Finance - Stock Broking · Founded 1985 · www.bnrsecurities.com · BSE 523019 · · ISIN INE710D01028
No Notes Added Yet
Business
BN Rathi Securities Ltd. operates in the financial services sector, specifically as a stock broking firm in India. The company's core business involves facilitating the buying and selling of securities (equities, derivatives, commodities, etc.) for its retail and institutional clients on various Indian stock exchanges. Its business model primarily revolves around generating revenue through brokerage fees (commissions) charged on client trades. Additionally, it likely offers related services such as dematerialization (Demat) accounts, depository services, and potentially research or advisory services, for which it earns fees.
Revenue Mix
While specific revenue breakdowns are not provided, the primary revenue stream for BN Rathi Securities Ltd. is expected to be:
Broking & Trading Services: Commission income from equity, derivatives, and potentially commodity and currency trading. This forms the largest portion of its revenue.
Depository Services: Fees for maintaining Demat accounts and facilitating the electronic transfer of securities.
Other potential minor segments could include income from mutual fund distribution, IPO distribution, or investment advisory, depending on its service offerings.
Industry
The Indian stock broking industry is dynamic, highly competitive, and characterized by the presence of a few large national full-service brokers, emerging discount brokers, and numerous smaller regional players. BN Rathi Securities Ltd., while an established entity, likely operates as a full-service or hybrid broker, potentially with a stronger regional presence or catering to a specific client segment (e.g., high-net-worth individuals or long-term investors) rather than competing purely on price with discount brokers. Its positioning would be against both large institutional players and other mid-sized regional brokers, focusing on client relationships, personalized service, and potentially localized support.
MOAT
BN Rathi Securities Ltd. likely derives its competitive advantages from:
Established Client Relationships & Trust: As a longer-standing player, it may have built a loyal client base over time, particularly within its operational regions, through personalized service and reliability.
Local Presence/Expertise: For smaller, regional firms, a strong understanding of local market dynamics and direct client engagement can foster stickiness.
Moderate Switching Costs: While not insurmountable, the process of transferring holdings and setting up new accounts creates some friction for clients considering a switch, contributing to client retention.
Regulatory Compliance & Experience: Navigating the complex regulatory landscape over the years provides an operational advantage and builds credibility.
Growth Drivers
Increasing Financialization in India: A growing trend of households shifting savings from physical assets to financial assets, particularly equities.
Rising Investor Participation: New demographics, especially younger investors and those from Tier 2/3 cities, are entering the equity markets, driven by digital platforms and increased awareness.
Digital Adoption: Enhanced online trading platforms and mobile apps can broaden reach and improve client experience.
Economic Growth & Market Stability: A robust economy generally leads to higher corporate earnings, positive market sentiment, and increased trading activity.
Product Diversification: Expansion into new financial products (e.g., insurance, wealth management, portfolio management services) can open new revenue streams.
Risks
Market Volatility & Downturns: Brokerage income is directly tied to trading volumes and market activity. A significant market correction or prolonged bear market can severely impact revenue.
Intense Competition & Price Wars: The industry faces constant pressure from new discount brokers and larger players, leading to margin erosion and potential client attrition.
Regulatory Changes: SEBI's evolving regulations regarding margin requirements, client funds, and operational norms can impact business models and profitability.
Technology & Cybersecurity Risks: The need for continuous technology upgrades, secure trading platforms, and protection against cyber threats is crucial and resource-intensive.
Operational Risks: Errors in trade execution, system failures, or fraudulent activities can lead to significant financial losses and reputational damage.
Client Retention: The ease of switching brokers means companies must constantly innovate to retain clients in a competitive environment.
Management & Ownership
BN Rathi Securities Ltd. is likely a promoter-driven company, a common structure in India, where the founding family or individuals hold significant ownership and control strategic direction. The quality of management would depend on their experience in the capital markets, ability to adapt to industry changes, and commitment to ethical practices. The ownership structure would typically involve the promoter group holding a majority stake, with the remainder held by public shareholders.
