Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹1285 Cr.
Stock P/E
30.4
P/B
5.3
Current Price
₹204.7
Book Value
₹ 38.7
Face Value
2
52W High
₹263.6
52W Low
₹ 132.7
Dividend Yield
0.73%

Bharat Seats Overview

Business

Bharat Seats Ltd. is an Indian auto ancillary company primarily engaged in the manufacturing of automotive seating systems and components. The company supplies complete seat assemblies, seat frames, and other related parts for passenger vehicles. Its core business model involves acting as an original equipment manufacturer (OEM) supplier, collaborating with leading automakers to design, develop, and produce seats that meet their specific requirements. The company generates revenue through the sale of these seating systems and components directly to vehicle manufacturers.

Revenue Mix

The primary business segment for Bharat Seats Ltd. is the manufacturing and supply of automotive seating systems and components. While detailed revenue mix by specific product type (e.g., complete seats vs. frames) is not readily available in public domain without deep dive into financial reports, the overwhelming majority of its revenue is derived from its OEM supply chain activities within the automotive sector, focusing on passenger cars.

Industry

Bharat Seats operates in the Indian auto ancillary industry, specifically within the automotive seating segment. This industry is characterized by high capital intensity, technological sophistication, and strong relationships with OEMs. The market is competitive, with a mix of global players and domestic manufacturers. Bharat Seats holds a significant position as a long-standing supplier to Maruti Suzuki India Ltd., a dominant player in the Indian passenger vehicle market, and also supplies to Honda Cars India. This strategic association with major OEMs provides it with a stable revenue base and leverages the growth of these vehicle manufacturers.

MOAT

Bharat Seats possesses several competitive advantages:

Established OEM Relationships: Decades-long partnerships with major automotive OEMs like Maruti Suzuki and Honda, which create high switching costs due to integration into product development cycles, quality approvals, and supply chain reliability.

Technical Expertise & R&D: Capability to co-design and develop seating systems tailored to specific vehicle platforms, ensuring compliance with safety standards and comfort requirements.

Scale & Operational Efficiency: As a large-scale supplier, it benefits from economies of scale in manufacturing and procurement, which can lead to cost efficiencies.

Growth Drivers

Growth in Indian Passenger Vehicle Market: Overall expansion of the Indian passenger car market, driven by rising disposable incomes, urbanization, and improving infrastructure.

Increased Content Per Vehicle: Potential for higher value-added seating solutions (e.g., premium upholstery, advanced adjustability, safety features) driving higher revenue per vehicle.

New Model Launches by OEM Customers: Introduction of new car models by key OEM clients (Maruti Suzuki, Honda) requiring fresh tooling and supply contracts for seating systems.

Expansion with Existing & New OEMs: Deepening relationships with current clients and potentially onboarding new OEM customers or expanding into new vehicle segments.

Risks

Cyclicality of Auto Industry: The company's performance is directly tied to the highly cyclical nature of the automotive industry, making it vulnerable to economic downturns and fluctuations in vehicle sales.

Reliance on Key Customers: A significant portion of revenue is derived from a few large OEM customers (e.g., Maruti Suzuki), making the company susceptible to their production volumes, market share, and purchasing decisions.

Raw Material Price Volatility: Exposure to fluctuations in prices of key raw materials like steel, fabric, foam, and polymers, which can impact manufacturing costs and margins.

Technological Disruption: Evolving trends in vehicle interiors, lightweighting, electric vehicles, and autonomous driving could necessitate significant R&D investments and adaptation.

Intense Competition: Competition from both domestic and international auto ancillary players can put pressure on pricing and market share.

Management & Ownership

Bharat Seats Ltd. is promoted by the Relan Group. The company has a professional management team with experience in the automotive industry. The promoter group holds a significant stake in the company, aligning their interests with long-term growth. Ownership structure typically includes the promoter group, institutional investors, and public shareholders. The close association with Suzuki Motor Corporation (through a joint venture in a related company, Maruti Suzuki India Limited) also signifies strong corporate backing and governance standards related to such partnerships.

Outlook

Bharat Seats Ltd. benefits from its entrenched position as a key supplier to major Indian passenger vehicle OEMs, particularly Maruti Suzuki. The strong long-term relationships and technical capabilities provide a stable foundation. The company's future performance will largely hinge on the growth trajectory of the Indian automotive market, especially the passenger vehicle segment, and the success of new model launches by its primary customers. While the cyclicality of the auto industry and dependence on key clients present inherent risks, the company's established presence and focus on essential vehicle components position it to capitalize on market recovery and expansion. Continuous investment in technology and manufacturing efficiency will be crucial to mitigate competitive pressures and adapt to evolving industry trends.

