Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹158 Cr.
Stock P/E
9.6
P/B
1.2
Current Price
₹102.8
Book Value
₹ 85.5
Face Value
10
52W High
₹141
52W Low
₹ 83.7
Dividend Yield
0.97%

Bharat Gears Overview

Business

Bharat Gears Ltd. is a manufacturer of automotive gears and other driveline components. The company's core business involves designing, developing, and producing precision gears such as transmission gears, differential gears, propeller shaft components, and axle shafts. It caters to a wide range of vehicles including commercial vehicles, passenger vehicles, utility vehicles, farm equipment, and off-highway vehicles. Bharat Gears also produces industrial gearboxes for specific applications. The company operates on a business-to-business (B2B) model, supplying its products primarily to Original Equipment Manufacturers (OEMs) and also serving the aftermarket segment both domestically and internationally. Revenue is generated through the sale of these manufactured components.

Revenue Mix

While precise revenue contribution percentages are not publicly disclosed, Bharat Gears' primary segment is automotive gears and driveline components. Within this, a significant portion of revenue comes from supplying to Original Equipment Manufacturers (OEMs). The company also generates revenue from the aftermarket segment, catering to replacement demand for parts. Geographically, the company serves both the domestic Indian market and exports its products to various international markets.

Industry

Bharat Gears operates within the highly competitive Indian Auto Ancillary industry, which is characterized by its close linkage to the cyclical performance of the automotive sector. The industry demands high quality, precision, cost-effectiveness, and just-in-time delivery from suppliers to OEMs. Bharat Gears is a long-standing player (established in 1971) with specialized expertise in gear manufacturing. It positions itself as a reliable supplier of precision engineering components. Compared to larger, more diversified Tier-1 auto ancillary giants, Bharat Gears holds a niche position, focusing on its core competence in gears, and competes with other domestic and international gear manufacturers.

MOAT

Bharat Gears' competitive advantages primarily stem from:

Specialization & Technical Expertise: Decades of experience and accumulated know-how in precision gear manufacturing, allowing for complex product development and quality assurance.

Established OEM Relationships: Long-standing supplier relationships with major domestic and international OEMs built on consistent quality, reliability, and engineering support. This creates a degree of stickiness with customers.

Backward Integration: The company possesses forging capabilities, which can provide some control over raw material quality, cost, and supply chain efficiency, differentiating it from purely assembly-focused players.

Brand Reputation: A recognized name in the automotive gear segment, particularly in the aftermarket, signifying quality and durability for specific applications.

Growth Drivers

Growth in Indian Automotive Sector: Increased production and sales of commercial vehicles, passenger vehicles, utility vehicles, and farm equipment directly drive demand for gears and components.

Infrastructure Development: Government spending on infrastructure and construction activities fuels demand for commercial vehicles and off-highway equipment, boosting sales for relevant gear applications.

Aftermarket Demand Stability: The aftermarket segment provides a relatively stable revenue stream, growing with the increasing vehicle parc in India.

Export Expansion: Leveraging cost-effective manufacturing and established quality, the company can continue to grow its international presence.

New Product Development: Investing in R&D to develop components for new vehicle platforms and evolving powertrain technologies (excluding full EV transition for now).

Risks

Automotive Industry Cyclicality: Highly susceptible to downturns in the domestic and global automotive sector, impacting demand and profitability.

Raw Material Price Volatility: Significant exposure to price fluctuations of key raw materials like steel and other metals, which can compress margins if not effectively hedged or passed on.

Technological Disruption (EVs): The long-term shift towards Electric Vehicles (EVs) poses a significant existential risk as EV powertrains require different or fewer traditional gears compared to Internal Combustion Engine (ICE) vehicles. This necessitates adaptation or diversification.

Intense Competition: Faces competition from domestic and international players, leading to pricing pressures and the need for continuous efficiency improvements.

Customer Concentration: Dependence on a few large OEMs could pose risks if relationships deteriorate or a major customer faces production issues.

Currency Fluctuations: For import of machinery/materials and export revenues, adverse currency movements can impact profitability.

Management & Ownership

Bharat Gears Ltd. is part of the Raunaq Group, a business conglomerate with interests across various sectors. The company's management is led by Mr. Neeraj R. Bajaj (Chairman & Managing Director), representing the promoter family. The promoter group typically holds a significant stake in the company, indicating strong alignment of interests. Management has decades of experience in the auto ancillary sector, guiding the company through various industry cycles.