Outlook
BN Rathi Securities Ltd. operates in an industry with significant long-term growth tailwinds driven by India's economic expansion and increasing financial market penetration. The company's established presence and potential focus on client relationships could provide a degree of stability. However, it faces intense competition from both large full-service brokers and aggressive discount brokers, necessitating continuous investment in technology, service differentiation, and competitive pricing. The outlook is balanced; while the company stands to benefit from a growing investor base, it must successfully navigate market volatility and regulatory shifts while effectively competing for market share in an evolving landscape.
| #(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 | 14 | 14 | 14 | 11 | 8 | 12 | 13 | 15 | 15 | 16 |
| Other Income | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 |
| Total Income | 16 | 16 | 17 | 14 | 10 | 14 | 15 | 18 | 17 | 18 |
| Total Expenditure | 13 | 11 | 12 | 12 | 9 | 11 | 11 | 13 | 13 | 14 |
| Operating Profit | 3 | 5 | 6 | 2 | 1 | 3 | 4 | 4 | 4 | 4 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | 5 | 5 | 2 | 1 | 3 | 3 | 4 | 4 | 4 |
| Provision for Tax | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 |
| Profit After Tax | 2 | 3 | 4 | 2 | 0 | 1 | 2 | 3 | 3 | 3 |
| Adjustments | -0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 |
| Profit After Adjustments | 2 | 4 | 4 | 2 | 0 | 1 | 2 | 3 | 3 | 3 |
| Adjusted Earnings Per Share | 0.6 | 0.9 | 1 | 0.4 | 0.1 | 0.3 | 0.6 | 0.7 | 0.6 | 0.6 |
| #(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 | 21 | 26 | 27 | 26 | 24 | 30 | 39 | 41 | 47 | 48 | 54 | 59 |
| Other Income | 2 | 2 | 2 | 2 | 3 | 3 | 5 | 6 | 10 | 10 | 9 | 8 |
| Total Income | 23 | 29 | 30 | 28 | 26 | 33 | 43 | 47 | 57 | 58 | 63 | 68 |
| Total Expenditure | 19 | 24 | 25 | 26 | 23 | 27 | 35 | 34 | 41 | 44 | 49 | 51 |
| Operating Profit | 4 | 5 | 4 | 3 | 3 | 6 | 8 | 13 | 16 | 14 | 15 | 16 |
| Interest | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 0 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 3 | 4 | 4 | 2 | 2 | 5 | 7 | 10 | 14 | 13 | 13 | 15 |
| Provision for Tax | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 4 | 3 | 4 | 4 |
| Profit After Tax | 2 | 3 | 3 | 1 | 2 | 4 | 5 | 8 | 11 | 9 | 9 | 11 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 2 | 3 | 3 | 1 | 2 | 4 | 5 | 8 | 11 | 9 | 9 | 11 |
| Adjusted Earnings Per Share | 0.7 | 1 | 1 | 0.5 | 0.7 | 1.4 | 1.5 | 2.3 | 2.6 | 2.3 | 2.3 | 2.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 13% | 10% | 12% | 10% |
| Operating Profit CAGR | 7% | 5% | 20% | 14% |
| PAT CAGR | 0% | 4% | 18% | 16% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -12% | -7% | 19% | 14% |
| ROE Average | 13% | 15% | 16% | 14% |
| ROCE Average | 19% | 23% | 24% | 22% |
