Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹161Cr
Rev Gr TTM
Revenue Growth TTM
51.72%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BRPL
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% | 22.7 | 19.9 | 21.7 | 14.4 | -2.0 | -16.9 | -38.0 | 3.0 | 22.3 | 50.6 | 104.4 | 46.3 |
| 22 | 27 | 25 | 24 | 23 | 23 | 15 | 23 | 27 | 33 | 32 | 33 |
Operating Profit Operating ProfitCr |
| 9.0 | 6.7 | 5.5 | 5.7 | 6.4 | 6.4 | 7.4 | 13.1 | 9.9 | 8.4 | 7.3 | 13.6 |
Other Income Other IncomeCr | 0 | 0 | 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 |
| 2 | 2 | 1 | 1 | 1 | 1 | 1 | 3 | 3 | 3 | 2 | 5 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 |
|
Growth YoY PAT Growth YoY% | 19.8 | 57.5 | -29.7 | -12.5 | -43.2 | -22.6 | -36.1 | 193.5 | 135.4 | 127.0 | 175.5 | 58.0 |
| 5.7 | 4.0 | 3.1 | 3.0 | 3.3 | 3.7 | 3.2 | 8.6 | 6.3 | 5.6 | 4.3 | 9.2 |
| 1.1 | 0.9 | 0.6 | 0.6 | 0.6 | 0.7 | 0.4 | 1.7 | 1.4 | 1.5 | 1.1 | 2.7 |
| 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 |
|---|
|
| 27.1 | -8.0 | 21.3 | 19.7 | 35.6 | -7.0 | 1.1 | 74.9 | 28.5 | 13.3 | -8.6 | 43.3 |
| 23 | 21 | 25 | 31 | 41 | 38 | 38 | 67 | 86 | 99 | 87 | 125 |
Operating Profit Operating ProfitCr |
| 3.9 | 5.8 | 6.3 | 5.8 | 7.0 | 8.0 | 7.9 | 7.9 | 7.4 | 6.2 | 9.5 | 9.9 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 2 |
| 1 | 1 | 1 | 1 | 3 | 3 | 3 | 5 | 6 | 5 | 7 | 12 |
| 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 3 |
|
| -27.6 | 34.6 | 21.4 | 38.4 | 88.7 | 10.0 | 0.5 | 74.9 | 5.9 | -15.0 | 56.2 | 60.9 |
| 2.0 | 2.9 | 2.9 | 3.3 | 4.6 | 5.5 | 5.4 | 5.4 | 4.5 | 3.4 | 5.7 | 6.4 |
| 0.5 | 0.6 | 0.6 | 0.9 | 1.5 | 1.7 | 0.4 | 3.0 | 3.2 | 2.7 | 4.2 | 6.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 13 | 13 | 13 | 13 | 13 |
| 3 | 3 | 4 | 7 | 9 | 11 | 13 | 7 | 11 | 14 | 20 | 22 |
Current Liabilities Current LiabilitiesCr | 3 | 4 | 3 | 5 | 1 | 1 | 4 | 10 | 8 | 9 | 18 | 13 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 1 | 1 | 1 | 0 | 2 | 5 | 6 | 4 | 2 | 2 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 6 | 6 | 7 | 12 | 10 | 11 | 12 | 16 | 12 | 10 | 23 | 19 |
Non Current Assets Non Current AssetsCr | 2 | 4 | 4 | 4 | 4 | 5 | 10 | 20 | 25 | 30 | 31 | 31 |
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 | -2 | 0 | 2 | -2 | 3 | 0 | 4 | 6 | 9 | 8 | 2 |
Investing Cash Flow Investing Cash FlowCr | -1 | -1 | -1 | 0 | -1 | -1 | -5 | -11 | -7 | -6 | -2 |
Financing Cash Flow Financing Cash FlowCr | 2 | 1 | -2 | 4 | -3 | -1 | 2 | 5 | -1 | -3 | 0 |
|
Free Cash Flow Free Cash FlowCr | -2 | 0 | 2 | -1 | 3 | 0 | -1 | -5 | 2 | 2 | -1 |
| -314.9 | 73.5 | 281.1 | -142.3 | 137.5 | 1.4 | 164.6 | 140.7 | 206.6 | 223.6 | 41.4 |
CFO To EBITDA CFO To EBITDA% | -158.1 | 36.4 | 129.1 | -81.0 | 90.8 | 0.9 | 112.8 | 96.5 | 124.7 | 120.7 | 25.0 |
| 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 | 7 | 15 | 20 | 14 | 12 | 19 | 74 | 82 | 105 | 130 |