Outlook

Bharat Gears operates in a fundamental but challenging segment of the auto ancillary industry. The immediate outlook is tied to the recovery and growth of the Indian automotive sector, supported by infrastructure spending and steady aftermarket demand. The company's long-standing OEM relationships, technical expertise, and export focus provide a resilient base. However, the long-term prospects are heavily influenced by the industry's inevitable transition to electric vehicles. While the company benefits from its niche specialization and existing customer base, it faces the critical challenge of adapting its product portfolio and manufacturing capabilities to remain relevant in an EV-dominated future. Sustained investment in R&D for new-age components or strategic diversification will be key to navigating this disruption and ensuring continued growth.

Bharat Gears Share Price

Live · BSE / NSE · Inception: 1971
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Bharat Gears Quarterly Results

#(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 171 166 165 142 175 180 205 189 210 216
Other Income 0 0 1 0 1 2 2 1 2 0
Total Income 171 166 166 142 176 182 207 190 212 216
Total Expenditure 163 158 157 145 162 170 188 177 197 208
Operating Profit 8 8 9 -2 13 12 19 13 16 9
Interest 4 4 4 4 4 4 4 3 3 3
Depreciation 6 6 6 6 6 6 6 6 5 5
Exceptional Income / Expenses 0 0 17 0 0 0 0 0 0 0
Profit Before Tax -2 -2 16 -13 3 2 10 3 7 0
Provision for Tax -0 -1 2 -2 2 1 2 1 2 0
Profit After Tax -2 -2 14 -10 2 2 7 3 5 0
Adjustments 0 0 0 0 0 -0 0 -0 -0 -0
Profit After Adjustments -2 -2 14 -10 2 2 7 3 5 0
Adjusted Earnings Per Share -1.1 -1.2 8.8 -6.7 1.1 1.1 4.7 1.7 3.3 0.1

Bharat Gears 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 Mar 2026 TTM
Net Sales 398 407 507 594 463 503 729 766 663 648 784 820
Other Income 2 1 2 5 5 1 4 9 4 3 6 5
Total Income 400 408 508 599 468 504 733 775 667 650 791 825
Total Expenditure 367 379 464 536 444 467 664 720 640 622 732 770
Operating Profit 33 29 44 63 24 37 69 55 27 28 59 57
Interest 16 15 17 22 22 23 18 17 17 17 14 13
Depreciation 16 17 18 22 27 24 20 20 23 24 23 22
Exceptional Income / Expenses 0 0 0 0 0 0 4 0 0 17 0 0
Profit Before Tax 1 -2 9 19 -25 -10 34 18 -13 4 22 20
Provision for Tax 0 -1 3 7 -6 -2 8 4 -3 1 6 5
Profit After Tax 0 -1 6 13 -19 -8 26 13 -10 3 17 15
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 0 -1 6 13 -19 -8 26 13 -10 3 17 15
Adjusted Earnings Per Share 0.2 -1.1 4.7 9.4 -13 -5.3 16.8 8.8 -6.3 2.1 10.7 9.8

Bharat Gears 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 Mar 2026
Shareholder's Funds 71 66 78 88 80 74 108 121 111 113 131
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 51 37 79 81 82 67 61 71 51 33 17
Other Non-Current Liabilities 30 28 16 19 19 22 25 31 34 33 33
Total Current Liabilities 131 171 206 245 261 218 208 182 179 175 214
Total Liabilities 283 302 378 434 442 380 402 405 375 354 395
Fixed Assets 115 103 113 145 150 134 118 132 133 128 116
Other Non-Current Assets 28 22 10 19 9 9 10 13 15 13 16
Total Current Assets 141 177 255 271 283 238 274 260 227 212 263
Total Assets 283 302 378 434 442 380 402 405 375 354 395

Bharat Gears 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 Mar 2026
Opening Cash & Cash Equivalents 0 -25 -28 -16 -27 -22 -22 -29 -16 -20 -20
Cash Flow from Operating Activities 23 20 6 50 54 59 30 42 47 49 29
Cash Flow from Investing Activities -7 -5 -21 -56 -29 -2 -5 -26 -13 2 -8
Cash Flow from Financing Activities -16 -18 27 -5 -20 -57 -32 -3 -37 -51 -31
Net Cash Inflow / Outflow 0 -3 12 -11 4 0 -7 13 -4 0 -9
Closing Cash & Cash Equivalent 1 -28 -16 -27 -22 -22 -29 -16 -20 -20 -30