Bharat Seats Share Price

Live · BSE / NSE · Inception: 1986
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Bharat Seats 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 278 299 291 306 393 427 459 491 574 578
Other Income 1 1 1 1 1 1 3 1 1 1
Total Income 279 300 291 307 394 428 461 492 575 579
Total Expenditure 261 282 273 288 370 405 436 466 545 550
Operating Profit 18 17 18 19 24 23 25 26 30 29
Interest 2 2 2 2 2 3 3 2 2 2
Depreciation 6 6 6 7 7 8 9 9 9 9
Exceptional Income / Expenses 0 0 0 0 0 0 0 -1 0 0
Profit Before Tax 11 9 10 10 15 12 13 13 19 18
Provision for Tax 2 2 2 3 4 3 3 4 5 5
Profit After Tax 8 7 7 8 11 9 10 10 13 13
Adjustments 0 0 0 0 -0 0 0 -0 0 0
Profit After Adjustments 8 7 7 8 11 9 10 10 13 13
Adjusted Earnings Per Share 1.3 1.1 1.1 1.2 1.8 1.5 1.6 1.6 2.1 2.1

Bharat Seats 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 700 840 970 904 589 548 818 1051 1067 1289 1951 2102
Other Income 2 1 1 5 2 2 5 4 5 4 5 6
Total Income 702 842 971 909 591 550 823 1055 1071 1292 1956 2107
Total Expenditure 670 803 906 854 553 521 785 1005 1006 1213 1852 1997
Operating Profit 32 38 66 55 38 29 37 50 65 79 104 110
Interest 5 4 3 3 3 4 4 4 8 9 10 9
Depreciation 17 17 19 21 22 18 18 17 24 26 35 36
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 -1 -1
Profit Before Tax 10 17 44 31 12 7 16 30 34 44 58 63
Provision for Tax 3 5 15 10 -0 2 4 8 9 11 15 17
Profit After Tax 7 12 28 21 13 5 12 22 25 33 42 46
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 7 12 28 21 13 5 12 22 25 33 42 46
Adjusted Earnings Per Share 1.1 1.9 4.5 3.4 2 0.8 1.9 3.4 4 5.2 6.7 7.4

Bharat Seats 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 53 62 87 105 113 117 127 146 167 195 230
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 22 20 22 20 24 25 33 33 53 50 38
Other Non-Current Liabilities 10 8 14 15 16 9 9 12 72 74 64
Total Current Liabilities 167 175 162 133 89 141 169 167 213 329 406
Total Liabilities 252 265 285 273 242 291 337 358 505 648 737
Fixed Assets 144 146 136 152 150 126 147 199 276 283 356
Other Non-Current Assets 5 2 19 7 30 43 16 27 67 102 25
Total Current Assets 103 117 130 114 62 122 174 132 163 263 356
Total Assets 252 265 285 273 242 291 337 358 505 648 737

Bharat Seats 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 1 0 0 2 10 1 1 0 0 0 3
Cash Flow from Operating Activities 34 38 69 35 28 19 16 43 57 96 107
Cash Flow from Investing Activities -6 -17 -23 -24 -34 -12 -15 -59 -73 -68 -47
Cash Flow from Financing Activities -28 -22 -44 -4 -3 -7 -2 17 16 -25 -47
Net Cash Inflow / Outflow 0 0 2 7 -9 -0 -1 0 -0 3 12
Closing Cash & Cash Equivalent 1 0 2 10 1 1 0 0 0 3 15

