Auto Ancillary · Founded 1971 · www.bharatgears.com · BSE 505688 · NSE BHARAT GEARS · ISIN INE561C01019
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 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% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -9% | -4% | -2% | 1% |
| ROE Average | 14% | 3% | 10% | 3% |
| ROCE Average | 20% | 11% | 15% | 12% |
| #(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 |
| #(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 |
| # | 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 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 55.32 | 55.32 | 55.32 | 55.32 | 55.31 | 55.32 | 55.32 | 55.33 | 55.33 | 55.33 |
| FII | 1.31 | 1.27 | 1.25 | 1.23 | 1.26 | 1.23 | 1.23 | 1.39 | 1.41 | 1.35 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0 |
| Public | 43.34 | 43.38 | 43.4 | 43.42 | 43.4 | 43.42 | 43.42 | 43.26 | 43.23 | 43.33 |
| 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 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.66 | 0.66 | 0.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 |
| # | 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% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 55.32 | 55.32 | 55.32 | 55.32 | 55.31 | 55.32 | 55.32 | 55.33 | 55.33 | 55.33 |
| FII | 1.31 | 1.27 | 1.25 | 1.23 | 1.26 | 1.23 | 1.23 | 1.39 | 1.41 | 1.35 |
| DII | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0.03 | 0 |
| Public | 43.34 | 43.38 | 43.4 | 43.42 | 43.4 | 43.42 | 43.42 | 43.26 | 43.23 | 43.33 |
| 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 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 |
| FII | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.67 | 0.66 | 0.66 | 0.67 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 | 1.54 |
* 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.