Login
Products
Login
Home
Alerts
Search
Watchlist
Products

B N Rathi Securities Ltd

BNRSEC
BSE
16.04
1.90%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

B N Rathi Securities Ltd

BNRSEC
BSE
16.04
1.90%
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
67Cr
Close
Close Price
16.04
Industry
Industry
Securities/Commodities Trading Services
PE
Price To Earnings
8.40
PS
Price To Sales
1.40
Revenue
Revenue
48Cr
Rev Gr TTM
Revenue Growth TTM
-9.53%
PAT Gr TTM
PAT Growth TTM
-36.75%
Peer Comparison
How does BNRSEC stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
BNRSEC
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
10101212141414118121315
Growth YoY
Revenue Growth YoY%
-2.13.321.813.733.031.217.9-2.0-38.1-15.0-12.334.2
Expenses
ExpensesCr
991010131112129111113
Operating Profit
Operating ProfitCr
11221230-1112
OPM
OPM%
14.312.617.814.45.715.719.1-1.8-9.88.611.013.0
Other Income
Other IncomeCr
222333332222
Interest Expense
Interest ExpenseCr
000000000000
Depreciation
DepreciationCr
000000000000
PBT
PBTCr
234435521334
Tax
TaxCr
111111110111
PAT
PATCr
223323420123
Growth YoY
PAT Growth YoY%
47.733.146.333.542.957.526.3-46.0-83.9-58.3-41.493.5
NPM
NPM%
15.821.325.924.617.025.627.813.54.412.518.619.5
EPS
EPS
0.50.70.90.80.60.91.00.40.10.30.80.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
172126272624303941474848
Growth
Revenue Growth%
21.826.34.3-6.1-8.025.629.85.016.81.10.2
Expenses
ExpensesCr
161924252623273534414444
Operating Profit
Operating ProfitCr
122200346644
OPM
OPM%
7.67.68.07.60.61.29.79.416.012.58.17.5
Other Income
Other IncomeCr
22222335610108
Interest Expense
Interest ExpenseCr
010001112111
Depreciation
DepreciationCr
000000000011
PBT
PBTCr
2344225710141311
Tax
TaxCr
111111223434
PAT
PATCr
2233124581197
Growth
PAT Growth%
17.429.57.3-54.537.7113.737.751.439.0-10.9-23.7
NPM
NPM%
9.89.49.69.94.87.212.213.018.722.319.614.9
EPS
EPS
6.11.11.01.00.50.71.42.22.32.92.31.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
355555588102121
Reserves
ReservesCr
81113151616202835535053
Current Liabilities
Current LiabilitiesCr
27333541414091109112140112
Non Current Liabilities
Non Current LiabilitiesCr
00000123100
Total Liabilities
Total LiabilitiesCr
384954626261118148156204184194
Current Assets
Current AssetsCr
3341515959591131411497984
Non Current Assets
Non Current AssetsCr
583323577124100
Total Assets
Total AssetsCr
384954626261118148156204184194

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
6-1-27-413344104-23
Investing Cash Flow
Investing Cash FlowCr
2103-7-3-44-230340
Financing Cash Flow
Financing Cash FlowCr
07-1-1-1-21608-2
Net Cash Flow
Net Cash FlowCr
87-39-128-102501515
Free Cash Flow
Free Cash FlowCr
6-2-26-413314104-23
CFO To PAT
CFO To PAT%
339.8-74.3-79.3245.5-335.2791.1924.1822.90.039.1-241.1
CFO To EBITDA
CFO To EBITDA%
437.1-92.4-95.1321.2-2,646.64,640.61,164.41,133.50.069.4-586.5

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
791319126122828105109
Price To Earnings
Price To Earnings
4.44.65.37.09.83.33.45.73.89.911.6
Price To Sales
Price To Sales
0.40.40.50.60.40.20.40.70.61.81.9
Price To Book
Price To Book
0.70.60.70.90.60.30.50.80.71.71.5
EV To EBITDA
EV To EBITDA
-6.7-6.2-3.5-4.3-87.3-113.8-20.8-26.1-14.214.716.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0100.0
OPM
OPM%
7.67.68.07.60.61.29.79.416.012.58.1
NPM
NPM%
9.89.49.69.94.87.212.213.018.722.319.6
ROCE
ROCE%
23.723.022.820.311.413.419.120.827.924.119.1
ROE
ROE%
15.612.413.913.35.98.114.713.717.316.713.2
ROA
ROA%
4.44.04.74.42.02.83.13.44.95.25.1
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
B.N. Rathi Securities Limited (**BNRSL**) is a Hyderabad-based financial services powerhouse with a legacy spanning over **36 years** in the Indian capital markets. Established in **1985**, the firm has evolved from a traditional stockbroking house into a diversified financial intermediary. The group provides a comprehensive suite of services including equity and derivatives trading, commodity broking, asset management, and investment distribution. With a **debt-free balance sheet**, a growing **60,000+ client base**, and a strategic pivot toward high-yield alternative assets, BNRSL is positioned as a technology-driven player in the competitive Indian brokerage landscape. --- ### **Core Market Operations & Service Architecture** BNRSL operates as a corporate member of the **NSE** (Capital Market, F&O, and Currency Derivatives), **BSE** (Capital Market and F&O), and **MCX**. It is also a registered Depository Participant with **CDSL**. The business model integrates three primary pillars: * **Trading & Execution:** High-speed execution across **Equities, Derivatives, Commodities, and Currency** segments. This is supported by a **technology-first infrastructure** providing Desktop, Mobile, and API-based interfaces. * **Ancillary Financial Services:** * **Depository Operations:** Seamless Demat account management. * **Margin Trading Facility (MTF):** Providing leverage to retail and HNI clients. * **Distribution:** Third-party distribution of **Mutual Funds, IPOs, Bonds, and Insurance products**. * **Institutional & Advisory:** Specialized services for institutional investors and research-driven advisory for retail clients to drive trading volumes. --- ### **Strategic Pivot: High-Yield Diversification & New Verticals** The company is aggressively transitioning from a volume-based brokerage to a fee-based asset management and advisory firm. Key strategic developments include: * **Alternative Investment Fund (AIF):** Launched the **B-Fly India Alternate Opportunities Fund** (Category III AIF) in **September 2024** via its subsidiary, **B-fly Asset Manager LLP**. The fund achieved an **AUM of ₹30 crore** within its first month. * **Portfolio Management Services (PMS):** Commenced operations in **April 2025**, reaching an **AUM of ₹5 crore** by October 2025. * **Merchant Banking:** Established a new division in **December 2025**, currently undergoing **SEBI registration** to capture primary market deal flows. * **Algo Trading:** Launched a proprietary platform to cater to advanced retail and institutional traders requiring automated, rules-based execution. --- ### **Capital Structure & Shareholder Value Creation** In **2024-2025**, BNRSL executed a series of corporate actions to optimize its capital structure, improve share liquidity, and reward investors: | Action | Details | | :--- | :--- | | **Stock Split** | Sub-division of **1** equity share (FV **₹10**) into **2** equity shares (FV **₹5**) (Jan 2025). | | **Bonus Issue** | Allotted **2,07,50,000** shares in a **1:1 ratio** (Jan 2025). | | **Capital Raising** | Raised **₹9.99 crore** via **18,50,000** warrants at **₹54** each to fund working capital. | | **Authorized Capital** | Increased from **₹12 crore** to **₹25 crore**. | | **Dividend** | Declared a **10% dividend** (**₹0.50 per share**) for **FY 2024-25**. | | **ESOPs** | **BNRSL-ESOP Scheme 2022** active with **15,00,000** options approved to retain talent. | --- ### **Financial Performance & Subsidiary Analysis** BNRSL maintains a stable financial profile with consistent revenue growth, though recent profitability has been impacted by regulatory shifts in the derivatives framework. **Consolidated Financial Summary:** | Metric (₹ Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 | | :--- | :--- | :--- | :--- | | **Total Revenue** | **58.14** | **57.47** | **46.80** | | **Net Profit (PAT)** | **9.39** | **10.53** | **7.58** | | **Reserves & Surplus** | **46.24** | **44.57** | **39.81** | **Subsidiary Performance (H1 FY26 / FY25):** * **B.N. Rathi Comtrade Pvt Ltd (100%):** Focuses on commodity broking. Reported a **loss of ₹38.72 lakhs** in FY25; however, showed a **profit of ₹64.18 lakhs** for the 9-month period ending FY25. * **B-Fly Asset Manager LLP (51%):** Focuses on AIF/PMS. Reported a **PBT of ₹0.61 lakhs** in H1 FY26, recovering from a **loss of ₹22.72 lakhs** in FY25 during its gestation phase. --- ### **Risk Management & Governance Framework** The company employs a conservative risk governance model to navigate market volatility and regulatory changes. * **Zero Debt Status:** The company maintains a **0.00% gearing ratio**, eliminating interest rate risks associated with external borrowings. * **Liquidity Management:** Working capital is managed through internal cash flows and credit facilities with **ICICI, HDFC, SBI, and AXIS Bank**. Bank guarantees are supported by personal guarantees from the MD and Executive Director without consideration. * **Credit Risk:** Rigorous monitoring of receivables; as of March 2024, **₹72.79 lakhs** in receivables were within the **0-30 day** bracket, indicating high collection efficiency. * **Regulatory Compliance:** Transitioned to **New Labour Codes** (Nov 2025) and maintains real-time surveillance to comply with evolving **SEBI** and **Exchange** norms. * **Inorganic Growth Risks:** The company recently terminated proposed business transfers from **PCS Securities** and **SVCM Securities** due to KYC non-fulfillment and counterparty withdrawals, demonstrating a disciplined approach to acquisition-led growth. --- ### **Future Outlook** BNRSL is positioned to benefit from the increasing financialization of Indian household savings. By scaling its **Market Making** operations, expanding its **AIF/PMS AUM**, and finalizing its **Merchant Banking** registration, the company aims to diversify its revenue away from pure-play brokerage. Key focus areas for the next **12-24 months** include forging partnerships with **fintechs**, enhancing **Algo-trading** adoption, and maintaining its **debt-free** status while navigating industry-wide changes in F&O transaction charges.