Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹67Cr
Securities/Commodities Trading Services
Rev Gr TTM
Revenue Growth TTM
-9.53%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BNRSEC
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% | -2.1 | 3.3 | 21.8 | 13.7 | 33.0 | 31.2 | 17.9 | -2.0 | -38.1 | -15.0 | -12.3 | 34.2 |
| 9 | 9 | 10 | 10 | 13 | 11 | 12 | 12 | 9 | 11 | 11 | 13 |
Operating Profit Operating ProfitCr |
| 14.3 | 12.6 | 17.8 | 14.4 | 5.7 | 15.7 | 19.1 | -1.8 | -9.8 | 8.6 | 11.0 | 13.0 |
Other Income Other IncomeCr | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 |
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 |
| 2 | 3 | 4 | 4 | 3 | 5 | 5 | 2 | 1 | 3 | 3 | 4 |
| 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
|
Growth YoY PAT Growth YoY% | 47.7 | 33.1 | 46.3 | 33.5 | 42.9 | 57.5 | 26.3 | -46.0 | -83.9 | -58.3 | -41.4 | 93.5 |
| 15.8 | 21.3 | 25.9 | 24.6 | 17.0 | 25.6 | 27.8 | 13.5 | 4.4 | 12.5 | 18.6 | 19.5 |
| 0.5 | 0.7 | 0.9 | 0.8 | 0.6 | 0.9 | 1.0 | 0.4 | 0.1 | 0.3 | 0.8 | 0.7 |
| 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 |
|---|
|
| | 21.8 | 26.3 | 4.3 | -6.1 | -8.0 | 25.6 | 29.8 | 5.0 | 16.8 | 1.1 | 0.2 |
| 16 | 19 | 24 | 25 | 26 | 23 | 27 | 35 | 34 | 41 | 44 | 44 |
Operating Profit Operating ProfitCr |
| 7.6 | 7.6 | 8.0 | 7.6 | 0.6 | 1.2 | 9.7 | 9.4 | 16.0 | 12.5 | 8.1 | 7.5 |
Other Income Other IncomeCr | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 5 | 6 | 10 | 10 | 8 |
Interest Expense Interest ExpenseCr | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| 2 | 3 | 4 | 4 | 2 | 2 | 5 | 7 | 10 | 14 | 13 | 11 |
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 4 | 3 | 4 |
|
| | 17.4 | 29.5 | 7.3 | -54.5 | 37.7 | 113.7 | 37.7 | 51.4 | 39.0 | -10.9 | -23.7 |
| 9.8 | 9.4 | 9.6 | 9.9 | 4.8 | 7.2 | 12.2 | 13.0 | 18.7 | 22.3 | 19.6 | 14.9 |
| 6.1 | 1.1 | 1.0 | 1.0 | 0.5 | 0.7 | 1.4 | 2.2 | 2.3 | 2.9 | 2.3 | 1.9 |
| 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 | 3 | 5 | 5 | 5 | 5 | 5 | 5 | 8 | 8 | 10 | 21 | 21 |
| 8 | 11 | 13 | 15 | 16 | 16 | 20 | 28 | 35 | 53 | 50 | 53 |
Current Liabilities Current LiabilitiesCr | 27 | 33 | 35 | 41 | 41 | 40 | 91 | 109 | 112 | 140 | 112 | |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 3 | 1 | 0 | 0 | |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 33 | 41 | 51 | 59 | 59 | 59 | 113 | 141 | 149 | 79 | 84 | |
Non Current Assets Non Current AssetsCr | 5 | 8 | 3 | 3 | 2 | 3 | 5 | 7 | 7 | 124 | 100 | |
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 | 6 | -1 | -2 | 7 | -4 | 13 | 34 | 41 | 0 | 4 | -23 |
Investing Cash Flow Investing Cash FlowCr | 2 | 1 | 0 | 3 | -7 | -3 | -44 | -23 | 0 | 3 | 40 |
Financing Cash Flow Financing Cash FlowCr | 0 | 7 | -1 | -1 | -1 | -2 | 1 | 6 | 0 | 8 | -2 |
|
Free Cash Flow Free Cash FlowCr | 6 | -2 | -2 | 6 | -4 | 13 | 31 | 41 | 0 | 4 | -23 |
| 339.8 | -74.3 | -79.3 | 245.5 | -335.2 | 791.1 | 924.1 | 822.9 | 0.0 | 39.1 | -241.1 |
CFO To EBITDA CFO To EBITDA% | 437.1 | -92.4 | -95.1 | 321.2 | -2,646.6 | 4,640.6 | 1,164.4 | 1,133.5 | 0.0 | 69.4 | -586.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 7 | 9 | 13 | 19 | 12 | 6 | 12 | 28 | 28 | 105 | 109 |
Price To Earnings Price To Earnings | 4.4 | 4.6 | 5.3 | 7.0 | 9.8 | 3.3 | 3.4 | 5.7 | 3.8 | 9.9 | 11.6 |
Price To Sales Price To Sales | 0.4 | 0.4 | 0.5 | 0.6 | 0.4 | 0.2 | 0.4 | 0.7 | 0.6 | 1.8 | 1.9 |
Price To Book Price To Book | 0.7 | 0.6 | 0.7 | 0.9 | 0.6 | 0.3 | 0.5 | 0.8 | 0.7 | 1.7 | 1.5 |
| -6.7 | -6.2 | -3.5 | -4.3 | -87.3 | -113.8 | -20.8 | -26.1 | -14.2 | 14.7 | 16.1 |
Profitability Ratios Profitability Ratios |
| 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| 7.6 | 7.6 | 8.0 | 7.6 | 0.6 | 1.2 | 9.7 | 9.4 | 16.0 | 12.5 | 8.1 |
| 9.8 | 9.4 | 9.6 | 9.9 | 4.8 | 7.2 | 12.2 | 13.0 | 18.7 | 22.3 | 19.6 |
| 23.7 | 23.0 | 22.8 | 20.3 | 11.4 | 13.4 | 19.1 | 20.8 | 27.9 | 24.1 | 19.1 |
| 15.6 | 12.4 | 13.9 | 13.3 | 5.9 | 8.1 | 14.7 | 13.7 | 17.3 | 16.7 | 13.2 |
| 4.4 | 4.0 | 4.7 | 4.4 | 2.0 | 2.8 | 3.1 | 3.4 | 4.9 | 5.2 | 5.1 |
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.