B N Rathi Securities (BSE 523019)₹18.30+1.27%Other Financial Services
In the Jun 2026 quarter (consolidated), B N Rathi Securities reported sales of ₹16.05 Cr, up 38.2% from Jun 2025, and net profit of ₹2.53 Cr, up 75.7% year on year. For the year to Mar 2026, sales were ₹63.09 Cr and net profit ₹8.99 Cr.
Company filings, consolidated accounts; latest reported quarter Jun 2026
| 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 | 12.21 | 11.71 | 13.58 | 13.65 | 14.40 | 11.48 | 8.39 | 11.61 | 12.64 | 15.41 | 14.87 | 16.05 |
| Expenses | 10.04 | 10.02 | 12.80 | 11.50 | 11.63 | 11.68 | 9.20 | 10.61 | 11.22 | 13.38 | 13.40 | 14.01 |
| Operating Profit | 2.18 | 1.68 | 0.78 | 2.15 | 2.76 | −0.21 | −0.83 | 1.01 | 1.41 | 2.01 | 1.47 | 2.04 |
| OPM % | 17.7% | 14.3% | 5.6% | 15.6% | 19.0% | −1.8% | −9.9% | 8.6% | 11.0% | 12.9% | 9.7% | 12.6% |
| Other Income | 2.38 | 2.58 | 2.69 | 2.87 | 2.90 | 2.66 | 1.93 | 1.96 | 2.16 | 2.38 | 2.46 | 2.26 |
| Interest | 0.24 | 0.30 | 0.21 | 0.29 | 0.22 | 0.20 | 0.20 | 0.15 | 0.16 | 0.25 | 0.22 | 0.30 |
| Depreciation | 0.09 | 0.12 | 0.13 | 0.17 | 0.18 | 0.18 | 0.17 | 0.13 | 0.15 | 0.13 | 0.16 | 0.24 |
| Profit before tax | 4.22 | 3.83 | 3.12 | 4.55 | 5.27 | 2.08 | 0.74 | 2.68 | 3.25 | 4.02 | 3.54 | 3.75 |
| Tax % | 25.3% | 25.3% | 26.8% | 23.7% | 24.3% | 25.8% | 49.3% | 46.1% | 27.9% | 25.2% | 25.9% | 32.4% |
| Net Profit | 3.15 | 2.86 | 2.29 | 3.48 | 3.97 | 1.54 | 0.36 | 1.44 | 2.33 | 2.99 | 2.61 | 2.53 |
| EPS (Rs) | 0.93 | 0.69 | 0.55 | 0.87 | 0.96 | 0.36 | 0.08 | 0.34 | 0.55 | 0.71 | 0.62 | 0.61 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 23.05 | 29.05 | 30.05 | 28.04 | 26.05 | 33.08 | 43.09 | 47.11 | 57.14 | 58.17 | 63.09 | 58.97 |
| Expenses | 19.02 | 24.06 | 25.02 | 26.06 | 23.03 | 27.05 | 35.05 | 34.06 | 42.07 | 44.04 | 49.05 | 52.01 |
| Operating Profit | 4.01 | 5.01 | 4.01 | 2.01 | 3.01 | 6.01 | 8.02 | 13.03 | 16.02 | 14.02 | 15.04 | 6.93 |
| OPM % | 16.9% | 15.9% | 14.9% | 8.9% | 11.9% | 18.9% | 18.9% | 26.9% | 26.9% | 23.9% | 22.9% | 11.8% |
| Other Income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 9.26 |
| Interest | 1.01 | 0.00 | 0.00 | 0.00 | 1.01 | 1.01 | 1.01 | 2.01 | 1.01 | 1.01 | 1.01 | 0.93 |
| Depreciation | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.01 | 1.01 | 0.68 |
| Profit before tax | 3.01 | 3.99 | 4.01 | 2.01 | 2.01 | 5.01 | 6.99 | 9.99 | 13.99 | 12.99 | 12.99 | 14.56 |
| Tax % | 34.0% | 35.0% | 29.0% | 36.0% | 25.0% | 32.0% | 25.0% | 27.0% | 26.0% | 26.0% | 30.0% | — |
| Exceptional items | 0.21 | 0.00 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | −0.19 | −0.04 | 0.02 | 0.00 | — |
| Net Profit | 1.99 | 2.99 | 2.99 | 0.99 | 1.99 | 3.99 | 4.99 | 7.99 | 10.99 | 8.99 | 8.99 | 10.46 |
| EPS (Rs) | 0.57 | 0.74 | 0.80 | 0.36 | 0.49 | 1.07 | 1.48 | 2.25 | 2.56 | 2.27 | 2.25 | 2.49 |
| Dividend payout % | 21.0% | 20.0% | 21.9% | 41.0% | 30.0% | 17.0% | 17.0% | 17.0% | 15.0% | 22.0% | 22.0% | — |
| 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 | 2.99 | 4.99 | 4.99 | 4.99 | 4.99 | 4.98 | 4.99 | 7.98 | 7.98 | 9.98 | 20.94 | 20.94 |
