514183
Black Rose Indus financials
- Market cap
- ₹552 Cr
- Sector
- Chemicals
- Calls analysed
- 2
Black Rose Indus Q4 FY25
Standalone revenue grew by 20% in FY25, driven by strong domestic sales.
Read the full call →What Black Rose Indus does
Black Rose Industries runs two linked businesses: chemical distribution, importing and distributing speciality chemicals such as resorcinol, isophthalic acid, ethanolamines and meta cresol sourced from long-standing manufacturer partners in Japan, Germany and Thailand, plus merchant exports; and chemical manufacturing, producing acrylamide liquid, acrylamide solid, polyacrylamide liquid and N-methylol acrylamide (NMA) at its Jhagadia, Gujarat facility, originally set up with Mitsui Chemicals of Japan. Its products serve industries including paints and coatings, water and wastewater treatment, ceramics, construction, oil and gas, textiles, leather, paper and adhesives. A newer R&D centre in Navi Mumbai, developed with Japanese technical collaborators, is developing polyacrylamide solid and other downstream chemistries.
Segments
- Chemical Distribution
- Chemical Manufacturing
- Manufacturing plant
- 1 (Jhagadia, Gujarat)
- Acrylamide liquid capacity
- 32,000 MTPA (20,000 merchant sales + 12,000 captive)
- Polyacrylamide liquid capacity
- 40,000 MTPA
- Acrylamide solid capacity
- 3,600 MTPA
- Polyacrylamide solid capacity (under development)
- 10,000 MTPA planned, plant building complete
- NMA capacity (in R&D)
- 2,000 MTPA
Guidance record · Q4 FY25
what the last two calls moved 6 tracked 2 delivered 0 missed 4 open- Revenue and Volume Growth delivered said Q3 FY25 Promised: substantial growth in volume as well as in total revenue for this current financial year Q4 FY25: Reported 20% standalone revenue growth and 21% overall turnover growth for FY25
- Manufacturing Margins at risk said Q3 FY25 Promised: much healthier margin will actually go up substantially Q4 FY25: Reported that margins in the manufacturing business dipped slightly during the year
- Polyacrylamide Solids Commercialization on track said Q3 FY25 Promised: commercialized towards the end of the upcoming financial year [FY26] Q4 FY25: Reiterated: start commercial production by the end of this fiscal [FY26] and the start of the next
All 6 tracked — every revision, and every one management stopped mentioning.
Open the guidance ledgerQuarterly results
Q1 FY27: revenue up 48.3%, net profit up 150.0% against the same quarter last year.
| Line item | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY26 | Q4 FY26 | Q1 FY27 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 93 | 88 | 82 | 60 | 84 −10% | 75 −15% | 104 +27% | 89 +48% |
| EBITDA | 7 | 8 | 9 | 6 | 7 +0% | 7 −12% | 13 +44% | 14 +133% |
| Net profit | 10 | 6 | 6 | 4 | 4 −60% | 4 −33% | 9 +50% | 10 +150% |
How to read this
₹ crore, as filed. The percentage beside a figure is the change against the same quarter a year earlier — never the quarter before, which would make every seasonal business look like it collapses and booms each year.
Performance +14.2% 1Y
1Y: ₹98.02 on 10 Sept 2025 → ₹111.9. High ₹132 (24 Oct 2025), low ₹63.67 (30 Mar 2026).
Financials, as filed
Revenue fell 9.1% a year over 3 years, FY23 to FY26. Operating margin widened to 10.2%.
| Year ending | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|
| Revenue | ₹430 Cr | ₹281 Cr | ₹337 Cr | ₹323 Cr |
| Operating profit | ₹14 Cr | ₹28 Cr | ₹30 Cr | ₹33 Cr |
| Operating margin | 3.2% | 10.0% | 8.9% | 10.2% |
| Interest | ₹2 Cr | ₹0 Cr | ₹0 Cr | ₹1 Cr |
| Depreciation | ₹3 Cr | ₹4 Cr | ₹4 Cr | ₹4 Cr |
| Net profit | ₹8 Cr | ₹20 Cr | ₹27 Cr | ₹21 Cr |
| Net margin | 1.8% | 7.1% | 8.0% | 6.5% |
| Cash from operations | ₹23 Cr | ₹17 Cr | ₹-12 Cr | ₹45 Cr |
| Free cash flow | ₹23 Cr | ₹17 Cr | ₹-12 Cr | ₹45 Cr |
| ROCE | 9.0% | 22.0% | 23.0% | 19.0% |
How to read this
From the company's own filings. Margins are computed from the filed sums; a year with an incomplete quarter is left blank rather than estimated.
