Price
Financials
Standalone, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 32.18 | 28.97 | 33.52 | 33.06 | 35.66 | 44.47 | 45.86 | 38.06 | 44.20 | 44.31 | 55.94 | 47.91 |
| Expenses | 31.85 | 29.00 | 35.33 | 32.89 | 35.70 | 43.56 | 43.73 | 36.97 | 42.52 | 41.29 | 52.53 | 44.22 |
| Operating Profit | 0.33 | -0.03 | -1.81 | 0.17 | -0.04 | 0.91 | 2.13 | 1.09 | 1.68 | 3.02 | 3.41 | 3.69 |
| OPM % | 1.03% | -0.10% | -5.40% | 0.51% | -0.11% | 2.05% | 4.64% | 2.86% | 3.80% | 6.82% | 6.10% | 7.70% |
| Other Income | 0.10 | 0.02 | 0.46 | 0.00 | 0.12 | 0.01 | 18.85 | 0.00 | 0.50 | 0.00 | 0.88 | 0.00 |
| Interest | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.10 | 0.17 | 0.16 | 0.14 | 0.12 | 0.14 |
| Depreciation | 0.03 | 0.03 | 0.02 | 0.03 | 0.03 | 0.04 | 0.03 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 |
| Profit before tax | 0.39 | -0.05 | -1.37 | 0.14 | 0.05 | 0.87 | 20.85 | 0.88 | 1.98 | 2.84 | 4.12 | 3.50 |
| Tax % | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 10.55% | 0.00% | 36.87% | 25.35% | 25.24% | 24.57% |
| Net Profit | 0.39 | -0.05 | -1.37 | 0.14 | 0.05 | 0.88 | 18.65 | 0.88 | 1.25 | 2.12 | 3.08 | 2.64 |
| EPS in Rs | 0.03 | -0.00 | -0.09 | 0.01 | 0.00 | 0.06 | 1.25 | 0.06 | 0.06 | 0.11 | 0.16 | 0.14 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 25 | 14 | 30 | 51 | 52 | 52 | 108 | 130 | 127 | 159 | 182 | 192 |
| Expenses | 29 | 16 | 32 | 53 | 73 | 52 | 107 | 134 | 129 | 156 | 173 | 181 |
| Operating Profit | -4 | -2 | -1 | -2 | -21 | -0 | 1 | -4 | -2 | 3 | 9 | 12 |
| OPM % | -14% | -15% | -4.0% | -3.4% | -40% | -0.1% | 1.4% | -2.9% | -1.2% | 2.0% | 5% | 6% |
| Other Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 19 | 1 | 1 |
| Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Depreciation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit before tax | -4 | -2 | -1 | -2 | -21 | -0 | 1 | -3 | -1 | 22 | 10 | 12 |
| Tax % | -1% | 0% | 2% | 0% | -25% | 0% | 1% | -1% | 0% | 10% | 25% | |
| Net Profit | -3 | -2 | -1 | -2 | -16 | -0 | 1 | -3 | -1 | 20 | 7 | 9 |
| EPS in Rs | -0.23 | -0.14 | -0.08 | -0.11 | -1.05 | -0.01 | 0.09 | -0.23 | -0.07 | 1.32 | 0.38 | 0.47 |
| Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 22% | 28% | 12% | 17% | ||
| Compounded Profit Growth | 15% | 138% | 61% | 152% | ||
| Stock Price CAGR | 43% | 34% | 47% | 11% | ||
| Return on Equity | % | % | % | 281% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 19 |
| Reserves | -27 | -31 | -33 | -34 | -36 | -51 | -51 | -50 | -53 | -54 | -35 | 6 |
| Borrowings | 48 | 48 | 48 | 47 | 47 | 50 | 50 | 50 | 53 | 59 | 26 | 6 |
| Other Liabilities | 6 | 3 | 5 | 6 | 9 | 10 | 10 | 16 | 17 | 13 | 26 | 25 |
| Total Liabilities | 42 | 35 | 35 | 34 | 35 | 24 | 23 | 31 | 32 | 33 | 33 | 55 |
| Fixed Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
| CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 40 | 34 | 33 | 32 | 34 | 23 | 22 | 30 | 30 | 31 | 31 | 53 |
| Total Assets | 42 | 35 | 35 | 34 | 35 | 24 | 23 | 31 | 32 | 33 | 33 | 55 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 1 | -0 | 0 | -0 | 0 | -3 | 0 | -0 | -2 | -5 | 17 | -17 |
| Cash from Investing Activity | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Cash from Financing Activity | -1 | -0 | 0 | 0 | -0 | 3 | -0 | 0 | 3 | 6 | -18 | 17 |