Bharat Gears Ratios

# 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) 0.19 -1.14 4.73 9.41 -12.97 -5.32 16.83 8.78 -6.34 2.08 10.75
CEPS(Rs) 13.09 11.91 18.46 25.75 5.46 11.36 30.11 21.85 8.34 17.47 25.45
DPS(Rs) 0 0 0 1 0 0 0 0 0 0 1
Book NAV/Share(Rs) 51.96 51.98 58.43 66.44 54.96 50.98 70.46 78.51 72.03 73.52 85.44
Core EBITDA Margin(%) 7.13 6.47 8.34 9.83 4.02 7.12 9.01 6 3.55 3.91 6.67
EBIT Margin(%) 3.87 2.89 5.08 6.97 -0.69 2.59 7.2 4.53 0.7 3.25 4.59
Pre Tax Margin(%) 0.12 -0.53 1.8 3.27 -5.36 -1.92 4.67 2.3 -1.94 0.61 2.81
PAT Margin (%) 0.06 -0.34 1.23 2.11 -4.05 -1.53 3.54 1.76 -1.47 0.49 2.1
Cash Profit Margin (%) 3.88 3.51 4.79 5.77 1.71 3.27 6.34 4.38 1.93 4.14 4.98
ROA(%) 0.08 -0.5 1.85 3.08 -4.28 -1.87 6.61 3.34 -2.5 0.87 4.41
ROE(%) 0.36 -2.2 8.74 15.07 -22.35 -10.04 28.39 11.79 -8.43 2.85 13.52
ROCE(%) 10.08 7.3 13.37 17.94 -1.33 6.31 26.63 16.03 2.16 11.11 19.82
Receivable days 56.99 65.22 78.42 74.98 86 75.63 62.69 63.54 65.71 60.05 49.02
Inventory Days 51.78 50.32 49.6 52.53 67.86 61.14 45.25 45.35 50.09 49.39 45.24
Payable days 167.55 161.18 160.32 155.46 172.61 194.68 151.18 126.24 129.53 132.13 121.93
PER(x) 205.4 0 21.86 11.14 0 0 5.69 11.73 0 31.61 8
Price/Book(x) 0.74 1.37 1.77 1.58 0.3 0.93 1.36 1.31 1.41 0.89 1.01
Dividend Yield(%) 0 0 0 0.58 0 0 0 0 0 0 1.16
EV/Net Sales(x) 0.36 0.48 0.53 0.49 0.35 0.35 0.33 0.33 0.36 0.24 0.23
EV/Core EBITDA(x) 4.27 6.75 6 4.65 6.99 4.68 3.44 4.65 8.83 5.49 3.11
Net Sales Growth(%) -4.17 2.31 24.57 17.31 -22.09 8.62 45.01 5.06 -13.48 -2.34 21.1
EBIT Growth(%) 68.1 -24.87 108.12 58.78 -107.66 510.09 303.23 -33.93 -86.71 356.03 71.42
PAT Growth(%) 105.7 -709.68 531.48 98.79 -249.87 58.99 435.55 -47.81 -172.21 132.74 417.68
EPS Growth(%) 105.7 -709.68 514.26 98.79 -237.86 58.99 416.4 -47.81 -172.21 132.74 417.69
Debt/Equity(x) 1.48 1.68 1.72 1.82 1.86 1.51 0.93 0.85 0.84 0.54 0.44
Current Ratio(x) 1.07 1.04 1.24 1.1 1.08 1.09 1.32 1.43 1.26 1.22 1.23
Quick Ratio(x) 0.64 0.67 0.87 0.72 0.79 0.68 0.88 0.88 0.81 0.68 0.76
Interest Cover(x) 1.03 0.85 1.55 1.89 -0.15 0.57 2.85 2.03 0.26 1.23 2.57
Total Debt/Mcap(x) 2 1.23 0.97 1.16 6.21 1.63 0.69 0.65 0.6 0.61 0.44

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +21% +1% +9% +7%
Operating Profit CAGR +111% +2% +10% +6%
PAT CAGR +467% +9% — —
Share Price CAGR -9% -4% -2% +1%
ROE Average +14% +3% +10% +3%
ROCE Average +20% +11% +15% +12%

Bharat Gears Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 55.33 %
FII 1.35 %
DII (MF + Insurance) 0 %
Public (retail) 43.33 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 55.3255.3255.3255.3255.3155.3255.3255.3355.3355.33
FII 1.311.271.251.231.261.231.231.391.411.35
DII 0.030.030.030.030.030.030.030.030.030
Public 43.3443.3843.443.4243.443.4243.4243.2643.2343.33
Others 0000000000
Total 100100100100100100100100100100

Bharat Gears Peer Comparison

Auto Ancillary Edit Columns

Bharat Gears Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Bharat Gears Pros & Cons

Pros

  • Debtor days have improved from 132.13 to 121.93days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 3% over the last 3 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