Balance sheet
| Year ending | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 |
|---|---|---|---|---|---|---|
| Equity capital | ₹5 Cr | ₹5 Cr | ₹5 Cr | ₹5 Cr | ₹5 Cr | ₹5 Cr |
| Reserves | ₹85 Cr | ₹113 Cr | ₹117 Cr | ₹134 Cr | ₹150 Cr | ₹164 Cr |
| Borrowings | ₹14 Cr | ₹11 Cr | ₹3 Cr | ₹2 Cr | ₹8 Cr | ₹1 Cr |
| Other liabilities | ₹37 Cr | ₹39 Cr | ₹30 Cr | ₹41 Cr | ₹50 Cr | ₹37 Cr |
| Total liabilities | ₹141 Cr | ₹168 Cr | ₹154 Cr | ₹183 Cr | ₹213 Cr | ₹208 Cr |
| Fixed assets | ₹35 Cr | ₹37 Cr | ₹40 Cr | ₹41 Cr | ₹46 Cr | ₹46 Cr |
| Capital work in progress | ₹7 Cr | ₹8 Cr | ₹8 Cr | ₹7 Cr | ₹6 Cr | ₹7 Cr |
| Investments | ₹0 Cr | ₹0 Cr | ₹0 Cr | ₹12 Cr | ₹10 Cr | ₹20 Cr |
| Other assets | ₹99 Cr | ₹123 Cr | ₹106 Cr | ₹122 Cr | ₹152 Cr | ₹135 Cr |
| Total assets | ₹141 Cr | ₹168 Cr | ₹154 Cr | ₹183 Cr | ₹213 Cr | ₹208 Cr |
How to read this
As filed each year. A line the company does not report — deposits for a non-lender, for instance — is left out rather than shown as a row of dashes.
Who owns it
As disclosed at Jun 2026
Since Jun 2025, DIIs added +0.18 pp while the public trimmed −0.16 pp. The shareholder count shrank 7% to 50,231.
- Promoters
- 75.0%
- DIIs
- 0.2%
- Public
- 24.8%
Since Jun 2025
- DIIs +0.18 pp
- Public −0.16 pp
- Promoters 0.00 pp
How it drifted, 12 quarters
Ownership split by quarter, oldest first. Sep '23: Promoters 75.0%, Public 25.0%.Dec '23: Promoters 75.0%, Public 25.0%.Mar '24: Promoters 75.0%, Public 25.0%.Jun '24: Promoters 75.0%, Public 25.0%.Sep '24: Promoters 75.0%, Public 25.0%.Dec '24: Promoters 75.0%, Public 25.0%.Mar '25: Promoters 75.0%, Public 25.0%.Jun '25: Promoters 75.0%, Public 25.0%.Sep '25: Promoters 75.0%, DIIs 0.1%, Public 24.9%.Dec '25: Promoters 75.0%, DIIs 0.1%, Public 24.9%.Mar '26: Promoters 75.0%, DIIs 0.1%, Public 24.8%.Jun '26: Promoters 75.0%, DIIs 0.2%, Public 24.8%.
Who is on the register
Named in the Jun 2026 filing
Every holder of Black Rose Indus above SEBI's 1% disclosure line, and what changed since Mar 2026.
| Holder | Stake | Change |
|---|---|---|
| Wedgewood Holdings Limited | 56.47% | unchanged |
| Triumph Worldwide Limited | 18.06% | unchanged |
| Investor Education And Protection Fund A | 3.23% | unchanged |
| Bhanwarilal Panda . | 1.46% | unchanged |
| Tozai Enterprises Pvt Ltd | 0.47% | unchanged |
A holder disappearing from this list has fallen below the 1% line — it is not necessarily a sale. Percentages are of total shares, as disclosed in the company's own filing. Who was buying across the market this quarter.
What the price assumes
AttractiveTo justify its price of ₹112, this stock must grow earnings at 14% every year for 7 years. Our analysis caps realistic growth at ~42%. At that growth it is worth ₹452 — upside of 304%.
- Growth the price implies
- 13.7% a year
- for 7 years, fading to 4%
- It has actually compounded at
- 38.5% a year
- net profit, FY23–FY26 · EPS 42.0%
- The gap
- -0.3 pp
- 304% downside if it only repeats history
All earnings calls (2)
Read the Q4 FY25 call →Learn to analyse Black Rose Indus
Guides on how to read this kind of business and the numbers that matter.