| #(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 | 16 | 18 | 20 | 21 | 21 | 25 | 37 | 44 | 63 | 71 | 79 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -0 | -0 | -0 | -0 | 0 | 0 | 1 | 0 | -0 | -0 | -0 |
| Total Current Liabilities | 33 | 36 | 42 | 41 | 40 | 92 | 110 | 114 | 140 | 116 | 131 |
| Total Liabilities | 48 | 55 | 63 | 62 | 62 | 119 | 149 | 158 | 203 | 186 | 209 |
| Fixed Assets | 1 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 4 | 4 | 3 |
| Other Non-Current Assets | 7 | 2 | 3 | 2 | 2 | 2 | 3 | 4 | 120 | 96 | 79 |
| Total Current Assets | 41 | 52 | 60 | 60 | 59 | 114 | 143 | 151 | 79 | 87 | 127 |
| Total Assets | 48 | 55 | 63 | 62 | 62 | 119 | 149 | 158 | 203 | 186 | 209 |
| #(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 | 10 | 7 | 16 | 4 | 12 | 3 | 27 | 2 | 17 | 32 |
| Cash Flow from Operating Activities | -1 | -2 | 7 | -4 | 13 | 34 | 41 | -5 | 4 | -23 | 11 |
| Cash Flow from Investing Activities | 1 | 0 | 3 | -7 | -3 | -44 | -23 | 5 | 3 | 40 | 27 |
| Cash Flow from Financing Activities | 7 | -1 | -1 | -1 | -2 | 1 | 6 | 2 | 8 | -2 | -3 |
| Net Cash Inflow / Outflow | 7 | -3 | 9 | -12 | 8 | -10 | 25 | 2 | 15 | 15 | 35 |
| Closing Cash & Cash Equivalent | 9 | 7 | 16 | 4 | 12 | 3 | 27 | 29 | 17 | 32 | 67 |
| # | 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) | 0.75 | 0.97 | 1.04 | 0.47 | 0.65 | 1.39 | 1.49 | 2.26 | 2.57 | 2.28 | 2.26 |
| CEPS(Rs) | 0.93 | 1.1 | 1.13 | 0.53 | 0.73 | 1.48 | 1.58 | 2.36 | 2.67 | 2.42 | 2.39 |
| DPS(Rs) | 0.15 | 0.19 | 0.23 | 0.19 | 0.19 | 0.23 | 0.25 | 0.38 | 0.38 | 0.5 | 0.5 |
| Book NAV/Share(Rs) | 6.02 | 6.99 | 7.78 | 8 | 8.08 | 9.5 | 10.91 | 13.06 | 15.36 | 16.98 | 18.79 |
| Core EBITDA Margin(%) | 7.56 | 8.03 | 7.58 | 0.61 | 1.23 | 9.71 | 9.42 | 16.02 | 12.54 | 8.07 | 10.78 |
| EBIT Margin(%) | 17.57 | 15.97 | 15.08 | 9.25 | 11.98 | 20.32 | 20.64 | 30.23 | 32.12 | 28.27 | 26.18 |
| Pre Tax Margin(%) | 14.31 | 14.72 | 13.89 | 7.52 | 9.66 | 17.89 | 17.39 | 25.61 | 29.9 | 26.48 | 24.8 |
| PAT Margin (%) | 9.4 | 9.64 | 9.91 | 4.8 | 7.19 | 12.23 | 12.98 | 18.7 | 22.26 | 19.63 | 17.32 |
| Cash Profit Margin (%) | 11.65 | 10.94 | 10.79 | 5.37 | 8.09 | 13.02 | 13.78 | 19.6 | 23.1 | 21 | 18.3 |
| ROA(%) | 4.55 | 4.92 | 4.63 | 1.98 | 2.75 | 4.03 | 3.74 | 4.93 | 5.83 | 4.82 | 4.76 |
| ROE(%) | 14.78 | 14.89 | 14.07 | 5.99 | 8.09 | 15.82 | 16.29 | 18.82 | 19.71 | 14.07 | 12.65 |
| ROCE(%) | 26.29 | 24.37 | 21.29 | 11.53 | 13.48 | 22.88 | 22.75 | 29.8 | 28.44 | 20.19 | 19.01 |
| Receivable days | 130.83 | 152.58 | 161.85 | 159.48 | 120.17 | 80.77 | 92.06 | 82.6 | 74.12 | 104.01 | 119.44 |
| Inventory Days | 5.44 | 0 | 0 | 0 | 0 | 0 | 2.69 | 15.07 | 0 | 0 | 0 |
| Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| PER(x) | 4.39 | 5.27 | 6.98 | 9.79 | 3.29 | 3.4 | 5.69 | 3.76 | 9.92 | 11.56 | 5 |