| Net Cash Flow | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 1 | -1 | -0 |
| Free Cash Flow | 1 | -0 | 0 | -0 | -0 | -3 | 0 | -0 | -3 | -5 | 17 | -17 |
| CFO/OP | -49% | -1% | 0% | 8% | -4% | 14% | -857% | -5% | 61% | 328% | 547% | -184% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 182 | 58 | 134 | 44 | 52 | 63 | 63 | 41 | 37 | 37 | 32 | 49 |
| Inventory Days | 31 | 22 | 10 | 18 | 13 | 11 | 27 | 28 | 24 | 24 | 30 | 56 |
| Days Payable | 95 | 43 | 124 | 72 | 62 | 72 | 67 | 55 | 47 | 35 | 59 | 46 |
| Cash Conversion Cycle | 118 | 37 | 21 | -9 | 3 | 2 | 23 | 14 | 15 | 26 | 3 | 59 |
| Working Capital Days | -556 | -572 | -1,081 | -534 | -316 | -311 | 35 | 23 | 20 | 32 | -10 | 46 |
| ROCE % | -5% | -11% | -7% | -4% | -6% | -102% | -1% | 10% | -23% | -6% | 24% | 56% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 57.00% | 56.94% | 55.39% | 55.39% | 55.39% | 55.39% | 55.39% | 55.39% | 55.39% | 54.94% | 54.94% | 54.94% |
| Public | 42.99% | 43.06% | 44.62% | 44.61% | 44.62% | 44.62% | 44.63% | 44.62% | 44.63% | 45.06% | 45.07% | 45.06% |
| No. of Shareholders | 18,792 | 19,157 | 21,169 | 22,024 | 23,693 | 24,113 | 24,370 | 24,316 | 24,276 | 26,959 | 29,496 | 28,862 |
Fundamentals
Market Cap₹ 187 Cr.
Current Price₹ 9.61
Stock P/E20.6
Book Value₹ 1.28
ROCE56.2 %
ROE281 %
Dividend Yield0.00 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)17%
Compounded Profit Growth (TTM)152%
Standalone figures.
Valuation
Market capRs 178 Cr
Enterprise valueRs 184 Cr
P/E (TTM)19.63x
Price to book7.15x
Price to sales0.93x
EV / EBITDA13.93x
EV / EBIT14.12x
EV / sales0.95x
Earnings yield5.09%
P/E, 3-year average12.73x
P/B, 3-year average-0.09x
P/E, 5-year average24.29x
P/B, 5-year average-0.55x
Profitability
Operating margin (excl. other income)5.06%
Operating margin (incl. other income)5.80%
EBITDA margin6.85%
Pre-tax margin6.47%
Net profit margin4.73%
Net margin, latest quarter5.51%
ROE280.31%
ROCE55.94%
ROA16.58%
ROE, 3-year average72.15%
ROCE, 3-year average71.61%
ROA, 3-year average24.33%
ROE, 5-year average44.38%
ROCE, 5-year average40.39%
ROA, 5-year average13.43%
ROIC (approx.)32.28%
Tax rate25.28%
Other income / net worth5.37%
Growth
Sales growth (latest year)14.74%
Profit growth (latest year)-62.83%
Sales CAGR, 3 years11.94%
Sales CAGR, 5 years28.43%
Sales growth QoQ-14.35%
Profit growth QoQ-14.29%
Sales growth YoY (latest quarter)25.88%
Profit growth YoY (latest quarter)200.00%
Per share
EPS (TTM)Rs 0.47
EPS (latest year)Rs 0.38
EPS (latest quarter)Rs 0.14
EPS, 3-year averageRs 0.54
EPS, 5-year averageRs 0.30
Book value per shareRs 1.28
Sales per shareRs 9.90
Cash flow per shareRs -0.88
Free cash flow per shareRs -0.87
Efficiency
Asset turnover3.29x
Fixed asset turnover74.80x
Inventory turnover6.61x
Inventory days55 days
Debtor days49 days
Debtors turnover7.41x
Creditor days46 days
Cash conversion cycle59 days
Working capital days46 days
Leverage
Total debtRs 6 Cr
Cash and bankRs 0 Cr
Net debtRs 5 Cr
Debt to equity0.22x
Net debt / EBITDA0.39x
Interest coverage23.21x
Owners' fund to total sources45.02%
Debt to assets10.07%
Cash flow
Cash from Operating Activity (latest year)Rs -17 Cr
Cash from Investing Activity (latest year)Rs -0 Cr
Cash from Financing Activity (latest year)Rs 17 Cr
Net Cash Flow (latest year)Rs -0 Cr
