WEBSITE BSE:502219 NSE: BORORENEW Inc. Year: 1962 Industry: Glass My Bucket: Add Stock
Last updated: 15:57
No Notes Added Yet
1. Business Overview
Borosil Renewables Ltd. is India's largest and only dedicated manufacturer of solar glass. The company's core business involves producing and selling high-performance solar glass, which is a critical component for solar photovoltaic (PV) modules and solar thermal applications. It provides glass with properties such as high transparency, low iron content, and suitable strength for various types of solar panels, including bifacial, thin-film, and concentrated solar power (CSP) systems. The company makes money by manufacturing and supplying this specialized glass to solar module manufacturers in India and globally.
2. Key Segments / Revenue Mix
Borosil Renewables operates predominantly in a single business segment: the manufacturing and sale of solar glass. Its revenue is primarily derived from the sale of solar glass products to module manufacturers. While specific revenue contribution percentages for different types of solar glass are not typically disclosed, the entire focus is on serving the solar energy industry.
3. Industry & Positioning
The company operates in the global solar glass manufacturing industry, which is capital-intensive and requires significant technical expertise. Globally, the industry is dominated by a few large players, primarily from China. Borosil Renewables holds a unique and leading position in India as the country's sole large-scale manufacturer of solar glass. This positioning is reinforced by government initiatives like "Make in India" and the imposition of import duties, which provide a protective environment against cheaper imports and encourage domestic production within India's growing solar energy sector.
4. Competitive Advantage (Moat)
Borosil Renewables benefits from several competitive advantages:
Scale and Capital Intensity: Solar glass manufacturing requires large-scale, continuous furnace operations and significant capital expenditure, creating high barriers to entry for new competitors.
Technological Expertise: Continuous investment in R&D allows the company to produce high-quality, high-transparency, and durable glass suitable for evolving solar technologies (e.g., bifacial modules).
Regulatory Support: Being the sole domestic manufacturer, it benefits significantly from India's government policies aimed at promoting domestic manufacturing in the solar value chain, including protective tariffs (e.g., Basic Customs Duty) and production-linked incentive (PLI) schemes.
First-Mover Advantage in India: Its established position and brand recognition within the Indian solar ecosystem provide an advantage in securing domestic orders.
5. Growth Drivers
India's Renewable Energy Targets: Ambitious government targets for solar power capacity addition (e.g., 500 GW non-fossil fuel capacity by 2030) drive demand for solar modules and, consequently, solar glass.
"Make in India" & Atmanirbhar Bharat Initiatives: The government's push for domestic manufacturing across the solar value chain leads to increased demand for locally produced components like solar glass.
Import Substitution: Tariffs and duties on imported solar components encourage Indian module manufacturers to source glass domestically.
Capacity Expansion: The company's ongoing capital expenditure for increasing production capacity will enable it to cater to growing demand.
Technological Advancements: The shift towards bifacial modules and larger module formats requires specialized, high-performance glass, presenting new opportunities.
6. Risks
Raw Material & Energy Price Volatility: Significant fluctuations in the prices of key raw materials (e.g., silica sand, soda ash) and energy (natural gas, electricity) can impact profitability, as furnace operations are energy-intensive.
Intense Global Competition: Despite protective duties, the company faces competition from larger, often state-subsidized, international (primarily Chinese) solar glass manufacturers, especially if duties are reduced or global overcapacity persists.
Regulatory Changes: Any adverse changes in government policies, such as the removal or reduction of import duties, or a slowdown in renewable energy policy implementation, could negatively impact demand and pricing.
Technology Shifts: Rapid technological changes in solar cell or module design that reduce the need for or alter the specifications of solar glass could pose a risk.
High Capital Expenditure: The capital-intensive nature of expansions means large investments are required, which need to be supported by sustained demand and favorable market conditions.
7. Management & Ownership
Borosil Renewables Ltd. is part of the well-established Borosil Group, known for its expertise in various glass products. The company is promoter-led, with the Kheruka family being the primary promoters. Pradeep Kheruka serves as the Executive Chairman. The management team has significant experience in the glass industry and has successfully scaled the solar glass business. The ownership structure typically involves a significant promoter holding, coupled with institutional and public shareholding.
