Bharat Rasayan Limited (BHARATRAS) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹	4.25	5.51	12.32	24.16	20.38	33.72	47.27	48.79	38.58		39.52	37.75	13.61
Выручка, млрд ₹		4.56	6.21	7.89	9.83	12.04	10.92	13.01	12.34	10.45	10.45	11.75	-2.79
Чистая прибыль, млрд ₹		0.3388	0.5444	0.9831	1.12	1.58	1.64	1.76	1.25	0.9551	0.9551	1.44	-9.58
EV, млрд ₹		6.58	13.43	25.43	22.79	34.2	40.06	54.02	37.81	36.83	36.83	40.58	1.49
EBIT, млрд ₹		0.6398	0.958	1.44	1.73	2.24	2.2	2.41	1.86	1.12	1.12	1.97	-12.94
EBITDA, млрд ₹		0.811	1.12	1.61	1.9	2.46	2.46	2.66	2.12	1.38	1.38	2.22	-10.92
Баланс стоимость, млрд ₹		1.46	2.01	2.98	4.09	5.64	7.27	7.7	8.93	9.88	9.88	7.88	11.87
FCF, млрд ₹		0.3164	-0.0983	-0.1215	-1	2.04	1.4	-1.21	1.9	0.1403	0.1403	0.8541	-41.46
Операционный денежный поток, млрд ₹		0.4673	0.0266	0.2881	-0.5232	2.63	1.7	-0.6546	2.13	0.4108	0.4108	1.24	-31.02
Операционная прибыль, млрд ₹		0.5156	0.837	1.42	1.71	2.08	2.15	2.28	1.71	2.34	2.34	2.11	2.38
Операционные расходы, млрд ₹		0.6662	0.7807	0.7876	0.8783	1.02	1.94	2.29	2.24	0.8918	0.8918	1.68	-2.65
CAPEX, млрд ₹		0.1509	0.125	0.4096	0.4777	0.5845	0.3044	0.5571	0.2352	0.2706	0.2706	0.3904	-14.27

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ₹	3.39	4.22	7.65	13.99	23.57	25.82				38.6			44.58				43.42				37.6					38.00	7.81
Выручка, млрд ₹																2.92	3.09	3.06	2.39	2.63	2.33	3.1	2.82	3.28	2.56	2.82	1.90
Чистая прибыль, млрд ₹																0.2293	0.3377	0.3025	0.0709	0.06	0.1531	0.6711	0.4312	0.3214	0.4053	0.3964	21.50
EV, млрд ₹														54.02		47.99		39.28	40.81	38.78	38.45	36.83		46.81		40.34	2.78
EBIT, млрд ₹															0.5368	0.3355	0.493	0.4787	0.079	0.121	0.2113	0.7393	0.3178	0.4719		0.3723	31.28
EBITDA, млрд ₹															0.6011	0.4008	0.5587	0.5437	0.1424	0.1854	0.2776	0.8031	0.3813	0.5362		0.4367	23.66
Баланс стоимость, млрд ₹															7.7	8.3	8.3	8.93	8.93	9.06	9.06	9.88	9.88	10.64		9.70	3.27
FCF, млрд ₹						0.5103	0.5103	0.5103	0.5103							0.1306	0.1314	0.13	0.1268	0.1288	0.1326					0.1299	0.18
Операционный денежный поток, млрд ₹									0.6565		1.7	-0.3608		-0.6546		0.1306	0.1314	0.13	0.1268	0.1288	0.1326					0.1299	0.18
Операционная прибыль, млрд ₹																0.3355	0.493	0.4787	-0.0083	0.1043	0.2127	0.6292	0.7018	0.4836	0.3475	0.4750	10.32
Операционные расходы, млрд ₹																0.5314	0.2928	1.35	0.5102	0.5469	0.2934	0.3571	0.2274	1.04	2.22	0.8276	49.89
CAPEX, млрд ₹						0.1461	0.1461	0.1461	0.1461		0.3044	0.1934		0.5571		0.0697		0.2352		0.8125						0.3736	33.25