Price To Earnings Price To Earnings | 15.0 | 10.6 | 19.4 | 18.3 | 6.8 | 5.3 | 8.6 | 18.9 | 19.6 | 29.6 | 23.5 |
Price To Sales Price To Sales | 0.3 | 0.3 | 0.6 | 0.6 | 0.3 | 0.3 | 0.5 | 1.0 | 0.9 | 1.0 | 1.4 |
Price To Book Price To Book | 1.5 | 1.3 | 2.5 | 1.9 | 1.1 | 0.8 | 1.2 | 3.7 | 3.4 | 3.8 | 3.9 |
| 9.6 | 7.6 | 10.1 | 10.5 | 4.1 | 3.6 | 6.3 | 14.2 | 12.6 | 16.6 | 14.7 |
Profitability Ratios Profitability Ratios |
| 11.6 | 15.1 | 14.7 | 14.1 | 15.6 | 19.7 | 17.6 | 15.8 | 17.7 | 16.3 | 21.2 |
| 3.9 | 5.8 | 6.3 | 5.8 | 7.0 | 8.0 | 7.9 | 7.9 | 7.4 | 6.2 | 9.5 |
| 2.0 | 2.9 | 2.9 | 3.3 | 4.6 | 5.5 | 5.4 | 5.4 | 4.5 | 3.4 | 5.7 |
| 12.1 | 12.8 | 17.2 | 12.7 | 22.7 | 21.8 | 16.9 | 20.0 | 20.1 | 16.8 | 20.6 |
| 10.0 | 11.9 | 12.6 | 10.2 | 16.4 | 15.6 | 13.8 | 19.8 | 17.3 | 12.8 | 16.7 |
| 5.6 | 6.4 | 7.3 | 6.7 | 14.2 | 14.2 | 10.5 | 11.1 | 11.3 | 8.9 | 10.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Bansal Roofing Products Ltd. (**BRPL**) is a specialized manufacturer of **Pre-Engineered Building (PEB)** structures and comprehensive industrial roofing solutions. Established in **2011**, the company has evolved over **17 years** into a high-integration provider, delivering end-to-end services including design, fabrication, and installation for the industrial, commercial, and warehousing sectors. With over **350+ projects** completed globally, BRPL is a key player in India’s infrastructure and "Make in India" ecosystem.
---
### **Strategic Manufacturing Infrastructure & Capacity Scaling**
The company has transitioned its core operations to a larger, modern facility to accommodate bulky PEB materials and scale production. The primary focus is now on **Unit II**, a **300,000 sq. ft.** facility that serves as the company’s operational hub.
| Feature | Unit I (Initial Facility) | Unit II (Primary Facility) |
|:---|:---|:---|
| **Location** | Vadadala, Savli, Vadodara | Pratapnagar, Savli, Vadodara |
| **Status** | **Non-operative** (Leased out) | **Operational** (Registered Office) |
| **Area** | ~**18,000 sq. ft.** | ~**300,000 sq. ft.** |
| **Current Capacity** | **300 MT** (Roofing) / **100 MT** (PEB) | **1,000 MT** per month (Total) |
| **Future Target** | **₹3.15 Lakhs** monthly rental income | **2,000 MT** per month (Post-Phase V/VI) |
| **Development** | Fully Completed | Phases **I through IV** complete; **V & VI** in progress |
**Phased Expansion Roadmap:**
* **Phase 3 (Aug 2024):** Expanded to **125,000 sq. ft.**, raising capacity to **800 MT**.
* **Phase 4 (Jan 2025):** Commenced commercial production, reaching **1,000 MT** capacity.
* **Phase 5 (In Progress):** Adding **26,000 sq. ft.** dedicated to shot blasting and painting to reach **100% utilization**.
* **Phase 6 (In Progress):** Adding **10,000 sq. ft.** for light fabrication and storage.
