Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹187Cr
Metal - Copper/Copper Alloy Products
Rev Gr TTM
Revenue Growth TTM
17.53%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BAROEXT
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 8.1 | -4.3 | -2.9 | -5.5 | 3.6 | 1.6 | 10.8 | 53.5 | 36.8 | 15.1 | 23.9 | -0.4 |
| 32 | 33 | 32 | 29 | 35 | 33 | 36 | 44 | 44 | 37 | 43 | 41 |
Operating Profit Operating ProfitCr |
| 0.8 | -0.1 | 1.0 | -0.1 | -5.4 | 0.5 | -0.1 | 2.0 | 4.6 | 2.9 | 3.8 | 6.8 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 0 | 1 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 1 | 0 | 0 | 0 | -1 | 0 | 0 | 1 | 21 | 1 | 2 | 3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 1 | 1 |
|
Growth YoY PAT Growth YoY% | 51.2 | -700.0 | 128.9 | 98.2 | -321.0 | 333.3 | -87.2 | 1,860.0 | 1,461.3 | 528.6 | 2,400.0 | 140.9 |
| 1.9 | -0.2 | 1.2 | -0.2 | -4.1 | 0.4 | 0.1 | 2.0 | 40.7 | 2.3 | 2.8 | 4.8 |
| 0.0 | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 | 0.1 | 1.3 | 0.1 | 0.1 | 0.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| -50.6 | 6.6 | -44.5 | 116.7 | 68.0 | 2.0 | 0.2 | 106.9 | 20.4 | -2.3 | 25.0 | 8.4 |
| 26 | 29 | 16 | 32 | 53 | 73 | 52 | 107 | 134 | 129 | 156 | 165 |
Operating Profit Operating ProfitCr |
| -7.9 | -14.2 | -15.3 | -4.0 | -3.3 | -39.8 | -0.1 | 1.4 | -2.9 | -1.2 | 2.0 | 4.6 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 19 | 19 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| -2 | -4 | -2 | -1 | -2 | -21 | 0 | 1 | -3 | -1 | 22 | 27 |
| 1 | 0 | 0 | 0 | 0 | -5 | 0 | 0 | 0 | 0 | 2 | 4 |
|
| 61.5 | -48.2 | 40.4 | 43.1 | -39.6 | -844.9 | 99.4 | 1,532.8 | -348.6 | 67.9 | 1,896.2 | 16.1 |
| -9.9 | -13.8 | -14.8 | -3.9 | -3.2 | -29.9 | -0.2 | 1.3 | -2.6 | -0.9 | 12.4 | 13.3 |
| -0.2 | -0.2 | -0.1 | -0.1 | -0.1 | -1.0 | 0.0 | 0.1 | -0.2 | -0.1 | 1.3 | 1.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 19 |
| -27 | -31 | -33 | -34 | -36 | -51 | -51 | -50 | -53 | -54 | -35 | 0 |
Current Liabilities Current LiabilitiesCr | 54 | 51 | 52 | 53 | 56 | 60 | 10 | 16 | 17 | 13 | 31 | 23 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 53 | 60 | 21 | 1 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 18 | 11 | 11 | 8 | 12 | 16 | 15 | 23 | 24 | 26 | 28 | 38 |
Non Current Assets Non Current AssetsCr | 24 | 24 | 24 | 25 | 24 | 8 | 8 | 8 | 7 | 7 | 6 | 5 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 1 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | -2 | -5 | 17 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | -1 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 3 | 6 | -18 |
|
Free Cash Flow Free Cash FlowCr | 1 | 0 | 0 | 0 | 0 | -3 | 0 | 0 | -3 | -5 | 17 |
| -39.5 | 0.2 | -2.6 | 7.1 | -4.2 | 19.2 | -507.5 | -10.7 | 67.2 | 465.3 | 88.2 |
CFO To EBITDA CFO To EBITDA% | -49.4 | 0.2 | -2.5 | 6.8 | -4.1 | 14.5 | -668.3 | -9.9 | 61.2 | 327.0 | 547.3 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 7 | 9 | 7 | 4 | 5 | 4 | 15 | 65 | 23 | 54 | 97 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 48.8 | 0.0 | 0.0 | 5.0 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.5 | 0.1 | 0.1 | 0.1 | 0.3 | 0.6 | 0.2 | 0.4 | 0.6 |
