Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Baroda Rayon Corporation Ltd

BARODARY
BSE
129.00
2.67%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Baroda Rayon Corporation Ltd

BARODARY
BSE
129.00
2.67%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
296Cr
Close
Close Price
129.00
Industry
Industry
Construction - Factories/Offices/Commercial
PE
Price To Earnings
7.08
PS
Price To Sales
2.82
Revenue
Revenue
105Cr
Rev Gr TTM
Revenue Growth TTM
109.70%
PAT Gr TTM
PAT Growth TTM
102.57%
Peer Comparison
How does BARODARY stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
BARODARY
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
375469710171557221313
Growth YoY
Revenue Growth YoY%
293.220.1-80.8-80.7169.367.0695.9113.2-24.3-16.3
Expenses
ExpensesCr
345057681211411599
Operating Profit
Operating ProfitCr
3512125416754
OPM
OPM%
8.08.516.127.217.321.929.627.027.433.434.530.8
Other Income
Other IncomeCr
224109441010021
Interest Expense
Interest ExpenseCr
211010001001
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
2381011565424764
Tax
TaxCr
000000000000
PAT
PATCr
2381011565424764
Growth YoY
PAT Growth YoY%
-93.524.2152.1-95.3-79.9-22.9-46.1-62.5427.312.711.4-0.7
NPM
NPM%
61.915.1156.9125.864.860.131.428.242.931.846.333.5
EPS
EPS
10.03.44.45.02.02.82.41.910.63.12.61.9

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
000000005877100105
Growth
Revenue Growth%
31.529.65.2
Expenses
ExpensesCr
012262122-327-179687273
Operating Profit
Operating ProfitCr
0-1-2-2-6-2-12232723892731
OPM
OPM%
406.512.127.530.0
Other Income
Other IncomeCr
003-37021-15342281413
Interest Expense
Interest ExpenseCr
001100167312
Depreciation
DepreciationCr
330000000000
PBT
PBTCr
-4-40-40-618-124375273344042
Tax
TaxCr
000000000000
PAT
PATCr
-4-40-40-618-124375273344042
Growth
PAT Growth%
-5.1-18.894.7-18,011.985.2407.9-785.2402.9-27.2-87.517.93.4
NPM
NPM%
466.744.540.539.8
EPS
EPS
-1.5-1.8-0.1-17.3-2.67.9-54.0163.5119.014.917.618.2

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
232323232323232323232323
Reserves
ReservesCr
-175-199-214-261-267-249-3732275309349363
Current Liabilities
Current LiabilitiesCr
251267154152149127250165166128191218
Non Current Liabilities
Non Current LiabilitiesCr
5864175179187190202225180182139156
Total Liabilities
Total LiabilitiesCr
157155139939292102415643642702760
Current Assets
Current AssetsCr
1212020191952399628632675725
Non Current Assets
Non Current AssetsCr
15613311973727250161692735
Total Assets
Total AssetsCr
157155139939292102415643642702760

Cash Flow

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
77-6-133-3-9-4-17-8539-342
Investing Cash Flow
Investing Cash FlowCr
000000340258-14
Financing Cash Flow
Financing Cash FlowCr
-7761333941346-57-12-29
Net Cash Flow
Net Cash FlowCr
000000017-7-1
Free Cash Flow
Free Cash FlowCr
77-6-133-3-9-4-14-4564528
CFO To PAT
CFO To PAT%
-2,206.0145.260,597.57.7155.7-21.213.6-22.714.3-8.7104.9
CFO To EBITDA
CFO To EBITDA%
-20,718.2696.86,071.9181.9160.3170.413.8-26.016.4-32.1154.8

