Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹9Cr
Rev Gr TTM
Revenue Growth TTM
-51.64%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BNRUDY
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% | 25.6 | -16.0 | 14.3 | -43.2 | -24.1 | 47.6 | -55.2 | -32.1 | -108.5 | -16.1 | -74.4 | 8.8 |
| 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 1 |
Operating Profit Operating ProfitCr |
| 27.8 | 7.1 | 53.1 | 21.4 | 30.5 | 35.5 | 95.3 | -117.5 | 1,200.0 | 53.9 | -263.6 | -38.7 |
Other Income Other IncomeCr | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| 0 | 4 | 1 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -84.2 | 2,656.3 | 82.8 | -78.3 | -1,800.0 | -95.3 | -24.5 | -430.0 | 27.4 | 47.4 | -120.0 | 63.6 |
| 2.8 | 973.8 | 55.2 | 23.8 | -62.2 | 30.6 | 93.0 | -115.8 | 528.6 | 53.9 | -72.7 | -38.7 |
| 0.1 | 13.6 | 1.8 | 0.7 | -1.7 | 0.6 | 1.3 | -2.2 | -1.2 | 0.9 | -0.3 | -0.8 |
| 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 |
|---|
|
| | | 54.5 | -85.5 | -52.9 | -8.1 | 100.2 | 25.8 | 90.7 | -22.2 | -48.8 | -23.9 |
| -1 | 8 | 12 | 2 | 1 | 1 | 1 | 1 | 3 | 2 | 3 | 2 |
Operating Profit Operating ProfitCr |
| | -0.2 | 3.9 | 12.1 | -40.8 | -52.4 | 30.6 | 36.8 | 35.1 | 31.7 | -64.3 | -92.4 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 5 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 |
|
| | -155.1 | 312.7 | -82.3 | -620.5 | 42.4 | 220.4 | 124.0 | 69.5 | 299.8 | -112.7 | 25.2 |
| | -2.5 | 3.5 | 4.2 | -46.4 | -29.0 | 17.5 | 31.1 | 27.6 | 142.2 | -35.4 | -34.8 |
| 1.3 | -0.7 | 1.5 | 0.3 | -1.4 | -0.8 | 0.9 | 2.1 | 3.6 | 14.4 | -1.8 | -1.4 |
| 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 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 |
| 2 | 2 | 2 | 2 | 1 | 0 | 1 | 2 | 3 | 7 | 7 | 7 |
Current Liabilities Current LiabilitiesCr | 1 | 7 | 2 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 3 | 9 | 4 | 3 | 3 | 2 | 2 | 2 | 4 | 9 | 7 | 8 |
Non Current Assets Non Current AssetsCr | 4 | 4 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 2 |
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 | 0 | 1 | 0 | 0 | 0 | 1 | -1 | 0 | -2 | -1 | -3 |
Investing Cash Flow Investing Cash FlowCr | 0 | -2 | 0 | 0 | 0 | -1 | 2 | 0 | 3 | 2 | 0 |
Financing Cash Flow Financing Cash FlowCr | 0 | 1 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | 1 | 0 | 0 | 0 | -1 | 1 | 0 | 0 | -2 | -1 | -3 |
| 115.1 | -678.3 | -46.2 | -531.5 | 87.1 | -302.1 | -360.9 | -39.5 | -141.5 | -16.7 | 524.1 |
CFO To EBITDA CFO To EBITDA% | 72.5 | -7,993.1 | -40.9 | -184.9 | 99.0 | -167.6 | -206.2 | -33.3 | -111.4 | -74.8 | 288.4 |
| 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 | 10 | 12 | 8 | 6 | 5 | 3 | 9 | 13 | 16 | 18 |
Price To Earnings Price To Earnings | 18.1 | 0.0 | 27.0 | 97.3 | 0.0 | 0.0 | 11.0 | 14.0 | 11.6 | 3.6 | 0.0 |
Price To Sales Price To Sales | 2.6 | 1.2 | 0.9 | 4.0 | 6.7 | 5.3 | 1.9 | 4.3 | 3.2 | 2.1 | 10.8 |
Price To Book Price To Book | 1.3 | 1.9 | 2.6 | 1.7 | 1.4 | 1.4 | 0.8 | 1.9 | 2.2 | 1.5 | 1.9 |
| 9.9 | -570.7 | 23.5 | 33.9 | -16.8 | -11.4 | 4.8 | 11.3 | 7.5 | 13.2 | -18.0 |
Profitability Ratios Profitability Ratios |
| | 100.0 | 99.8 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 | 100.0 |
| | -0.2 | 3.9 | 12.1 | -40.8 | -52.4 | 30.6 | 36.8 | 35.1 | 31.7 | -64.3 |
| | -2.5 | 3.5 | 4.2 | -46.4 | -29.0 | 17.5 | 31.1 | 27.6 | 142.2 | -35.4 |
| 6.8 | -2.0 | 7.7 | 2.5 | -9.2 | -11.0 | 12.5 | 16.1 | 23.3 | 49.7 | -10.3 |
| 6.9 | -4.0 | 9.7 | 1.7 | -9.9 | -6.8 | 7.0 | 13.8 | 18.6 | 42.1 | -5.7 |
| 5.9 | -1.6 | 6.6 | 1.5 | -8.6 | -5.5 | 5.7 | 11.5 | 16.6 | 36.7 | -5.5 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**BNR Udyog Limited**, headquartered in **Hyderabad, Telangana**, is a diversified multi-sector enterprise with a strategic footprint across Information Technology, Financial Services, and Real Estate. The company is increasingly pivoting toward a digital-first strategy, positioning itself as a key player in India’s evolving e-Governance landscape while maintaining a portfolio of physical and financial assets.
