61.15 62.05
Inventory Days 19.59 20.59 22.19 24.28 26.88 33.72 31.06 28.14 28.52 30.5
Payable days 26.13 20.62 24.41 38.11 47.88 51.23 44.17 51.62 52.29 50.92
PER(x) 0 0 0 0 0 0 0 0 0 0
Price/Book(x) 0 0 0 0 0 0 0 0 0 0
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.45 0.52 0.53 0.51 0.47 0.53 0.47 0.33 0.34 0.37
EV/Core EBITDA(x) 3.48 3.59 3.23 3.54 3.3 3.76 3.31 2.35 2.52 2.84
Net Sales Growth(%) 0 10.04 20.02 20.82 16.81 5.32 25.54 21.97 13.7 10.78
EBIT Growth(%) 0 19.91 28.9 4.68 9.54 -1.04 31.32 16.09 9.75 13.03
PAT Growth(%) 0 23.36 71.62 -14.34 34.47 -22.84 44.28 19.79 0.05 13.27
EPS Growth(%) 0 30.02 71.28 -14.34 31.11 -22.84 44.29 19.79 0.05 13.27
Debt/Equity(x) 2.04 2.07 1.92 1.9 1.56 1.62 1.5 1.11 1.04 1.08
Current Ratio(x) 1.31 1.21 1.37 1.33 1.48 1.45 1.34 1.33 1.51 1.33
Quick Ratio(x) 0.98 0.93 1.08 1.06 1.17 1.14 1.08 1.08 1.22 1.06
Interest Cover(x) 2.87 2.48 3.16 2.51 2.46 2.02 2.42 2.42 2.3 2.45
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +11% +15% +15%
Operating Profit CAGR +8% +12% +13%
PAT CAGR +13% +11% +9%
Share Price CAGR +120%
ROE Average +14% +15% +15% +19%
ROCE Average +15% +14% +13% +14%

Belrise Industri Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 66.46 %
FII 8.87 %
DII (MF + Insurance) 10.16 %
Public (retail) 33.54 %
# Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 73.0173.0166.4666.46
FII 6.787.678.98.87
DII 7.123.999.2710.16
Public 26.9926.9933.5433.54
Others 0000
Total 100100100100

Belrise Industri Peer Comparison

Auto Ancillary Edit Columns

Belrise Industri Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Belrise Industri Pros & Cons

Pros

  • Debtor days have improved from 52.29 to 50.92days.

Cons

  • Stock is trading at 3.7 times its book value.
  • The company has delivered a poor profit growth of 8% over past five years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp