Borana Weaves logo

Borana Weaves financials: balance sheet, profit and loss, cash flow

NSE: BORANABSE: 544404Textiles & ApparelsSmall Cap

Borana Weaves Limited · Face value ₹10 · Listed May 2025 · Issue price ₹216
Last close ₹214.20down ₹3.15 (1.45%)BSE ₹216.35

Share price at the NSE close on 28 Oct 2026. Previous close ₹217.35.

28 Oct: open ₹214.95, high ₹220.65, low ₹213.00

52-week range of traded prices to 28 Oct 2026
₹205.85Low, 26 Oct 2026₹420.00High, 26 Feb 2026
Market cap
₹571 Cr1,530th largest listed
P/E
8.29
P/B
2.03
Dividend yield
Nonein the last 12 months
ROE
37.3%
ROCE
22.6%
Debt to equity
0.25
Volume, NSE
28,49559.0% delivered

Borana Weaves' financial statements for the 2 years to Mar 2026, standalone: the listed company alone, without its subsidiaries, with the twelve months to Jun 2026 after them.

2 years at a glance

₹ crore, years to March.Borana Weaves annual reports

Revenue, net profit and borrowings, ₹ crore

  • Revenue
  • Net profit
  • Borrowings
2904059Mar 253896570Mar 26
Peak revenue ₹389 Cr, year to Mar 2026; lowest ₹290 Cr, year to Mar 2025

Operating and net margin, per cent

  • Operating margin
  • Net margin
23.6%13.8%21.8%23.6%13.8%16.6%Mar 25Mar 26

Results for the year to Mar 2026

Standalone: the listed company alone, without its subsidiaries. ₹ crore.

From revenue to net profit

  1. Revenue389
  2. Materials and goods−228
  3. Employee costs−28
  4. Other expenses−41
  5. Operating profit92
  6. Depreciation−18
  7. Other income+8.2
  8. One-off items0.0
  9. Finance costs−3.5
  10. Profit before tax78
  11. Tax−14
  12. Net profit65

What the company owns

  • Plant, investments and other assets₹294 Cr
  • Inventory₹47 Cr
  • Receivables₹24 Cr
  • Cash and bank₹2 Cr

What pays for it: net worth and liabilities

  • Net worth₹282 Cr
  • Borrowings₹70 Cr
  • Other liabilities₹15 Cr
  • Owed to suppliers₹0 Cr

Profit and loss

Standalone, ₹ crore, years to March. The last column is the twelve months to Jun 2026, the latest four quarters added.Borana Weaves quarterly results

₹ croreMar 2025Mar 2026Filed 14 MayJun 2026Twelve months
Revenue from operations290389408
227297308
Materials and goods bought178228234
Employee costs192831
Other expenses304143
Operating profit before depreciation6392100
Operating margin21.8%23.6%24.5%
Materials, % of revenue61.2%58.6%57.4%
Employee costs, % of revenue6.6%7.2%7.6%
Other expenses, % of revenue10.4%10.6%10.5%
Depreciation and amortisation131821
Operating profit after depreciation507479
Other income588
Finance costs533
Profit before one-off items and tax507884
One-off items−100
Profit before tax497884
91415
Net profit406569
Other comprehensive income000
Total comprehensive income406569
Net margin13.8%16.6%16.9%

Balance sheet

Standalone, ₹ crore, at 31 March.

₹ croreMar 2025Mar 2026Filed 14 May
88282
Share capital2027
Reserves68255
5970
3028
3957
Total assets156366
78244
78122
Net debt5968
Borrowings are counted again inside the liabilities due within a year and after a year.

Cash flow

Standalone, ₹ crore, years to March.

₹ croreMar 2025Mar 2026Filed 14 May
2337
3138
−36−41
Receivables−11−2
Inventories−2−22
Payables−10−4
Other working capital−14−14
Tax paid0−1
Interest paid−90
Capital spending10179
Free cash flow13−142
−7−179
−15143
Dividends paid00
Shares bought back00
Shares issued00
Net change in cash02
Capital spending is part of cash from investing, and dividends paid, shares bought back and shares issued are part of cash from financing. Each is shown as an amount on a line of its own, and the section's other items are in its total only.

Per share

Standalone, ₹ per share, years to March.

₹ per shareMar 2025Mar 2026Filed 14 May
Earnings per share₹20.14₹24.35
Diluted earnings per share₹20.14₹24.35
Book value per share–₹105.68
Shareholder yield–0.0%
Market cap at the year end (₹ crore)–809

Ratios

Standalone, years to March.Borana Weaves PE ratio and valuation

RatioMar 2025Mar 2026Filed 14 May
Revenue growth–33.9%
Operating profit growth–44.9%
Net profit growth–60.7%
Earnings per share growth–20.9%
45.9%35.0%
–−10.9 pts
From the net margin–9.2 pts
From asset turnover–−11.1 pts
From borrowing–−9.1 pts
Return on capital employed34.1%21.0%
Cash conversion56.3%57.2%
Interest cover9.921.1
Debt to equity0.680.25
Receivable days2722
Inventory days5276
Payable days80
Cash conversion cycle, days7298
Working capital days88100
Asset turnover1.861.49
Assets per rupee of net worth1.781.42
Sales per rupee of plant4.292.65
Capital spending to depreciation0.7610.05
Plant being built, % of plant in use0.1%55.3%

Growth and returns over 3, 5 and 10 years

Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2026.

Return on assets, latest year
24.7%
Cash from operations against operating profit
40.4%
Measure3 years
Return on equity, average40.5%
Return on capital employed, average27.6%
Operating margin, average22.7%
Net margin, average15.2%
Asset turnover, average1.67
Cash conversion cycle, days, average85
Interest cover, average15.5
Debt to equity, average0.46

Where the cash came from and went

Standalone: the listed company alone, without its subsidiaries. ₹ crore, added up over each window, which ends with the year to Mar 2026.

₹ croreLatest year
Cash from operations37
Cash from investing−179
Cash from financing143
Capital spending179
Dividends paid0
Shares bought back0
Shares issued for cash0
Borrowings raised10
Borrowings repaid0

Accounting checks

Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.

CheckMar 2025Mar 2026
Altman Z-scorePublished threshold 1.81–8.81
Beneish M-scorePublished threshold −1.78–−0.47
Profit not backed by cash, % of assetsPublished threshold 10 per cent of average total assets–79.01
Receivables growth less revenue growthOur threshold 0 percentage points–−25.48
Inventory growth less cost-of-goods growthOur threshold 0 percentage points–58.03
Other current assets growth less revenue growthOur threshold 5 per cent of revenue–4.73
Assets under construction, years of additionsOur threshold 2 years of additions–0.84
Effective tax ratePublished threshold 17.16 per cent18.1617.58
Tax charged less tax paid, % of profitOur threshold 10 percentage points18.1616.39
A threshold marked as ours has no published figure; it is the line we read the check against.

Credit ratings

An agency's view of the chance the company repays a borrowing on time, from AAA, the highest, down to D, in default.

DateAgencyBorrowing ratedRatingOutlookAmount, ₹ Cr
26 Dec 2025CARE Ratings LimitedFund-based - LT-Term LoanCARE BB+; ISSUER NOT COOPERATING*Review, Re-affirmStable50.50
26 Dec 2025CARE Ratings LimitedFund-based-LT/STCARE BB+; / CARE A4+; ISSUER NOT COOPERATING*Review, Re-affirmStable7
The latest rating on each borrowing. The agency's name opens its reasoning for the rating.