BNR Udyog Peer Comparison

BSE: 530809

₹38.60

₹1.01 (2.69%)

As on 05-Oct-2026 13:16IST

Market cap

₹12 Cr

Revenue (TTM)

₹1 Cr

P/E Ratio

P/B Ratio

1.2

Div. Yield

0 %

Edit

	BNR Udyog	Firstsource	RPSG Ventures	One Point One	Alldigi
Market cap (₹ Cr)	12	18,070	2,759	2,018	1,158
Revenue (₹ Cr)	1	10,064	11,928	403	605
Net Profit (₹ Cr)	-0.22	671.00	-82.43	45.08	85.46
Net Margin (%)	-10.48	6.66	-0.69	10.77	13.91
RoE (%)	-2.35	18.36	-1.47	10.58	37.36
Price to Earnings	--	26.93	--	44.72	13.55
Price-To-Book	1.20	4.08	1.03	4.36	4.30

Income Statement (₹ Cr)

	BNR Udyog	Firstsource	RPSG Ventures	One Point One	Alldigi
Operating Revenue	1.34	9,556.39	11,323.10	313.38	598.68
Total Income	1.68	9,567.46	11,364.75	331.03	612.18
Total Expenditure	2.38	8,003.83	9,717.85	240.54	440.44
EBITDA	-1.05	1,552.57	1,605.25	72.84	158.24
Depreciation	0.13	434.09	486.95	28.61	58.56
EBIT	-1.18	1,118.48	1,118.30	44.23	99.68
Interest	0.00	181.47	871.89	8.52	8.94
Other Income	0.34	11.06	41.65	17.65	13.50
Exceptional Items	--	-98.23	-100.50	-1.47	-7.81
Profit before Tax	-0.84	849.84	276.29	51.89	96.43
Provision for Tax	-0.30	175.43	274.63	13.69	14.20
Profit after Tax	-0.53	674.41	1.66	38.21	82.23

	BNR Udyog	Firstsource	RPSG Ventures	One Point One	Alldigi
Shareholder's Funds	9.09	4,384.53	2,505.76	446.60	250.98
Minority Interest	--	0.40	1,875.63	15.81	--
Non-Current Liabilities	-0.63	1,100.71	6,996.30	279.48	149.78
Current Liabilities	0.29	3,443.36	7,280.36	96.52	106.94
Total Liabilities	9.38	9,131.40	18,717.89	840.78	519.14

	BNR Udyog	Firstsource	RPSG Ventures	One Point One	Alldigi
Non-Current Assets	2.48	6,166.70	14,393.86	589.91	228.65
Current Assets	6.27	2,762.29	4,264.19	248.50	279.05
Total Assets	9.38	9,131.40	18,717.89	840.78	519.14
Total Debt*	0.00	1,937.47	7,031.49	159.73	0.00
Net Current Assets	5.98	-681.07	-3,016.17	151.99	172.11
Contingent Liabilities	--	238.48	242.08	147.96	22.27

	BNR Udyog	Firstsource	RPSG Ventures	One Point One	Alldigi
Cash From Operating Activities	1.04	1,213.98	1,233.40	120.94	144.09
Cash Flow from Investing Activities	0.77	-452.36	-2,117.13	-196.44	-15.27
Cash from Financing Activities	0.00	-666.78	837.10	122.96	-127.37
Net Cash Inflow / Outflow	1.81	94.84	-46.63	47.46	1.45

	BNR Udyog	Firstsource	RPSG Ventures	One Point One	Alldigi
ROCE (%)	-8.90	17.26	13.44	11.86	41.28
ROE (%)	-5.70	16.35	0.07	9.15	32.22
ROA (%)	-5.80	8.14	0.01	5.72	17.88
EBIT Margin (%)	-52.72	16.36	14.54	28.88	28.69
Net Margin (%)	-31.86	7.05	0.01	11.54	13.43
Cash Profit Margin (%)	-30.26	11.60	4.32	21.32	23.52

	BNR Udyog	Firstsource	RPSG Ventures	One Point One	Alldigi
Revenue Growth (%)	-13.71	19.75	17.85	22.24	9.59
EBIT Growth (%)	19.91	29.57	16.83	19.46	22.02
Net Profit Growth (%)	2.50	13.45	-98.99	15.23	-1.28
EPS Growth (%)	2.50	13.45	-181.36	15.18	-1.28
Book Value Growth (%)	-6.16	6.51	-6.58	15.09	-3.28

	BNR Udyog	Firstsource	RPSG Ventures	One Point One	Alldigi
Price / Earnings	0.00	21.11	0.00	28.45	13.01
Price / Book Value	1.08	3.35	1.09	2.44	4.26
Dividend Yield (%)	0.00	2.69	0.00	0.00	8.55
EV/EBITDA	-11.23	10.17	5.32	13.12	5.71
Market Cap (₹ Cr)	9.78	14,236.16	2,653.00	1,088.31	1,069.54

	BNR Udyog	Firstsource	RPSG Ventures	One Point One	Alldigi
Debt to Equity	0.00	0.46	2.89	0.36	0.00
Short term debt to equity ratio	--	0.36	1.25	0.04	--
Current Ratio	21.42	0.80	0.59	2.57	2.61
Quick Ratio	21.42	0.81	0.57	2.57	2.61
Interest Coverage	-8,353.00	5.68	1.32	7.09	11.79

	BNR Udyog	Firstsource	RPSG Ventures	One Point One	Alldigi
Debtors to sales (%)	6.40	21.75	20.13	31.04	11.57
Asset Turnover	0.15	1.15	0.65	0.47	1.30
Receivable days	34.24	71.89	65.87	99.61	43.02
Inventory Days	0.00	0.00	2.86	0.00	0.00
Payable days	--	--	708.80	--	--
Cash Conversion Cycle	--	--	-640.07	--	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.