Price To Book Price To Book | -0.6 | -0.6 | -0.4 | -0.2 | -0.2 | -0.1 | -0.4 | -1.9 | -0.6 | -1.4 | -5.0 |
| -29.2 | -15.7 | -25.5 | -41.5 | -30.3 | -2.6 | -883.8 | 77.2 | -20.1 | -71.4 | 38.8 |
Profitability Ratios Profitability Ratios |
| -2.2 | -5.8 | 0.9 | 3.8 | 2.6 | 5.2 | 4.9 | 4.7 | 1.7 | 3.3 | 5.6 |
| -7.9 | -14.2 | -15.3 | -4.0 | -3.3 | -39.8 | -0.1 | 1.4 | -2.9 | -1.2 | 2.0 |
| -9.9 | -13.8 | -14.8 | -3.9 | -3.2 | -29.9 | -0.2 | 1.3 | -2.6 | -0.9 | 12.4 |
| -5.1 | -11.1 | -7.0 | -4.1 | -5.9 | -147.0 | -0.6 | 9.3 | -23.1 | -5.4 | 330.6 |
| 19.4 | 22.3 | 11.7 | 6.3 | 8.0 | 43.1 | 0.3 | -3.9 | 8.9 | 2.8 | -100.1 |
| -5.6 | -9.9 | -6.0 | -3.5 | -4.7 | -64.6 | -0.4 | 4.4 | -10.8 | -3.3 | 59.8 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Baroda Extrusion Limited (**BEL**), established in **1991**, holds the distinction of being the first public-listed company in India’s copper extrusion sector. Headquartered in **Vadodara, Gujarat**, the company is a specialized manufacturer of high-grade copper products, primarily serving **Original Equipment Manufacturers (OEMs)** in the electrical, automotive, and thermal management sectors. After a period of significant financial distress, the company is currently undergoing a strategic transformation characterized by debt resolution, capital infusion, and a transition toward **Industry 4.0** manufacturing standards.
---
### **Core Manufacturing Capabilities & Infrastructure**
BEL operates a specialized manufacturing facility at **Village Garadhiya, Vadodara**, spanning **12,724 sq. mtrs**. The plant is strategically located to serve the industrial hubs of Western India.
**Technical Specifications:**
* **Installed Capacity:** **3,600 MT** per annum.
* **Primary Equipment:** A **900 MT Extrusion Press**, a **1 M.T / Hr Induction Furnace**, and **25 units** of heavy, medium, and light draw benches.
* **Thermal Processing:** Utilizes **gas-fired bright annealing furnaces** for copper coils, ensuring precise temperature control and cost optimization.
* **Technological Innovation:** Developed specialized **Nitrogen Systems** to maintain operational continuity under challenging environmental conditions.
---
### **Product Portfolio & Market Specialization**
The company operates in a single reportable segment: **Copper Manufacturing**. It has transitioned from commodity copper products to high-value, bespoke engineering solutions.
| Product Category | Details & Applications |
| :--- | :--- |
| **Enamelled Copper Pipe/Tube** | The flagship product, accounting for **~70%** of total production in FY 24-25. |
| **Specialized Wires** | Includes **Corona-resistant wires**, paper-covered wires, submersible winding wires, and litz wires. |
| **Structural Copper** | Copper Rods, Bus Bars, Flats, Billets, and Mother Tubes. |
| **Advanced Profiles** | Precision-engineered **Copper Sections** and sealing segments for industrial machinery. |
**Target Industries:**
* **Primary:** Air conditioning, Refrigeration, Power, and Electrical sectors.
* **Growth Frontiers:** **Electric Vehicles (EV)** (cooling elements), Aerospace, Defense, and Healthcare.