8. Outlook
Borosil Renewables is strategically positioned to benefit from India's aggressive renewable energy targets and the government's push for domestic manufacturing. The company's status as the sole domestic solar glass producer provides a significant advantage amidst a growing local market and protective tariffs. Its ongoing capacity expansions are crucial to capture this demand. However, the outlook is balanced by inherent risks such as intense global competition, volatility in raw material and energy costs, and potential shifts in regulatory support or technology. While the company is likely to see robust growth driven by domestic demand, its long-term success will depend on its ability to maintain cost efficiency, innovate, and navigate the competitive landscape and policy environment effectively.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹6993 Cr.
Stock P/E -80.4
P/B 4.6
Current Price ₹498.5
Book Value ₹ 108.1
Face Value 1
52W High ₹720.9
Dividend Yield 0%
52W Low ₹ 374.7
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 330 | 283 | 371 | 373 | 361 | 374 | 347 | 379 | 390 | 440 |
| Other Income | 3 | 5 | 3 | 5 | 15 | 12 | 6 | 2 | 8 | 9 |
| Total Income | 334 | 288 | 374 | 378 | 377 | 385 | 353 | 381 | 398 | 449 |
| Total Expenditure | 310 | 309 | 348 | 344 | 372 | 358 | 284 | 260 | 267 | 304 |
| Operating Profit | 24 | -21 | 26 | 35 | 5 | 27 | 69 | 120 | 131 | 145 |
| Interest | 7 | 3 | 7 | 10 | 5 | 10 | 4 | 4 | 3 | 3 |
| Depreciation | 35 | 34 | 34 | 33 | 32 | 36 | 29 | 22 | 22 | 21 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | -222 | -8 | 17 | 0 |
| Profit Before Tax | -18 | -58 | -15 | -8 | -32 | -18 | -187 | 87 | 122 | 121 |
| Provision for Tax | -2 | -4 | -1 | 5 | -2 | 11 | 17 | 25 | 22 | -49 |
| Profit After Tax | -16 | -54 | -14 | -13 | -30 | -29 | -204 | 62 | 100 | 170 |
| Adjustments | 0 | 6 | 1 | 3 | 3 | 9 | 37 | -35 | -0 | -0 |
| Profit After Adjustments | -16 | -48 | -13 | -10 | -27 | -20 | -167 | 26 | 100 | 169 |
| Adjusted Earnings Per Share | -1.2 | -3.7 | -1 | -0.7 | -2 | -1.5 | -12.5 | 2 | 7.1 | 12.1 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 156 | 326 | 415 | 557 | 633 | 762 | 894 | 1374 | 1479 | 1556 |
| Other Income | 41 | 66 | 39 | 43 | 31 | 39 | 20 | 18 | 35 | 25 |
| Total Income | 197 | 392 | 454 | 600 | 663 | 801 | 914 | 1392 | 1515 | 1581 |
| Total Expenditure | 147 | 296 | 395 | 497 | 543 | 660 | 751 | 1317 | 1422 | 1115 |
| Operating Profit | 50 | 96 | 58 | 103 | 120 | 141 | 163 | 75 | 93 | 465 |
| Interest | 0 | 2 | 4 | 8 | 7 | 6 | 8 | 29 | 32 | 14 |
| Depreciation | 4 | 18 | 21 | 32 | 37 | 45 | 54 | 132 | 135 | 94 |
| Exceptional Income / Expenses | -4 | -10 | 0 | 91 | -2 | 0 | 0 | 32 | 0 | -213 |
| Profit Before Tax | 41 | 65 | 36 | 156 | 76 | 92 | 101 | -53 | -74 | 143 |