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			0.0377	0.0336	0.0123	0.0551	0.4556	0.2663	0.0033	0.1858	0.3243	0.3243	0.2471	-6.57
Short Term Investments ₹			0.18	0.024	0.0000	0.0379	0.0551	1.12	0.0635	0.4548	1.08	1.08	0.5547	81.32
Long term investments ₹	0.000876	0.000876	0.000876	0.000876	0.000877	0.000875							0.0009	-0.02
Total Receivables ₹			1.08	1.26	2.5	3.15	2.73	2.99	4.64	3.25	3.94	3.94	3.51	7.61
Total Current Assets ₹			1.86	2.36	3.46	5.64	5.19	6.5	8.01	7.91	9.07	9.07	7.34	11.81
Чистые активы, млрд ₹		1.38	1.36	1.32	1.55	1.85	2.21	2.08	2.39	2.35		2.35	2.18	4.90
Активы, млрд ₹			3.26	3.72	5.04	7.56	7.52	9.08	10.9	10.74	11.97	11.97	10.04	9.74
Short Term Debt ₹			0.6702	0.7471	0.8834	2.07	0.7186	0.5845	1.59	0.1989	0.8047	0.8047	0.7793	2.29
Long Term Debt ₹	0.9204	0.6725	0.4375	0.4	0.4	0.4	0.22		0.01			0.01	0.2860	-52.18
Задолженность, млрд ₹			1.79	1.71	2.05	3.47	1.88	1.81	3.2	1.8	2.1	2.1	2.16	2.24
Чистый долг, млрд ₹			1.07	1.11	1.27	2.41	0.483	0.3182	1.73	0.0935	0.4804	0.4804	0.6210	-0.11
Долг, млрд ₹			1.11	1.15	1.28	2.47	0.9386	0.5845	1.74	0.2794	0.8047	0.8047	0.8694	-3.03
Interest income ₹			0.1247	0.1201	0.1064	0.1542	0.0067	0.0427	0.0796	0.1203			0.0807	-4.84
Расходы на обслуживание долга ₹			0.1247	0.1201	0.1064	0.1582	0.1562	0.0368	0.0681	0.0581	0.0296	0.0296	0.0698	-28.30
Чист. проц. доходы, млрд ₹				-0.118	-0.109	-0.1584	-0.1515	-0.0368	-0.0681	-0.0581		0.1203	-0.0946	-18.18
Goodwill ₹				0
Амортизация, млрд ₹			0.1712	0.1649	0.1648	0.1689	0.2194	0.2576	0.2494	0.2603	0.2579	0.2579	0.2489	3.29
Себестоимость, млрд ₹			3.25	4.49	5.68	7.25	8.94	6.84	8.43	8.39	7.21	7.21	7.96	-4.21
Товарно материальные запасы ₹			0.5343	0.8386	0.9417	2.1	1.6	1.69	2.77	3.23	2.67	2.67	2.39	10.78