---
### **Strategic Turnaround & Industry 4.0 Integration**
BEL is executing a multi-year strategy to modernize operations and expand its market footprint.
* **Digital Transformation:** The company is adopting **Industry 4.0** standards by digitizing manual machine controls and integrating real-time I/O data analysis. This includes **Time Data Analysis** to minimize downtime.
* **R&D Focus:** Development of high-performance cooling elements using advanced software tools to optimize field performance for OEMs.
* **Market Expansion:** A strategic shift toward **deemed exporter customers** and the **EV supply chain** to capture higher margins.
* **Sustainability:** Initiatives to develop "green" manufacturing practices and environmentally friendly products to reduce the corporate carbon footprint.
---
### **Financial Performance & Recovery Metrics**
FY 2024-25 marked a pivotal turnaround year for BEL, characterized by a return to profitability following a major debt settlement.
**Key Financial Indicators:**
* **Revenue (FY 24-25):** **₹159.19 Crores** (up from ₹127.80 Cr in FY 23-24).
* **Profit After Tax (PAT):** **₹19.72 Crores** (reversing a loss of ₹1.11 Cr).
* **EBITDA Margin:** **13.70%**.
* **Production Volume:** **1,714 tonnes**, a **7.93%** year-on-year increase.
* **Asset Quality:** Reduced **Allowance for Doubtful Debts** from **63.41%** to **14.89%**.
**Revenue Concentration:**
Operations remain almost exclusively domestic, with **India** accounting for **99.99%** of total sales.
---
### **Capital Restructuring & Debt Resolution**
To address a historical **negative net worth**, BEL has implemented a comprehensive financial restructuring plan.
**1. One-Time Settlement (OTS):**
In **October 2024**, the company settled liabilities of **₹44.35 Crores** with **M/s Brijlaxmi Leasing and Finance Limited** (assignee of **SICOM Ltd**) for a final payment of **₹25.51 Crores**. This resulted in an exceptional gain of **₹18.84 Crores** and the release of all mortgage charges on fixed assets.
**2. Preferential Equity Issue:**
The company initiated a capital raise of approximately **₹37.40 Crores** at **₹8.25 per share**:
* **₹20.00 Crores:** Conversion of unsecured loans from Promoter **Parasmal Kanugo**.
* **₹17.40 Crores:** Fresh cash infusion from Non-Promoter groups.
* **Impact:** Increased Paid-up Capital to **₹19.44 Crores** and enhanced borrowing limits to **₹100 Crores**.
---
### **Risk Profile & Governance Challenges**
Despite the recovery, several material risks and audit qualifications persist:
* **Going Concern Uncertainty:** While management projects a return to sustained profitability within **2-3 years**, the historical erosion of net worth remains a critical concern.
* **Audit Qualifications:**
* **Deferred Tax Assets (DTA):** Auditors question the recognition of **₹2.93 Crores** in DTA, citing a lack of "reasonable certainty" regarding future taxable profits.
* **Regulatory Non-compliance:** The company held customer advances of **₹64.86 Lakhs** for over **365 days**, violating **Section 73 of the Companies Act, 2013**.
* **Internal Controls:** Weaknesses identified in the maintenance of **Property, Plant, and Equipment** records and physical verification processes.
* **External Pressures:** High sensitivity to **Copper price volatility**, currency fluctuations affecting raw material costs, and intense competition in the enameled wire market (projected **8% CAGR** through 2030).
* **Historical Legacy:** The company was previously subject to a **SEBI-mandated forensic audit** (2015-2018) following its inclusion in the MCA list of shell companies.
---
### **Corporate Structure & Leadership**
* **Management:** Led by **Parasmal Kanugo** (Managing Director) and **Alpesh Kanugo** (Whole Time Director & CFO).
* **Subsidiaries:** Two wholly-owned subsidiaries—**Shakambhari Dyechem Private Limited** and **Shakambhari Chemtech Private Limited**.
* **Shareholding:** Total equity shares stand at **14,90,49,000**, with **91.81%** held in dematerialized form.
* **Workforce:** **655 employees** as of March 2024.