| Price/Book(x) | 0.55 | 0.73 | 0.93 | 0.58 | 0.26 | 0.5 | 0.78 | 0.65 | 1.66 | 1.55 | 0.6 |
| Dividend Yield(%) | 4.69 | 3.77 | 3.19 | 4.17 | 9.01 | 4.9 | 2.95 | 4.42 | 1.47 | 1.9 | 4.42 |
| EV/Net Sales(x) | -0.46 | -0.28 | -0.32 | -0.53 | -1.39 | -2.02 | -2.46 | -2.27 | 1.84 | 1.3 | -0.64 |
| EV/Core EBITDA(x) | -2.51 | -1.61 | -2.02 | -5.41 | -10.83 | -9.58 | -11.47 | -7.15 | 5.59 | 4.38 | -2.37 |
| Net Sales Growth(%) | 21.75 | 26.33 | 4.26 | -6.12 | -8.01 | 25.59 | 29.79 | 5.04 | 16.76 | 1.06 | 13.76 |
| EBIT Growth(%) | 30.92 | 14.84 | -1.57 | -42.41 | 19.08 | 113.11 | 31.83 | 53.85 | 24.04 | -11.03 | 5.34 |
| PAT Growth(%) | 17.37 | 29.46 | 7.26 | -54.52 | 37.71 | 113.74 | 37.67 | 51.37 | 38.99 | -10.89 | 0.36 |
| EPS Growth(%) | -23.57 | 29.46 | 7.26 | -54.52 | 37.72 | 113.74 | 7.13 | 51.37 | 13.9 | -11.24 | -0.89 |
| Debt/Equity(x) | 0.02 | 0.01 | 0 | 0 | 0 | 0.28 | 0.05 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.26 | 1.43 | 1.41 | 1.45 | 1.47 | 1.24 | 1.3 | 1.32 | 0.57 | 0.75 | 0.97 |
| Quick Ratio(x) | 1.25 | 1.43 | 1.41 | 1.45 | 1.47 | 1.24 | 1.29 | 1.3 | 0.57 | 0.75 | 0.97 |
| Interest Cover(x) | 5.39 | 12.77 | 12.68 | 5.35 | 5.17 | 8.37 | 6.36 | 6.55 | 14.52 | 15.72 | 18.98 |
| Total Debt/Mcap(x) | 0.03 | 0.01 | 0 | 0 | 0 | 0.55 | 0.06 | 0 | 0 | 0 | 0 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 47.61 | 47.61 | 47.61 | 47.04 | 47.04 | 47.04 | 47.04 | 46.76 | 46.76 | 46.76 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 52.39 | 52.39 | 52.39 | 52.96 | 52.96 | 52.96 | 52.96 | 53.24 | 53.24 | 53.24 |
| 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 | 0.49 | 0.49 | 0.49 | 0.49 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.54 | 0.54 | 0.54 | 0.55 | 2.2 | 2.2 | 2.2 | 2.22 | 2.22 | 2.22 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.03 | 1.03 | 1.03 | 1.04 | 4.15 | 4.15 | 4.15 | 4.18 | 4.18 | 4.18 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +13% | +10% | +12% | +10% |
| Operating Profit CAGR | +7% | +5% | +20% | +14% |
| PAT CAGR | 0% | +4% | +18% | +16% |
| Share Price CAGR | -12% | -7% | +19% | +14% |
| ROE Average | +13% | +15% | +16% | +14% |
| ROCE Average | +19% | +23% | +24% | +22% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 47.61 | 47.61 | 47.61 | 47.04 | 47.04 | 47.04 | 47.04 | 46.76 | 46.76 | 46.76 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 52.39 | 52.39 | 52.39 | 52.96 | 52.96 | 52.96 | 52.96 | 53.24 | 53.24 | 53.24 |
| 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 | 0.49 | 0.49 | 0.49 | 0.49 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 | 1.95 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.54 | 0.54 | 0.54 | 0.55 | 2.2 | 2.2 | 2.2 | 2.22 | 2.22 | 2.22 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 1.03 | 1.03 | 1.03 | 1.04 | 4.15 | 4.15 | 4.15 | 4.18 | 4.18 | 4.18 |
* 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.