| Provision for Tax | 5 | 15 | 6 | 19 | 27 | 32 | 30 | -2 | 13 | 15 |
| Profit After Tax | 37 | 50 | 29 | 137 | 49 | 60 | 71 | -50 | -87 | 128 |
| Adjustments | 2 | -1 | -4 | -9 | -4 | -6 | -1 | 3 | 17 | 2 |
| Profit After Adjustments | 39 | 49 | 25 | 128 | 45 | 54 | 70 | -47 | -70 | 128 |
| Adjusted Earnings Per Share | 3.3 | 4.1 | 2.7 | 13.9 | 4.9 | 5.9 | 5.3 | -3.6 | -5.3 | 8.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 25% | 22% | 0% |
| Operating Profit CAGR | 24% | -13% | -2% | 0% |
| PAT CAGR | 0% | NAN% | NAN% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -11% | -1% | 12% | 15% |
| ROE Average | -10% | -2% | 1% | 5% |
| ROCE Average | -3% | 2% | 5% | 8% |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 659 | 698 | 617 | 765 | 816 | 848 | 919 | 873 | 997 |
| Minority's Interest | 0 | 24 | 35 | 56 | 60 | 77 | 23 | 20 | 2 |
| Borrowings | 1 | 19 | 29 | 16 | 9 | 26 | 319 | 419 | 161 |
| Other Non-Current Liabilities | 3 | 4 | 11 | 15 | 17 | 11 | 48 | 43 | 31 |
| Total Current Liabilities | 30 | 71 | 140 | 137 | 164 | 226 | 322 | 330 | 262 |
| Total Liabilities | 693 | 817 | 832 | 989 | 1065 | 1189 | 1632 | 1684 | 1454 |
| Fixed Assets | 173 | 264 | 334 | 306 | 381 | 375 | 977 | 928 | 777 |
| Other Non-Current Assets | 310 | 242 | 163 | 252 | 211 | 332 | 99 | 154 | 191 |
| Total Current Assets | 210 | 311 | 334 | 368 | 470 | 482 | 557 | 601 | 487 |
| Total Assets | 693 | 817 | 832 | 989 | 1065 | 1189 | 1632 | 1684 | 1454 |
| #(Fig in Cr.) | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 4 | 7 | 4 | 6 | 6 | 11 | 11 | 126 | 148 |
| Cash Flow from Operating Activities | 1 | 24 | 32 | 43 | 103 | -25 | -6 | 69 | 100 |
| Cash Flow from Investing Activities | 8 | -5 | 162 | 20 | -67 | -26 | -241 | -215 | -142 |
| Cash Flow from Financing Activities | -8 | -22 | -193 | -64 | -31 | 40 | 238 | 168 | -53 |
| Net Cash Inflow / Outflow | 1 | -3 | 2 | -1 | 6 | -10 | -10 | 21 | -95 |
| Closing Cash & Cash Equivalent | 5 | 4 | 6 | 6 | 11 | 1 | 126 | 148 | 53 |
| # | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 3.27 | 4.11 | 2.67 | 13.87 | 4.89 | 5.9 | 5.34 | -3.59 | -5.25 |
| CEPS(Rs) | 3.38 | 5.71 | 5.41 | 18.33 | 9.31 | 11.38 | 9.55 | 6.24 | 3.66 |
| DPS(Rs) | 0.5 | 0.63 | 0.63 | 0.63 | 0.63 | 0.65 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 54.85 | 58.04 | 66.8 | 82.84 | 88.23 | 91.57 | 70.35 | 66.76 | 68.14 |
| Core EBITDA Margin(%) | 5.89 | 8.76 | 4.65 | 10.45 | 14.08 | 13.41 | 15.97 | 4.13 | 3.89 |
| EBIT Margin(%) | 26.93 | 20.11 | 9.25 | 28.41 | 13.01 | 12.86 | 12.17 | -1.71 | -2.89 |
| Pre Tax Margin(%) | 26.61 | 19.46 | 8.41 | 27.06 | 11.93 | 12.06 | 11.3 | -3.83 | -5.03 |
| PAT Margin (%) | 23.71 | 14.98 | 6.89 | 23.72 | 7.73 | 7.88 | 7.9 | -3.65 | -5.88 |
