Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Baheti Recycling Industries Ltd

BAHETI
NSE
600.80
2.60%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Baheti Recycling Industries Ltd

BAHETI
NSE
600.80
2.60%
30 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
623Cr
Close
Close Price
600.80
Industry
Industry
Aluminium - Sheets/Coils/Wires/Others
PE
Price To Earnings
23.04
PS
Price To Sales
0.86
Revenue
Revenue
725Cr
Rev Gr TTM
Revenue Growth TTM
38.25%
PAT Gr TTM
PAT Growth TTM
50.25%
Peer Comparison
How does BAHETI stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
BAHETI
VS

Quarterly Results

Standalone
Numbers
Percentage
QuarterSep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025Mar 2026
Revenue
RevenueCr
160200207223257267315410
Growth YoY
Revenue Growth YoY%
29.011.524.420.022.553.4
Expenses
ExpensesCr
170177199210241243294370
Operating Profit
Operating ProfitCr
-92281316242140
OPM
OPM%
-5.911.23.75.76.49.06.79.7
Other Income
Other IncomeCr
00000001
Interest Expense
Interest ExpenseCr
244669814
Depreciation
DepreciationCr
00011112
PBT
PBTCr
-11194610151327
Tax
TaxCr
02122337
PAT
PATCr
-111734711918
Growth YoY
PAT Growth YoY%
126.1-74.4138.0158.632.061.9
NPM
NPM%
-7.18.31.41.92.74.12.94.3
EPS
EPS
0.023.82.94.16.810.68.917.1

Profit & Loss

Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Revenue
RevenueCr
148106127248360429524725
Growth
Revenue Growth%
-28.420.594.844.919.322.138.3
Expenses
ExpensesCr
144102123241347409484664
Operating Profit
Operating ProfitCr
444713204161
OPM
OPM%
2.63.43.33.03.64.77.88.4
Other Income
Other IncomeCr
0001100
Interest Expense
Interest ExpenseCr
33336101522
Depreciation
DepreciationCr
01111113
PBT
PBTCr
1014792437
Tax
TaxCr
00012269
PAT
PATCr
0003571827
Growth
PAT Growth%
-56.6132.0511.181.036.3150.150.3
NPM
NPM%
0.30.20.41.21.51.73.43.7
EPS
EPS
1.30.60.83.86.86.917.426.1

Balance Sheet

Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Equity Capital
Equity CapitalCr
4445101010
Reserves
ReservesCr
77712243149
Current Liabilities
Current LiabilitiesCr
3032445984112173
Non Current Liabilities
Non Current LiabilitiesCr
438691116
Total Liabilities
Total LiabilitiesCr
45456382127165249
Current Assets
Current AssetsCr
38395675118146226
Non Current Assets
Non Current AssetsCr
667791822
Total Assets
Total AssetsCr
45456382127165249

Cash Flow

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
35-13-22-11-23-36
Investing Cash Flow
Investing Cash FlowCr
-2-1-12-3-10-5-14
Financing Cash Flow
Financing Cash FlowCr
-2-43-526202850
Net Cash Flow
Net Cash FlowCr
00001-100
Free Cash Flow
Free Cash FlowCr
24-32-25-13-26
CFO To PAT
CFO To PAT%
720.02,481.6-235.6102.6-419.2-151.5-126.1-131.9
CFO To EBITDA
CFO To EBITDA%
88.7142.9-26.840.3-168.4-53.6-55.9-58.5

Ratios

Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000092201603505
Price To Earnings
Price To Earnings
0.00.00.00.017.327.933.518.7
Price To Sales
Price To Sales
0.00.00.00.00.30.51.10.7
Price To Book
Price To Book
0.00.00.00.02.74.810.25.4
EV To EBITDA
EV To EBITDA
7.38.78.96.712.114.718.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
13.314.114.010.810.010.513.414.1
OPM
OPM%
2.63.43.33.03.64.77.88.4
NPM
NPM%
0.30.20.41.21.51.73.43.7
ROCE
ROCE%
9.27.78.011.212.613.819.5
ROE
ROE%
4.62.04.417.515.317.330.5
ROA
ROA%
1.10.50.83.64.24.47.2
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**.