---
### **Integrated Business Model & Revenue Segments**
BRPL follows a high-integration model, manufacturing **95%** of PEB components in-house to ensure quality control and timely delivery. While **90%** of revenue is currently generated in **Gujarat** due to the bulky nature of the products, the company is expanding into **UP, Bihar, South India**, and recently opened a marketing office in **Mumbai**.
**Revenue Contribution by Segment (FY 23-24):**
1. **Roll Forming Products (56.88%):** Automated manufacturing of roofing sheets and purlins.
2. **Structures (28.42%):** Conversion of steel plates into columns and beams for PEB sheds.
3. **Trading (~8.00%):** Direct purchase and sale of steel coils.
4. **Other Products (~7.00%):** FRP/Polycarbonate sheets and hardware accessories.
**Comprehensive Product Portfolio:**
* **Core PEB:** Factories, warehouses, and showrooms utilizing **BIM/3D modeling**.
* **Roofing & Cladding:** Colour Coated, FRP, Polycarbonate (for natural lighting), and **PUF/XLPE Insulated Sheets**.
* **Structural Components:** **"Z", "C" & Sigma Purlins**, Decking Sheets, and Perforated Sheets.
* **Accessories:** Turbo ventilators, louvers, and ridge vents.
---
### **New Growth Verticals & Strategic Drivers**
* **Solar Infrastructure Entry:** BRPL has invested in advanced roll-forming machinery for **Ground-mounted Solar Module Mounting Structures**. This vertical is projected to generate **₹5 Crores** in additional monthly revenue.
* **Sandwich PUF Panel Line:** Planning a continuous production line with a capex of **₹20–25 Crores**, targeting an annual revenue potential of **₹120–150 Crores**.
* **Sustainability:** Increasing reliance on **solar energy** for plant operations and aligning with **Green Building Practices**.
* **Operational Efficiency:** Utilizing a **2-shift model** and strategic outsourcing to small-scale fabricators to handle demand surges without increasing fixed overheads.
---
### **Financial Performance & Deleveraging Trajectory**
BRPL has demonstrated significant profitability growth and aggressive debt reduction, funding recent expansions primarily through **internal cash accruals**.
| Particulars (₹ in Crore) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **96.57** | **105.58** | **93.25** |
| **Operating EBITDA** | **9.30** | **6.66** | **7.08** |
| **Profit After Tax (PAT)** | **5.53** | **3.55** | **4.17** |
| **Net Worth** | **33.14** | **27.61** | **24.06** |
| **Total Borrowings** | **2.24** | **4.26** | **6.51** |
**Key Financial Highlights:**
* **Profitability:** PAT grew by **55.67%** and Operating EBITDA by **39.66%** in the latest fiscal year.
* **Debt Management:** Total borrowings reduced from **₹6.51 Cr** to **₹2.24 Cr** in two years. The company fully settled its **ECLGS loan** and pre-paid term loans.
* **Efficiency Ratios:** Inventory turnover increased by **56.45%**, and the Net Capital Turnover ratio rose by **99.16%**.
* **Credit Rating:** Holds **CRISIL SME 1** (Highest creditworthiness for SMEs) through **January 2026**.
---
### **Risk Mitigation & Operational Resilience**
The company actively manages market and operational risks through structured frameworks and institutional partnerships.
* **Steel Price Volatility:** Mitigated via **Just-in-Time (JIT)** inventory management. Stocks are purchased only against **confirmed orders** to protect margins.
* **Labor Stability:** To counter skilled labor shortages, BRPL has built **16–18 houses** for **80 laborers**, provided canteen services, and is signing **MOUs** with **ITIs** and **Skill Development Centres**.
* **Interest Rate Risk:** Successfully reduced interest spreads with **Axis Bank** to **200 bps** over Repo. A **1%** rate hike now only impacts PBT by **₹4.28 Lakhs**.
* **Quality & Compliance:** **ISO 9001:2015** and **MSME ZED Gold** certified. Currently pursuing **ISO 14001** (Environment), **ISO 45001** (Health & Safety), and **ISO 50001** (Energy) for 2026.
* **Currency Risk:** **Zero exposure**; no financial assets or liabilities are held in foreign currency.
### **Future Outlook**
Management targets a future turnover of **₹200–250 Crores** upon the full completion and utilization of all Unit II phases. Growth will be underpinned by the expansion of logistics hubs under "Make in India," the high-margin solar mounting segment, and the upcoming continuous PUF panel line.