| Cash Profit Margin (%) | 26.1 | 20.48 | 11.82 | 29.35 | 13.52 | 13.81 | 13.94 | 5.92 | 3.27 |
| ROA(%) | 5.33 | 6.66 | 3.54 | 15.03 | 4.78 | 5.33 | 5.01 | -3.03 | -5.54 |
| ROE(%) | 5.61 | 7.41 | 4.43 | 19.8 | 6.22 | 7.22 | 8.01 | -5.62 | -9.8 |
| ROCE(%) | 6.36 | 9.69 | 5.4 | 21.15 | 9.74 | 10.71 | 9.47 | -1.69 | -3.18 |
| Receivable days | 68.11 | 44.6 | 56.26 | 54.16 | 62.3 | 57.18 | 42.58 | 28.63 | 30.99 |
| Inventory Days | 71.07 | 49.13 | 61.93 | 56.38 | 52.59 | 67.04 | 93.07 | 67.64 | 59.56 |
| Payable days | 22.71 | 33.16 | 49.32 | 57.41 | 76.35 | 81.14 | 167.73 | 86.9 | 65.8 |
| PER(x) | 6.92 | 9.96 | 25.29 | 11.25 | 42.32 | 35.85 | 77.21 | 0 | 0 |
| Price/Book(x) | 0.41 | 0.71 | 1.01 | 1.88 | 2.35 | 2.31 | 5.86 | 7.46 | 7.02 |
| Dividend Yield(%) | 2.21 | 1.53 | 0.93 | 0.4 | 0.3 | 0.31 | 0 | 0 | 0 |
| EV/Net Sales(x) | 1.71 | 1.6 | 1.72 | 2.69 | 3.08 | 2.7 | 6.33 | 5.03 | 4.41 |
| EV/Core EBITDA(x) | 5.32 | 5.42 | 12.23 | 14.53 | 16.23 | 14.55 | 34.75 | 92.29 | 70.25 |
| Net Sales Growth(%) | 0 | 108.75 | 27.44 | 34.25 | 13.59 | 20.39 | 17.37 | 53.65 | 7.69 |
| EBIT Growth(%) | 0 | 60.68 | -42.01 | 318.94 | -49.55 | 18.43 | 11.13 | -121.6 | -82.19 |
| PAT Growth(%) | 0 | 35.93 | -42.01 | 369.63 | -64.11 | 22.15 | 17.7 | -171.17 | -72.99 |
| EPS Growth(%) | 0 | 25.85 | -35.09 | 419.7 | -64.74 | 20.59 | -9.53 | -167.33 | -46.19 |
| Debt/Equity(x) | 0 | 0.05 | 0.16 | 0.09 | 0.06 | 0.13 | 0.45 | 0.66 | 0.28 |
| Current Ratio(x) | 7.09 | 4.37 | 2.38 | 2.68 | 2.86 | 2.14 | 1.73 | 1.82 | 1.86 |
| Quick Ratio(x) | 6.07 | 3.52 | 1.78 | 1.99 | 2.32 | 1.29 | 0.91 | 1.08 | 0.95 |
| Interest Cover(x) | 84.4 | 31.29 | 10.99 | 21.09 | 12.12 | 16.1 | 13.97 | -0.8 | -1.36 |
| Total Debt/Mcap(x) | 0 | 0.07 | 0.16 | 0.05 | 0.03 | 0.06 | 0.08 | 0.09 | 0.04 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.6 | 61.6 | 61.6 | 61.6 | 61.59 | 62.2 | 61.93 | 61.85 | 58.77 | 58.77 |
| FII | 4.48 | 4.36 | 4.32 | 4.19 | 5.35 | 4.54 | 4.62 | 4.81 | 4.01 | 4.27 |
| DII | 0.74 | 0.26 | 0.24 | 0.23 | 1.02 | 1.2 | 0.72 | 0.78 | 2.56 | 2.32 |
| Public | 33.18 | 33.78 | 33.84 | 33.99 | 32.04 | 32.06 | 32.74 | 32.56 | 34.65 | 34.63 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 8.04 | 8.04 | 8.04 | 8.04 | 8.04 | 8.24 | 8.24 | 8.24 | 8.24 | 8.24 |
| FII | 0.58 | 0.57 | 0.56 | 0.55 | 0.7 | 0.6 | 0.61 | 0.64 | 0.56 | 0.6 |
| DII | 0.1 | 0.03 | 0.03 | 0.03 | 0.13 | 0.16 | 0.1 | 0.1 | 0.36 | 0.33 |
| Public | 4.33 | 4.41 | 4.42 | 4.44 | 4.18 | 4.25 | 4.36 | 4.34 | 4.86 | 4.85 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 13.05 | 13.05 | 13.05 | 13.05 | 13.06 | 13.25 | 13.31 | 13.32 | 14.02 | 14.02 |
* The pros and cons are machine generated.
You May Also Know About
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.