	2016Q1	2017Q1	2017Q3	2018Q1	2018Q3	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹														0.0033	-0.0033	0.0119	-0.3315	0.1858	-0.486	0.1021	-1.11	0.3243		0.4056		-0.1528	-196.45
Short Term Investments ₹														0.0635	0.0067	0.5351	0.6629	0.4548	0.9719	1.01	2.21	0.922		1.26		1.27	5.33
Long term investments ₹		0.000876	0.016	0.000877	0.000877	0.000875	0.0154																			0.0068	-0.76
Total Receivables ₹										2.99	0.1324	0.1324	4.68	4.68		3.58		3.25		3.75		3.94		4.37		3.78	4.07
Total Current Assets ₹															0.0033	7.84	0.3315	7.91	0.486	7.91	1.11	9.07	1.41	9.82		5.86	4.42
Чистые активы, млрд ₹						1.85	2.1	2.21	2.05	2.08		2.16		2.39		2.32		2.35		3.04						2.45	7.07
Активы, млрд ₹										9.08	8.98	8.98	10.9	10.9		10.65		10.74		11.45		11.97		12.94		11.55	3.97
Short Term Debt ₹										0.5845	1.22	1.22	1.73	1.73		1.13		0.2794		0.0985		0.8085		0.6306		0.5894	-11.01
Long Term Debt ₹		0.4	0.4	0.4	0.4	0.4	0.4	0.22				0.01		0.01		0.0126										0.1305	-49.92
Задолженность, млрд ₹											2.38	2.38	3.2	3.2		2.35		1.8		2.39		2.1	-9.88	2.3		-0.2580	5.02
Чистый долг, млрд ₹														1.73	0.0033	1.13	0.3315	0.0935	0.486	0.5935	1.11	0.4804		0.225		0.5790	-14.27
Долг, млрд ₹						2.47	1.86	0.9386				1.23		1.74		1.14		0.2794		0.6956		0.8047		0.6306		0.7101	-11.17
Interest income ₹											0.0176	0.011	0.0192	0.0278	0.0271	0.0147	0.0434	0.0351	0.0617	0.0222						0.0354	8.59
Расходы на обслуживание долга ₹																0.0135	0.0155	0.0115	0.0019	0.0053	0.0117	0.0107	0.0097	0.0138	0.0116	0.0115	-0.17
Чист. проц. доходы, млрд ₹											-0.0141	-0.0069	-0.0192	-0.0279	-0.0176	-0.0135	-0.0155	-0.0115	-0.0019	-0.0053						-0.0095	-17.06
Goodwill ₹	0.0000
Амортизация, млрд ₹															0.0643	0.0653	0.0657	0.065	0.0634	0.0644	0.0663	0.0638	0.0635	0.0643		0.0645	-0.03
Себестоимость, млрд ₹																2.09	2.07	2.01	1.89	2	1.82	2.11	2.18	2.24	1.58	1.99	-2.79
Товарно материальные запасы ₹										1.69	2.41	2.41	2.77	2.77		2.94		3.23		2.3		2.67		2.48		2.72	-3.35

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS			143.03	262.47	371.03	385.72	423.55	299.9	229.86		229.86	342.01	-9.13
Цена акции ао		4185.25	5348.8	6291.7	9708.85	11638	9933.45	9003.95	10045.85	9986.85	9986.85	10121.62	-3.01
Число акций ао, млн	4.25	4.25	4.25	4.25	4.25	4.16	4.16	4.16	4.16		4.16	4.18	-0.43
FCF/акцию	74.48	-23.15	-28.6	-235.6	480.47	336.35	-291.62	456.86	33.76		33.76	203.16	-41.20

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS											90.63	55.18	81.27	72.8	17.06	14.44	36.84	161.51	103.77	77.35	78.78	39.89
Цена акции ао								12969.41	10728.21	12402.31	12148.16	11977.32	10449.32	9091.27	9815.23	9194.46	9049.66				9519.99	-2.84
Число акций ао, млн	4.25	4.25	4.25	4.25	4.25	4.25	4.25		4.16				4.16				4.16				4.20	-0.43
FCF/акцию		18.62	-5.79	-7.15	-58.89	120.13							31.62	31.29	30.52	31	31.91				31.27	0.18

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			23.14	27.12	32.96	27.28	27.94	22.53	23.51	14.98	10.15		10.15	12.81	19.82	-18.33
ROA, %			10.4	14.64	19.52	14.76	20.97	18.05	17.62	11.52	8.41		8.41	7.83	15.31	-16.70
ROIC, %		12.73	13.42	17.42	23.2	17.1	24.06	20.94	18.72	13.59			13.59	17.30	18.88	-4.49
ROS, %				8.77	12.46	11.34	13.09	15.01	13.53	10.1	9.14	9.14	9.14	8.29	11.38	-9.44
ROCE, %				47.73	48.41	42.3	39.71	30.29	30.9	20.57	11.23	11.38	11.38	19.37	20.87	-17.78
Ebit margin, %							18.39	20.13	18.55	15.05	10.76	10.76	10.76		15.05	-11.77
Рентаб EBITDA, %				18.09	20.4	19.31	20.42	22.53	20.47	17.16	13.23	13.23	13.23	17.48	17.32	-10.10
Чистая рентаб, %			7.44	8.77	12.46	11.34	13.09	15.01	13.53	10.1	9.14		9.14	8.29	12.17	-6.93
Operation Margin, %				13.48	18.04	17.36	17.24	19.71	17.55	13.88	22.44	22.44	22.44	20.28	19.20	2.63
Доходность FCF, %	1.37	10.9	5.74	-0.7984	-0.503	-4.91	6.05	2.96	-2.48	4.92					1.31	-200.04

	2012Q4	2013Q4	2014Q4	2015Q4	2016Q4	2017Q1	2017Q4	2018Q1	2018Q4	2019Q1	2019Q3	2019Q4	2020Q1	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Industry average	5 quarters average	CAGR 5
ROE, %																			4.89	2.76	4.07	3.39	0.7937	0.6888	1.72	7.36	4.61	3.32		12.81	3.54	36.96
ROA, %														5.15	4.4	2.95	4.21	5.92		2.15		2.82		1.05		11.21		4.97		7.83	4.44	18.25
ROIC, %						3.88		8.36		4.51	8.01		5.53			3.46		6.91		2.49				0.679						17.30	3.81	-34.26
ROS, %																				7.86	10.92	9.89	2.96	2.28	6.57	21.67	15.28	9.8	15.81	8.29	13.83	19.20
ROCE, %														8.54	8.32	5.54	8.58	11.33		4.04		5.36		1.33		7.71		4.54		19.37	4.60	2.36
Ebit margin, %																								4.6	9.07	23.88	11.26	14.39			12.64	25.62
Рентаб EBITDA, %																			18.36	13.74	18.06	17.77	5.95	7.05	11.92	25.94	13.51	16.35		17.48	14.95	18.32
Чистая рентаб, %																				7.86	10.92	9.89	2.96	2.28	6.57	21.67	15.28	9.8	15.81	8.29	13.83	19.20
Operation Margin, %																				11.5	15.94	15.65	-0.347	3.97	9.13	20.32	24.87	14.75	13.55	20.28	16.52	8.22
Доходность FCF, %	-35.44	1.25	3.41	1.87	-0.3214		-0.2172		-1.06			1.98									0.3026				0.3526						0.2716	-210.18

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	16.26	22.63	24.57	18.27	21.39	28.85	29.71	30.27	38.06		38.06	45.21	29.66	12.22
P/BV	3.76	6.14	8.1	4.98	5.98	6.5	6.79	4.22	3.68		3.68	4.91	5.43	-9.25
P/S	1.21	1.98	3.06	2.07	2.8	4.33	4.02	3.06	3.48		3.48	4.03	3.54	4.44
P/FCF		-125.24	-198.8	-20.36	16.52	33.83	-40.27	20.32	281.76	281.76	281.76	-11.80	115.48	52.80
E/P		0.0442	0.0407	0.0547	0.0467	0.0347	0.0361	0.0323	0.0242	0.0242	0.0242	-0.09	0.0303	-6.95
EV/EBITDA	8.11	11.96	15.81	12.01	13.91	16.28	20.28	17.85	26.66		26.66	6.87	19.00	13.90
EV/EBIT					10.37	18.22	22.38	20.35	32.77	32.77	32.77		25.30	12.46
EV/S		2.16	3.22	2.32	2.84	3.67	4.15	3.06	3.53	3.53	3.53	4.23	3.59	-0.77
EV/FCF		-136.57	-209.26	-22.77	16.76	28.67	-44.58	19.92	262.57	262.57	262.57	-36.61	105.83	55.73
Debt/EBITDA		1.02	0.7978	1.3	0.3816	0.2375	0.6519	0.1319	0.5824	0.5824	0.5824	1.64	0.4372	19.65
Netdebt/Ebitda		0.9916	0.7902	1.27	0.1964	0.1293	0.6506	0.0442	0.3477	0.3477	0.3477	1.27	0.3039	21.88
Debt/Ratio		0.3086	0.2548	0.3268	0.1248	0.0644	0.1593	0.026	0.0672	0.0672	0.0672	0.16	0.0768	0.85
Debt/Equity		0.5715	0.4303	0.6042	0.1664	0.0804	0.2255	0.0313	0.0815	0.3423	0.3423	0.42	0.1522	33.61
Debt/Net Income		2.11	1.31	2.21	0.5954	0.3566	0.9865	0.2242	0.8426	0.8426	0.8426	3.40	0.6505	18.76
Бета								-0.0343	2.88	1.34	1.34	2.09	1.40	-439.32
Индекс Альтмана		7.56	9.38	6.03	11.1	12.53	8.44	21.35	8.4	8.55	8.55	-1.88	11.85	-7.36