Ratios

Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
00000000349366300
Price To Earnings
Price To Earnings
0.00.00.00.00.00.00.00.01.310.77.4
Price To Sales
Price To Sales
6.04.83.0
Price To Book
Price To Book
0.00.00.00.00.00.00.00.01.21.10.8
EV To EBITDA
EV To EBITDA
-190.7-89.3-96.4-128.4-39.4-101.6-2.00.92.561.917.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
90.316.130.2
OPM
OPM%
406.512.127.5
NPM
NPM%
466.744.540.5
ROCE
ROCE%
4.14.01.9167.628.5718.9114.9119.051.56.87.6
ROE
ROE%
2.32.40.116.72.4-8.035.41,498.991.610.310.8
ROA
ROA%
-2.2-2.7-0.2-42.8-6.419.7-120.890.342.45.35.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
The Baroda Rayon Corporation Limited (TBRCL) is an Indian enterprise undergoing a fundamental structural transformation. Historically a prominent manufacturer of textile yarns, the company’s legacy operations have been at a **standstill since August 2008** due to labor disputes and regulatory hurdles. Today, TBRCL has successfully pivoted to **Real Estate Development** as its primary revenue driver, leveraging its substantial land bank in **Surat, Gujarat**, while simultaneously planning a strategic, modernized return to the textile sector through greenfield investments. --- ### **Strategic Pivot: Real Estate Development Portfolio** TBRCL has monetized its historical land assets by converting land valued at approximately **₹604 crore** into stock-in-trade. The company is currently executing high-volume industrial and commercial projects in the **Udhna** region of Surat. **Current Project Status (as of Q1 2025):** | Project Name | Type | Launch Date | Status / Sales Performance | | :--- | :--- | :--- | :--- | | **Shree Laxminarayan Industrial Park (Z Row)** | Plotted Industrial | Aug 2022 | **80% of 503 units sold**; 304 units sold in FY24 alone. | | **Surat Textile Bourse (Phase-1 Part-A)** | Commercial | Oct 2022 | **81% construction complete**; **38% units booked**. | | **Surat Textile Bourse (Phase-1 Part-B)** | Commercial | Dec 2022 | Ongoing development phase. | | **Phase-4 Development** | Commercial/Ind. | - | **100% construction complete**; **79% units booked**. | | **Industrial Housing** | Residential | Ongoing | **380 houses** under construction; **121 units** in the initial phase. | The real estate segment is the company's current lifeline, though it remains susceptible to **RBI monetary policy** shifts and regional competition. Management is increasingly moving toward **technology-driven construction** to mitigate labor shortages. --- ### **Industrial Revival: The Greenfield Textile Strategy** While legacy plants remain inactive, TBRCL is planning a return to manufacturing with a focus on **natural fibers** and high-efficiency production to meet post-pandemic hygiene and industrial demands. * **Dahej Greenfield Project:** A proposed **15,000 MTPA** (Metric Tonnes Per Annum) **Viscose Filament Yarn (VFY)** facility in Bharuch, Gujarat. * **Infrastructure:** The site will include a **12 MW captive power plant** to ensure energy self-sufficiency. * **Product Shift:** The strategy emphasizes **natural fibers** (Cotton, Linen, Hemp, Jute, Silk) over synthetics. These fibers offer **low density and high strength**, targeting the growing market for hygiene-centric and high-performance industrial textiles. * **Asset Rationalization:** In **March 2025**, the company executed an agreement to transfer old machinery from its defunct **Nylon and Nylon Tyre Cord** plants to lenders to settle legacy debts, clearing the path for new technology installations. --- ### **Financial Performance and Capital Structure** TBRCL’s financials reflect a company in transition, characterized by high margins from land monetization but tempered by audit qualifications regarding legacy debt. **Key Financial Metrics:** | Metric | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | | **Operating Income** | **₹76.83 Crore** | **₹83.62 Crore** | | **Reported Profit After Tax (PAT)** | **₹34.22 Crore** | **₹272.74 Crore** | | **PAT Margin** | **44.54%** | **326.17%** | | **Adjusted Debt/Networth** | **0.64x** | **0.82x** | | **Interest Coverage Ratio** | **1370.86x** | **99.79x** | * **Share Capital:** Authorized capital stands at **₹150 Crore** (**13 Crore equity** and **2 Crore preference shares**). Paid-up equity capital is **₹22.91 Crore**. * **Taxation:** The company has adopted **Section 115BAA** of the Income Tax Act, rendering **Minimum Alternate Tax (MAT)** non-applicable. * **Dividend Policy:** No dividends were proposed for **FY 2023-24** as cash is reinvested into project completion. --- ### **Liquidity Management and Debt Restructuring** The company relies on a mix of customer advances and aggressive institutional borrowing to fund its capital-intensive transitions. * **Major Credit Facilities:** * **₹100 Crore** term loan from **State Bank of India** (May 2025). * **₹75 Crore** consortium loan from **The Mehsana Urban Co-op. Bank** and others. * **Inter-Corporate Support:** Recent liquidity measures include a **₹13 Crore** loan from **Unipat Rayon Limited** and **₹4.5 Crore** from **Nanavati Ventures**. * **Investment Mandate:** Shareholders have authorized the Board to invest or provide guarantees up to **₹1,000 Crore**, signaling intent for large-scale future expansions. * **Credit Ratings:** The company transitioned to **Infomerics Valuation and Rating Ltd**, which assigned an **IVR BB- / Stable** rating in **August 2025**. CRISIL previously rated the company as **"Poor"** regarding liquidity before the rating was withdrawn in **March 2025**. --- ### **Legacy Liabilities and Audit Qualifications** A critical consideration for investors is the **Modified Draft Restructuring Scheme (MDRS)** and the associated financial reporting nuances. * **The Interest Provisioning Issue:** Auditors have issued a **Qualified Opinion** because TBRCL does **not provide for interest** on overdue MDRS debts (totaling **₹157.29 Crore** in principal, with significantly higher amounts including contested interest). Consequently, reported profits and equity are technically **overstated**. * **Debt Settlement:** In **March 2025**, the company settled **₹63.22 crore** in overdue secured loans by transferring industrial units and machinery to strategic investors. * **Statutory Arrears:** The company carries significant undisputed dues, including: * **Interest on Water Tax:** **₹1,140.28 Lakhs** * **Interest on Electricity Duty:** **₹869.19 Lakhs** * **Customs Duty:** **₹685.96 Lakhs** --- ### **Risk Profile and Legal Contingencies** TBRCL operates under a heavy cloud of litigation and regulatory scrutiny stemming from its historical operations. * **Tax Litigation:** Contesting an **₹8.09 crore** demand for **AY 2014-15** and a **₹12.15 crore** appeal regarding unexplained cash credits (**Section 68**) currently before the **ITAT, Mumbai**. * **Regulatory Actions:** * **SEBI:** Promoters received a **Show Cause Notice** in **September 2023** regarding a delayed Open Offer announcement from **2016**. * **DGFT:** **Show Cause Notices** issued in **August 2025** for non-fulfillment of export obligations. * **Labor and Excise:** A provision of **₹14.07 crore** exists for labor dues following a **2022 Supreme Court** order. An excise dispute of **₹44.49 crore** (including penalties) remains under re-examination. * **Operational Risks:** The company faces intense competition from regional real estate developers and global textile pressure from low-cost Chinese imports. Liquidity remains tight, with a high dependency on the timely collection of customer advances to service debt. --- ### **Governance and Leadership** The company is led by a **6-member Board** (2 Executive, 1 Non-Executive, 3 Independent). Continuity is a priority, with the recent three-year reappointments of: * **Mr. Damodarbhai Patel** as **Managing Director** (through late 2028). * **Mr. Viral Bhavani** as **Whole Time Director** (through late 2028).