| Reserves | 7.99 | 10.99 | 12.98 | 14.98 | 15.98 | 15.96 | 19.98 | 27.96 | 34.94 | 52.93 | 49.97 | 57.97 |
| Borrowings | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 6.99 | 1.99 | 0.00 | 0.00 | 0.00 | 0.00 |
| Other Liabilities | 25.91 | 32.87 | 34.87 | 40.86 | 40.82 | 39.81 | 85.62 | 110 | 111 | 142 | 112 | 126 |
| Total Liabilities | 37.88 | 48.85 | 53.84 | 61.83 | 61.79 | 60.75 | 118 | 148 | 155 | 204 | 183 | 205 |
| Fixed Assets | 0.00 | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 2.99 | 2.99 | 2.99 | 3.99 | 3.99 | 2.99 |
| CWIP | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Investments | 0.00 | 0.00 | 0.99 | 0.99 | 0.00 | 1.99 | 0.99 | 1.99 | 0.99 | 0.99 | 8.98 | 7.98 |
| Other Assets | 36.88 | 47.86 | 51.85 | 59.84 | 60.79 | 59.76 | 113 | 143 | 151 | 200 | 170 | 194 |
| Inventories | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3.01 | 10.03 | 0.00 | 0.00 |
| Trade receivables | 6.02 | 9.04 | 13.04 | 11.05 | 11.03 | 4.01 | 9.03 | 11.04 | 8.04 | 12.05 | 16.07 | 20.07 |
| Cash & equivalents | 17.01 | 18.03 | 21.03 | 28.06 | 26.05 | 39.05 | 79.07 | 125 | 120 | 135 | 47.08 | 82.11 |
| Total Assets | 37.88 | 48.85 | 53.84 | 61.83 | 61.79 | 60.75 | 118 | 148 | 155 | 204 | 183 | 205 |
| 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 | 6.01 | −1.01 | −2.01 | 7.02 | −4.01 | 13.04 | 34.11 | 41.07 | −5.01 | 5.01 | −23.07 | 10.03 |
| Cash from investing activity | 2.01 | 1.01 | 0.00 | 3.01 | −7.02 | −3.01 | −44.18 | −23.09 | 5.02 | 2.01 | 40.13 | 27.10 |
| Cash from financing activity | 0.00 | 7.02 | −1.01 | −1.01 | −1.01 | −2.01 | 1.01 | 6.02 | 2.01 | 15.05 | −2.01 | −3.01 |
| Net cash flow | 8.01 | 7.01 | −3.01 | 9.02 | −12.03 | 8.02 | −10.02 | 25.06 | 2.01 | 22.05 | 15.02 | 35.07 |
| Capex | 0.16 | 0.71 | 0.12 | 0.25 | 0.06 | 0.11 | 2.97 | 0.65 | 0.18 | 0.54 | 0.54 | 0.14 |
| Free cash flow | 4.98 | −1.99 | −1.99 | 5.97 | −3.98 | 12.96 | 30.90 | 40.84 | −4.98 | 3.99 | −22.90 | 9.97 |
| CFO / OP % | 203.0% | −10.1% | −18.0% | 184.0% | −136.1% | 461.9% | 561.0% | 524.0% | −20.0% | 56.0% | −132.0% | 98.0% |
| 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 | 118 | 141 | 168 | 138 | 148 | 60 | 99 | 90 | 62 | 78 | 100 | 115 |
| Cash conversion cycle | 117 | 140 | 167 | 137 | 147 | 59 | 98 | 89 | 61 | 77 | 99 | 114 |
| Working capital days | −201 | −159 | −77 | −142 | −94 | −295 | −589 | −793 | −651 | −494 | −499 | −509 |
| ROCE % | 26.0% | 24.0% | 24.0% | 21.0% | 11.0% | 14.0% | 23.0% | 23.0% | 30.0% | 29.0% | 20.0% | 19.0% |
For the Jun 2026 quarter, B N Rathi Securities reported sales of ₹16.05 Cr, up 38.2% year on year and net profit of ₹2.53 Cr, up 75.7% year on year. The operating margin was 12.6%.
B N Rathi Securities' sales for the year to Mar 2026 were ₹63.09 Cr; over the last twelve months they were ₹58.97 Cr.
Net profit for the year to Mar 2026 was ₹8.99 Cr, and ₹10.46 Cr over the last twelve months. Earnings per share over the same trailing period were ₹2.49.
B N Rathi Securities reported borrowings of ₹0 Cr at Mar 2026, against cash and equivalents of ₹82.11 Cr.
Cash from operations was ₹10.03 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹9.97 Cr.