Bharat Seats 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) 1.15 1.94 4.49 3.41 1.99 0.77 1.9 3.43 3.99 5.21 6.72
CEPS(Rs) 3.78 4.66 7.54 6.69 5.57 3.63 4.7 6.15 7.81 9.39 12.34
DPS(Rs) 0.45 0.45 0.5 0.5 0.25 0.25 0.4 0.7 0.8 1.1 1.5
Book NAV/Share(Rs) 8.51 9.89 13.82 16.65 18.04 18.57 20.24 23.3 26.56 30.98 36.57
Core EBITDA Margin(%) 3.73 3.89 6.45 5.49 6.08 4.9 3.93 4.4 5.7 5.85 5.08
EBIT Margin(%) 1.92 2.25 4.66 3.79 2.62 1.99 2.42 3.16 3.87 4.1 3.47
Pre Tax Margin(%) 1.24 1.77 4.34 3.45 2.08 1.21 1.95 2.82 3.15 3.41 2.95
PAT Margin (%) 0.91 1.28 2.82 2.37 2.13 0.88 1.46 2.05 2.35 2.54 2.16
Cash Profit Margin (%) 2.99 3.09 4.72 4.65 5.94 4.16 3.61 3.67 4.6 4.57 3.97
ROA(%) 2.78 4.71 10.27 7.69 4.87 1.8 3.79 6.2 5.81 5.67 6.1
ROE(%) 14.47 21.06 37.9 22.39 11.49 4.18 9.77 15.76 16 18.1 19.91
ROCE(%) 11.43 16.81 39.42 27.92 11.02 7.35 12.61 17.95 17.91 19.94 24.45
Receivable days 36.72 34.08 34.24 34.64 35.31 39.55 43.14 35.98 34.17 42.46 43
Inventory Days 5.98 5.74 7.79 9.95 13.16 16.75 18.45 14.21 11.73 13.47 10.81
Payable days 57.58 55.33 60.45 65.96 76.33 79.15 65.64 50.31 53.66 67.73 62.7
PER(x) 15.71 18.43 19.1 13.37 8.88 40.41 17.59 11.83 17.98 14.75 21
Price/Book(x) 2.12 3.61 6.21 2.74 0.98 1.67 1.65 1.74 2.7 2.48 3.86
Dividend Yield(%) 2.49 1.26 0.58 1.1 1.41 0.81 1.2 1.72 1.12 1.43 1.06
EV/Net Sales(x) 0.27 0.34 0.58 0.34 0.24 0.41 0.3 0.3 0.5 0.43 0.47
EV/Core EBITDA(x) 5.9 7.45 8.53 5.56 3.79 7.84 6.56 6.23 8.25 7.08 8.82
Net Sales Growth(%) 0.92 20.09 15.45 -6.88 -34.86 -6.95 49.3 28.55 1.5 20.81 51.37
EBIT Growth(%) -13.47 39.89 119.36 -26.68 -54.9 -29.31 81.53 67.84 24.22 27.78 28.35
PAT Growth(%) -11.13 68.7 131.78 -24.08 -41.56 -61.61 147.9 80.86 16.28 30.52 29.15
EPS Growth(%) -11.13 68.7 131.78 -24.08 -41.56 -61.61 147.9 80.86 16.28 30.52 29.14
Debt/Equity(x) 1.4 1.01 0.29 0.27 0.3 0.29 0.29 0.41 0.53 0.41 0.22
Current Ratio(x) 0.62 0.67 0.8 0.86 0.7 0.87 1.03 0.79 0.76 0.8 0.88
Quick Ratio(x) 0.53 0.58 0.63 0.69 0.46 0.66 0.72 0.62 0.58 0.63 0.73
Interest Cover(x) 2.83 4.76 14.58 11.34 4.79 2.56 5.08 9.15 5.34 5.93 6.66
Total Debt/Mcap(x) 0.66 0.28 0.05 0.1 0.3 0.17 0.18 0.23 0.2 0.17 0.06

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +51% +23% +29% +11%
Operating Profit CAGR +32% +28% +29% +13%
PAT CAGR +27% +24% +53% +20%
Share Price CAGR +10% +49% +39% +23%
ROE Average +20% +18% +16% +17%
ROCE Average +24% +21% +19% +19%

Bharat Seats Shareholding Pattern

Latest · Jun 2026
100% held
Promoters 74.66 %
FII 0.15 %
DII (MF + Insurance) 0.22 %
Public (retail) 24.96 %
Others 0.01 %
# Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
Promoter 74.5974.5974.5974.5974.6674.6674.6674.6674.6674.66
FII 000000.030.270.060.150.15
DII 0.110.110.110.110.110.110.120.210.220.22
Public 25.325.325.325.325.2325.224.9425.0624.9724.96
Others 0000000000
Total 100100100100100100100100100100

Bharat Seats Peer Comparison

Auto Ancillary Edit Columns

Bharat Seats Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Bharat Seats Pros & Cons

Pros

  • Company has delivered good profit growth of 53% CAGR over last 5 years
  • Debtor days have improved from 67.73 to 62.7days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Stock is trading at 5.3 times its book value.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp