Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹623Cr
Aluminium - Sheets/Coils/Wires/Others
Rev Gr TTM
Revenue Growth TTM
38.25%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BAHETI
VS
| Quarter | Sep 2022 | Sep 2023 | Sep 2024 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | 29.0 | 11.5 | 24.4 | 20.0 | 22.5 | 53.4 |
| 170 | 177 | 199 | 210 | 241 | 243 | 294 | 370 |
Operating Profit Operating ProfitCr |
| -5.9 | 11.2 | 3.7 | 5.7 | 6.4 | 9.0 | 6.7 | 9.7 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 |
Interest Expense Interest ExpenseCr | 2 | 4 | 4 | 6 | 6 | 9 | 8 | 14 |
Depreciation DepreciationCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 |
| -11 | 19 | 4 | 6 | 10 | 15 | 13 | 27 |
| 0 | 2 | 1 | 2 | 2 | 3 | 3 | 7 |
|
Growth YoY PAT Growth YoY% | | | 126.1 | -74.4 | 138.0 | 158.6 | 32.0 | 61.9 |
| -7.1 | 8.3 | 1.4 | 1.9 | 2.7 | 4.1 | 2.9 | 4.3 |
| 0.0 | 23.8 | 2.9 | 4.1 | 6.8 | 10.6 | 8.9 | 17.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| | -28.4 | 20.5 | 94.8 | 44.9 | 19.3 | 22.1 | 38.3 |
| 144 | 102 | 123 | 241 | 347 | 409 | 484 | 664 |
Operating Profit Operating ProfitCr |
| 2.6 | 3.4 | 3.3 | 3.0 | 3.6 | 4.7 | 7.8 | 8.4 |
Other Income Other IncomeCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | |
Interest Expense Interest ExpenseCr | 3 | 3 | 3 | 3 | 6 | 10 | 15 | 22 |
Depreciation DepreciationCr | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 3 |
| 1 | 0 | 1 | 4 | 7 | 9 | 24 | 37 |
| 0 | 0 | 0 | 1 | 2 | 2 | 6 | 9 |
|
| | -56.6 | 132.0 | 511.1 | 81.0 | 36.3 | 150.1 | 50.3 |
| 0.3 | 0.2 | 0.4 | 1.2 | 1.5 | 1.7 | 3.4 | 3.7 |
| 1.3 | 0.6 | 0.8 | 3.8 | 6.8 | 6.9 | 17.4 | 26.1 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Equity Capital Equity CapitalCr | 4 | 4 | 4 | 5 | 10 | 10 | 10 |
| 7 | 7 | 7 | 12 | 24 | 31 | 49 |
Current Liabilities Current LiabilitiesCr | 30 | 32 | 44 | 59 | 84 | 112 | 173 |
Non Current Liabilities Non Current LiabilitiesCr | 4 | 3 | 8 | 6 | 9 | 11 | 16 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 38 | 39 | 56 | 75 | 118 | 146 | 226 |
Non Current Assets Non Current AssetsCr | 6 | 6 | 7 | 7 | 9 | 18 | 22 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 3 | 5 | -1 | 3 | -22 | -11 | -23 | -36 |
Investing Cash Flow Investing Cash FlowCr | -2 | -1 | -1 | 2 | -3 | -10 | -5 | -14 |
Financing Cash Flow Financing Cash FlowCr | -2 | -4 | 3 | -5 | 26 | 20 | 28 | 50 |
|
Free Cash Flow Free Cash FlowCr | 2 | 4 | -3 | 2 | -25 | -13 | -26 | |
| 720.0 | 2,481.6 | -235.6 | 102.6 | -419.2 | -151.5 | -126.1 | -131.9 |
CFO To EBITDA CFO To EBITDA% | 88.7 | 142.9 | -26.8 | 40.3 | -168.4 | -53.6 | -55.9 | -58.5 |
| Financial Year | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 92 | 201 | 603 | 505 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 17.3 | 27.9 | 33.5 | 18.7 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.5 | 1.1 | 0.7 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 2.7 | 4.8 | 10.2 | 5.4 |
| 7.3 | 8.7 | 8.9 | 6.7 | 12.1 | 14.7 | 18.3 | |
Profitability Ratios Profitability Ratios |
| 13.3 | 14.1 | 14.0 | 10.8 | 10.0 | 10.5 | 13.4 | 14.1 |
| 2.6 | 3.4 | 3.3 | 3.0 | 3.6 | 4.7 | 7.8 | 8.4 |
| 0.3 | 0.2 | 0.4 | 1.2 | 1.5 | 1.7 | 3.4 | 3.7 |
| 9.2 | 7.7 | 8.0 | 11.2 | 12.6 | 13.8 | 19.5 | |
| 4.6 | 2.0 | 4.4 | 17.5 | 15.3 | 17.3 | 30.5 | |
| 1.1 | 0.5 | 0.8 | 3.6 | 4.2 | 4.4 | 7.2 | |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Baheti Recycling Industries Limited (**BRIL**) is a premier Indian sustainable metal recycler with over **30 years** of operational excellence. Operating within a circular economy framework, the company transforms aluminum scrap into high-grade alloys and deoxidants for critical industrial applications. By utilizing recycled materials, BRIL consumes **95% less energy** than primary production and prevents **9 tonnes of CO2 emissions** for every tonne of metal reused.
The company is currently executing **Vision 2028**, a strategic roadmap to double its revenue to **₹1,100+ crore** by transitioning from a traditional recycler into a high-margin, technology-driven partner for global Original Equipment Manufacturers (OEMs).
---
### **Core Product Portfolio & Industrial Applications**
BRIL operates a diverse manufacturing setup capable of producing over **100 different types** of aluminum alloys. The portfolio is strategically divided into two primary categories:
#### **1. Aluminium Alloy Ingots**
* **Specifications:** Engineered for high strength-to-weight ratios, thermal resistance, and corrosion protection.
* **Applications:** Critical components for the **Automotive** sector (cylinder heads, engine brackets, alternator castings), **Electrical Transmission**, and **General Engineering**.
* **Strategic Focus:** Approximately **80%** of management focus is dedicated to these niche alloys used in high-performance industrial parts.
#### **2. Aluminium De-Ox Products**
* **Forms:** Notch Bars, Cubes, Shots, and Ingots.
* **Applications:** Primarily used in **Steel Manufacturing** to remove oxygen during smelting, enhancing the purity and structural integrity of the final steel product.
* **Features:** Precision-engineered for dosage control and rapid melting with minimal slag.
#### **3. Emerging Product Verticals**
* **Aluminium Wire Rods:** A new **12,500 MTPA** facility is being commissioned to address the electrical and power sectors.
* **Aluminium Billets:** Targeted specifically at the rapidly growing **Solar Power Industry**.
* **Zinc Alloys:** Intended for the **Automobile** and **Electrical Equipment** manufacturing sectors.
---
### **Manufacturing Infrastructure & Operational Efficiency**
Operations are consolidated at a **5-acre** integrated facility in **Dehgam, Gujarat**. The site includes **2.5 acres** of idle land reserved for future expansion.
| Asset / Technology | Capacity / Detail | Strategic Impact |
| :--- | :--- | :--- |
| **Total Installed Capacity** | **38,000 MTPA** (as of H1FY26) | Scaled from **29,160 MTPA** in FY25. |
| **Tilting Rotary Furnaces (TRF)** | **2 Pairs (40 MTPD each)** | **2% yield increase**; **5%–7% cost reduction**. |
| **Electric & Small Furnaces** | **15 Units** | Provides flexibility for small-batch niche alloys. |
| **Capacity Utilization** | **~64%** | Significant headroom for volume expansion. |
| **Asset Turnover** | **8x to 9x Target** | A single **₹10 Cr.** TRF unit can generate **₹200 Cr.** revenue. |
**Energy & Sustainability Initiatives:**
* **Solar Power:** Installing a **1.65MW DC Solar PV Plant** to reduce energy costs by **60%**, projected to save **₹1.3 Cr. to ₹1.5 Cr.** annually.
* **Fuel Transition:** Moving toward **biodegradable fuels** for melting operations to further lower the carbon footprint.
---
### **Market Presence & Strategic Client Base**
BRIL serves over **150 worldwide customers** across **10+ industrial applications**. The company holds a **One Star Export House** status and is expanding its footprint in **Europe** (Hungary, Turkey, Germany) and **Asia** (Vietnam, Japan).
**Marquee Clientele:**
* **Automotive:** Ashok Leyland Group (Ashley Alteams), Uno Minda, Samvardhana Motherson, Shriram Piston.
* **Steel & Engineering:** ArcelorMittal Nippon Steel, Crompton & Greaves.
* **Key Recent Wins:** A **₹121 Cr. MOU** with Minda Corporation and a **₹50 Cr.** order from ArcelorMittal Nippon Steel.
**Certifications:**
* **ISO 9001, 14001, 45001**, and **IS 617:1994**.
* **IATF 16949 (June 2025):** This critical certification enables direct supply to Tier-1 automotive manufacturers like **Maruti** and **Bajaj**.
---
### **Financial Performance & Capital Structure**
BRIL has demonstrated a **5-year Revenue CAGR of 42.52%**, with a recent shift toward higher profitability through operating leverage.
| Metric (₹ in Crore) | H1FY26 | FY25 | FY24 | FY23 |
| :--- | :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **315.14** | **524.31** | **429.34** | **359.96** |
| **EBITDA** | **21.24** | **40.60** | **18.80** | **11.81** |
| **EBITDA Margin** | **6.74%** | **7.75%** | **4.38%** | **3.28%** |
| **Profit After Tax (PAT)** | **9.26** | **18.01** | **7.20** | **5.28** |
| **PAT Growth (YoY)** | **32.01%** | **150.11%** | **36.27%** | - |
**Capital Raising (February 2026):**
To fund its expansion, the company raised **₹71.28 Cr.** through a preferential issue of equity and warrants at **₹592.50** per unit. This capital is earmarked for technology upgrades and working capital to support the **₹1,100+ Cr.** revenue target.
---
### **Supply Chain & Risk Mitigation Strategy**
BRIL operates in a volatile commodity environment and employs rigorous risk management protocols:
* **Sourcing & Inventory:** Raw material is primarily imported from the **USA, UK, and New Zealand**. To mitigate supply chain disruptions, BRIL maintains high inventory levels (e.g., holding **1,200 tons** for **500-ton** orders).
* **Price Hedging:** Scrap purchase prices are locked as a percentage of **LME (London Metal Exchange)** until arrival at the port. Sales are benchmarked against **NALCO** or **MCX** prices to protect margins.
* **Regulatory Tailwinds:** The company is positioned to benefit from **Extended Producer Responsibility (EPR)** mandates (April 2025) and the **FY28** mandate requiring **5% recycled content** in industrial manufacturing.
* **Financial Solvency:** The company manages **₹200.69 Cr.** in total credit facilities, secured by assets and personal guarantees from promoters. Management maintains a focus on improving the cash conversion cycle and targeting sustainable **3.5% to 5% PAT margins**.