	2012Q4	2013Q4	2014Q4	2015Q4	2016Q4	2017Q4	2018Q3	2018Q4	2019Q1	2019Q3	2019Q4	2020Q1	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2025Q1	Industry average	5 quarters average	CAGR 5
P/E																	27.03	27.4	128.58	31.44	42.88	49.52	63.67	38.06	37.74	29.55		45.21	43.71	-9.81
P/BV													5.98		6.75	6.79		5.65	5.23	4.39		4.22	4.15	3.68		4.38		4.91	4.16	-0.05
P/S																	3.43	3.35	14.04	3.17	3.52	3.42	3.59	3.48	4.56	4.04		4.03	3.82	3.39
P/FCF	-2.82	80.12	29.29	53.34	-311.09	-460.42		-94.19			50.6								330.44				283.59					-11.80	22.00	-190.76
E/P			0.0141	0.0152	0.0147	0.0165		0.0091			0.0097		0.0091		0.0103				0.0078				0.0041					-0.09	0.0082	-15.82
EV/EBITDA																20.24		18.19		18.66	286.61	27.81	35.02	27.39		23.43		6.87	80.05	-39.40
EV/EBIT																						320.5	182	49.82		99.2			162.88	-25.41
EV/S																					17.06	14.75	16.51	11.9		14.28		4.23	14.90	-3.49
EV/FCF																					321.87	301.09	289.97					-36.61	304.31	-3.42
Debt/EBITDA									5.13	2.64		1.65		2.89		1.85		2.85		0.5138		3.75		1		1.18		1.64	1.86	-16.17
Netdebt/Ebitda																1.85	0.0056	2.82	0.5933	0.172	3.41	3.2	3.98	0.5982		0.4196		1.27	2.32	-34.23
Debt/Ratio							0.2822		0.3268	0.2222		0.1248		0.1371		0.1593		0.1073				0.0607		0.0672		0.0487		0.16	0.0886	-21.10
Debt/Equity							0.5464		0.6042	0.3683		0.1664		0.1865		0.2255		0.1376				0.0768		0.0815		0.0593		0.42	0.1161	-23.44
Debt/Net Income							5.47		8.4	3.4		2.59		4.65		2.69		4.98				11.59		1.2		1.96		3.40	4.48	-6.14
Бета																											1.34	2.09	1.34	0.00
Индекс Альтмана																											8.55	-1.88	8.55	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.005	0.0064	0.0051	0.0064	0.0064	0.0064	0.0064	0.0062	0.0062		0.0062		0.0063	-0.63
Дивиденд		1.2	1.5	1.5	1.5	1.5	1.5	1.5	1.5	1.5	1.5		1.50	0.00
Див доход, ао, %		0.0926	0.0517	0.0264	0.0313	0.0189	0.0132	0.0119	0.0159	0.0117	0.0117	1.07	0.0143	-9.15
Дивиденды / прибыль, %		1.88	0.9365	0.6482	0.5714	0.4043	0.3889	0.3542	0.5002	0.6526	0.6526	31.31	0.4600	10.05

	2014Q3	2015Q3	2016Q3	2017Q3	2018Q3	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд							0.0016	0.0016	0.0016	0.0016	0.0064	0.0062	0.0062	0.0062	0.0062	0.0062		0.0062	0.00
Дивиденд	1	1.5	1.2	1.5	1.5	1.5				1.5		1.5		1.5		1.5		1.50	0.00
Див доход, ао, %	0.1837	0.1396	0.0881	0.0494	0.021	0.0326				0.0159		0.0116		0.0125		0.0163	1.07	0.0178	-12.94
Дивиденды / прибыль, %							0.6355	0.4399	0.3412	0.4517	1.36	2.35	0.9655	2.72	2.06	10.39	31.31	3.70	34.62

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	797	797	0.00

	CAGR 5

	CAGR 5

Investing Port

NSE: BHARATRAS - Bharat Rasayan Limited

Reporting Bharat Rasayan Limited

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other