Free cash flow (latest year)Rs -17 Cr
FCFE (approx.: FCF + change in debt)Rs -38 Cr
Cash from ops / profit, 5 years-0.29x
Statement figures
Net sales (TTM)Rs 192 Cr
Net sales (latest year)Rs 182 Cr
Sales (latest quarter)Rs 48 Cr
Operating profit excl. other income (latest year)Rs 9 Cr
Operating profit (latest quarter)Rs 4 Cr
Other income (TTM)Rs 1 Cr
EBITDA (TTM)Rs 13 Cr
PBDT (TTM)Rs 13 Cr
Profit before tax (TTM)Rs 12 Cr
Tax (latest year)Rs 2 Cr
Net profit (TTM)Rs 9 Cr
Net profit (latest year)Rs 7 Cr
Net profit (latest quarter)Rs 3 Cr
Depreciation (TTM)Rs 0 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 1 Cr
Cost of goods sold (latest year)Rs 170 Cr
Total expenditure (latest year)Rs 173 Cr
Total income (latest year)Rs 184 Cr
Share capitalRs 19 Cr
ReservesRs 6 Cr
Shareholders' fundsRs 25 Cr
Total assetsRs 55 Cr
Net blockRs 2 Cr
ReceivablesRs 25 Cr
InventoryRs 26 Cr
Other liabilitiesRs 25 Cr
Shares outstanding (crore)19.44
Ownership
Promoter holding54.94% (-0.45 in a year)
Computed by MarketFriction from the standalone statements. Returns use average balances.
P/E 19.6 is at the 43th percentile of its own 2.5-year range
(median 20.2, low 6.4, high 55.2).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 513502 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -5.8% | -2.8% | -3.1 pts |
| 1 month | -2.8% | -6.8% | +4.0 pts |
| 3 months | +5.8% | -7.6% | +13.4 pts |
| 3 years | +204.0% | +14.2% | +189.8 pts |
| 5 years | +297.4% | +27.9% | +269.5 pts |
Red flags
F-score 3 of 8| explain | Weak cash conversion Cash from operations was -18% of net profit over the last 3 years |
| explain | High accruals Profit exceeded operating cash by 44% of total assets in 2026 |
| explain | Receivables outrunning sales Receivables grew 79% vs sales +15% in 2026 |
| explain | Share dilution Share count up 30% in a year, 30% in three |
| look | Inventory outrunning sales Inventory grew 110% vs sales +15% in 2026 |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹48 Cr +25.9% vs Jun 2025.
Net profit ₹3 Cr +200.0%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Precision Wires India Ltd | 9,143 | 52.4 | 32.9 % |
| CMR Green Technologies Ltd | 4,992 | 21.0 | 14.1 % |
| Vidya Wires Ltd | 1,989 | 31.7 | 20.6 % |
| Belding India Ltd | 1,447 | 0.53 % | |
| Sunlite Recycling Industries Ltd | 863 | 21.5 | 46.5 % |
| Baheti Recycling Industries Ltd | 799 | 29.6 | 21.6 % |
| JTL Defence Ltd | 752 | 1,342 | 0.68 % |
| Shera Energy Ltd | 477 | 14.0 | 19.5 % |
| Parmeshwar Metal Ltd | 475 | 14.7 | 43.4 % |
| ANB Metal Cast Ltd | 411 | 19.1 | 29.6 % |
| Euro Panel Products Ltd | 368 | 13.9 | 16.7 % |
| Cubex Tubings Ltd | 252 | 33.4 | 11.5 % |
| Century Extrusions Ltd | 199 | 15.5 | 19.3 % |
| M Tek Copper Ltd | 156 | 34.6 | 12.6 % |
| Sharvaya Metals Ltd | 146 | 12.5 | 28.7 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Baroda Extrusion Ltd?
Baroda Extrusion Ltd (513502) has a market capitalisation of Rs 187 Cr. at the 2026-10-01 close.
What is the P/E ratio of Baroda Extrusion Ltd?
Baroda Extrusion Ltd trades at a P/E of 20.6 on trailing twelve-month profit, at the 2026-10-01 close.
What were Baroda Extrusion Ltd's latest quarterly results?
In the Jun 2026 quarter, Baroda Extrusion Ltd sales was Rs 48 Cr (+25.9% vs Jun 2025) and net profit was Rs 3 Cr.