---
### **Strategic Core: IT, ITES, and e-Governance**
The company’s primary growth engine is its **Business Support Services** segment, which encompasses **IT & ITES** and **e-Governance** solutions. Management has identified a high-growth trajectory for this sector, projecting a significant opportunity window spanning the next **two decades**.
* **National e-Governance Plan (NeGP):** BNR Udyog is actively aligning its infrastructure to capitalize on the Indian government’s long-term digital initiatives. This includes participating in **Mission Mode Projects** at both **Central and State** levels.
* **Public & Private Tenders:** The company maintains a consistent pipeline of work orders through aggressive participation in government and private sector tenders.
* **Post-Pandemic Digital Shift:** The company is leveraging the sustained demand for digital transformation and remote working infrastructure that emerged as a critical necessity following global pandemic disruptions.
* **Client Retention:** The segment is characterized by high client retention rates and a focus on strengthening core infrastructure to support large-scale government-backed digital projects.
---
### **Diversified Portfolio: Financial Services & Real Estate**
To mitigate sector-specific risks, BNR Udyog maintains a diversified revenue stream through proprietary investments and land holdings.
* **Financial Services & Investments:**
* The company engages in capital market investments using a **research-based approach**.
* Despite high market volatility, the segment has maintained satisfactory performance through rigorous due diligence.
* **Intercorporate Activity:** In **FY 2022-23**, the company extended an intercorporate loan of **₹75.00 Lakhs**.
* **Real Estate Operations:**
* The company focuses on land acquisition and the construction of residential flats, primarily in the **Telangana** region.
* **Current Stance:** Management has adopted a **"wait-and-watch"** strategy. Due to regional market slowdowns, the company is holding selective investments and awaiting a broader market recovery before expanding its construction footprint.
---
### **Financial Performance & Capital Structure**
BNR Udyog has experienced significant volatility in its top and bottom-line figures over recent fiscal cycles, reflecting both the scaling of its IT business and the impact of market conditions on its investment arm.
**Four-Year Financial Summary:**
| Particulars (₹ in Lakhs) | FY 2024-25 | FY 2023-24 | FY 2022-23 | FY 2021-22 |
| :--- | :--- | :--- | :--- | :--- |
| **Total Income / Turnover** | **166.65** | **723.72** | **393.56** | **207.52** |
| **Net Profit / (Loss) after Tax** | **(54.84)** | **444.57** | **119.73** | **63.58** |
**Capital Management:**
* **Authorized Capital:** **₹5,00,00,000** (**50,00,000** equity shares of **₹10** each).
* **Paid-up Capital:** **₹3,00,00,000** (**30,00,000** equity shares of **₹10** each).
* **Objective:** The company aims to maintain an **optimal capital structure** to minimize the cost of capital. It retains the flexibility to adjust dividends, issue new shares, or liquidate assets to manage debt levels effectively.
---
### **Leadership Continuity & Governance**
The company has prioritized stability through the long-term re-appointment of its core executive team and the recent refreshment of its Board of Directors.
**Key Executive Appointments:**
| Name | Designation | Term Duration | Period |
| :--- | :--- | :--- | :--- |
| **Mr. Kamal Narayan Rathi** | **Managing Director** | **3 Years** | **Jan 18, 2026 – Jan 17, 2029** |
| **Mr. Sandeep Rathi** | **Executive Director** | **3 Years** | **Aug 14, 2025 – Aug 13, 2028** |
**Governance Updates:**
* **Board Reconstitution:** Following the retirement of three Independent Directors on **March 31, 2024**, the company reconstituted its board committees with new Independent and Non-Executive Directors.
* **Compliance:** The company operates in adherence to the **Companies Act, 2013** and **SEBI (LODR)** regulations.
* **Internal Controls:** A comprehensive internal audit system is in place. No whistleblower complaints or instances of fraud were reported in the most recent audit cycles. The company has **no subsidiaries**, associates, or joint ventures.
---
### **Risk Framework & Legal Contingencies**
BNR Udyog operates under a board-overseen risk management framework designed to mitigate exposure to market and regulatory shifts.
**Legal & Regulatory Challenges:**
* **PMLA Proceedings:** On **March 8, 2022**, the **Enforcement Directorate (ED)** issued a provisional attachment order (**No. 6 of 2022**) under the **Prevention of Money Laundering Act**.
* **Allegations:** The ED alleges that investments made in the company by **Karvy Stock Broking Limited (KSBL)** constitute "proceeds of crime."
* **Status:** The matter is currently under appeal. The company has noted that the **financial impact** of these proceedings cannot be ascertained at this stage.
**Financial & Operational Risks:**
* **Market & Price Risk:** Exposure to **Capital Market volatility** affects the valuation of the investment segment. This is managed through a central trading control process.
* **Credit Risk:** Outstanding accounts receivable stood at **₹43.69 Lakhs** from a non-related party as of the last report. Receivables exceeding **365 days** are subject to individual provisioning.
* **Liquidity & Interest Risk:** The company reported **zero** variable or fixed-rate borrowings as of **March 31, 2023**, resulting in no exposure to interest rate fluctuations.
* **Public Sector Dependency:** The e-Governance business is sensitive to **Government policy changes**, project delays, and payment cycles inherent in public sector contracts.