Nifty
:
23587.50
Sensex
:
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)
Nifty
Sensex
:
:
23587.50
78041.59
-364.20 (-1.52%)
-1176.46 (-1.49%)

Bharat Electronics Ltd.

Engineering - Industrial Equipments

Rating :
N/A

BSE: 500049 | NSE: BEL

NSE BSE
290.85
20-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  298.00
  •  302.10
  •  289.35
  •  298.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  14964677
  •  44251.83
  •  340.50
  •  171.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,12,641.47
  • 46.84
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,04,325.28
  • 0.76%
  • 12.04

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.14%
  • 0.61%
  • 10.29%
  • FII
  • DII
  • Others
  • 17.27%
  • 18.55%
  • 2.14%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.07
  • 9.34
  • 9.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.28
  • 14.02
  • 7.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.66
  • 17.08
  • 18.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.15
  • 24.17
  • 29.71

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.03
  • 5.76
  • 7.62

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.20
  • 16.92
  • 21.50

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
5.45
6.42
7.64
8.86
P/E Ratio
56.39
47.9
40.24
34.69
Revenue
19905
23673
27797
32130
EBITDA
5046
5917
7013
8166
Net Income
3985
4711
5575
6515
ROA
10.6
11.8
12.6
13.2
P/Bk Ratio
13.76
11.9
10.27
8.86
ROE
26.4
26.31
26.79
26.32
FCFF
4442.42
2778.24
4221.82
4476.38
FCFF Yield
2.15
1.34
2.04
2.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
4,604.90
4,009.06
14.86%
4,243.57
3,532.94
20.11%
8,564.08
6,479.12
32.18%
4,162.16
4,153.12
0.22%
Expenses
3,204.95
2,994.89
7.01%
3,295.37
2,860.43
15.21%
6,276.85
4,647.28
35.07%
3,089.66
3,289.73
-6.08%
EBITDA
1,399.95
1,014.17
38.04%
948.20
672.51
40.99%
2,287.23
1,831.84
24.86%
1,072.50
863.39
24.22%
EBIDTM
30.40%
25.30%
22.34%
19.04%
26.71%
28.27%
25.77%
20.79%
Other Income
157.76
137.06
15.10%
203.58
140.23
45.18%
225.43
66.16
240.73%
167.42
58.64
185.50%
Interest
1.32
1.51
-12.58%
1.18
1.07
10.28%
4.05
2.46
64.63%
0.51
9.72
-94.75%
Depreciation
111.19
108.26
2.71%
107.68
108.94
-1.16%
118.54
113.98
4.00%
107.46
106.07
1.31%
PBT
1,445.20
1,041.46
38.77%
1,042.92
702.73
48.41%
2,390.07
1,781.56
34.16%
1,131.95
806.24
40.40%
Tax
361.32
260.73
38.58%
261.93
174.13
50.42%
604.41
415.18
45.58%
283.83
203.23
39.66%
PAT
1,083.88
780.73
38.83%
780.99
528.60
47.75%
1,785.66
1,366.38
30.69%
848.12
603.01
40.65%
PATM
23.54%
19.47%
18.40%
14.96%
20.85%
21.09%
20.38%
14.52%
EPS
1.49
1.08
37.96%
1.08
0.74
45.95%
2.46
1.89
30.16%
1.18
0.84
40.48%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
21,574.71
20,268.24
17,734.44
15,368.18
14,108.69
12,967.67
12,164.17
10,400.80
8,668.34
7,353.77
7,092.63
Net Sales Growth
18.71%
14.29%
15.40%
8.93%
8.80%
6.61%
16.95%
19.99%
17.88%
3.68%
 
Cost Of Goods Sold
10,999.40
10,576.32
9,827.56
8,866.57
7,786.68
7,069.54
5,906.96
5,481.63
4,392.30
3,809.62
3,897.96
Gross Profit
10,575.31
9,691.92
7,906.88
6,501.61
6,322.01
5,898.13
6,257.21
4,919.17
4,276.04
3,544.15
3,194.67
GP Margin
49.02%
47.82%
44.58%
42.31%
44.81%
45.48%
51.44%
47.30%
49.33%
48.20%
45.04%
Total Expenditure
15,866.83
15,397.40
13,737.59
12,046.07
10,923.60
10,440.43
9,396.54
8,617.91
6,955.01
6,020.82
5,917.44
Power & Fuel Cost
-
57.21
46.81
43.13
38.12
41.60
43.88
37.78
37.99
45.85
44.61
% Of Sales
-
0.28%
0.26%
0.28%
0.27%
0.32%
0.36%
0.36%
0.44%
0.62%
0.63%
Employee Cost
-
2,489.49
2,317.34
2,128.01
1,955.89
2,074.74
1,895.14
1,787.57
1,559.44
1,267.21
1,281.00
% Of Sales
-
12.28%
13.07%
13.85%
13.86%
16.00%
15.58%
17.19%
17.99%
17.23%
18.06%
Manufacturing Exp.
-
183.46
156.72
197.16
343.50
145.43
156.14
165.84
139.87
158.73
185.28
% Of Sales
-
0.91%
0.88%
1.28%
2.43%
1.12%
1.28%
1.59%
1.61%
2.16%
2.61%
General & Admin Exp.
-
272.39
220.24
155.09
117.04
196.51
218.50
183.97
169.48
149.69
143.03
% Of Sales
-
1.34%
1.24%
1.01%
0.83%
1.52%
1.80%
1.77%
1.96%
2.04%
2.02%
Selling & Distn. Exp.
-
58.28
48.98
47.00
34.93
61.31
60.00
58.22
35.18
37.85
24.91
% Of Sales
-
0.29%
0.28%
0.31%
0.25%
0.47%
0.49%
0.56%
0.41%
0.51%
0.35%
Miscellaneous Exp.
-
1,760.25
1,119.94
609.11
647.44
851.30
1,115.92
902.90
620.75
551.87
24.91
% Of Sales
-
8.68%
6.32%
3.96%
4.59%
6.56%
9.17%
8.68%
7.16%
7.50%
4.80%
EBITDA
5,707.88
4,870.84
3,996.85
3,322.11
3,185.09
2,527.24
2,767.63
1,782.89
1,713.33
1,332.95
1,175.19
EBITDA Margin
26.46%
24.03%
22.54%
21.62%
22.58%
19.49%
22.75%
17.14%
19.77%
18.13%
16.57%
Other Income
754.19
850.63
373.71
253.81
153.62
330.68
214.77
452.22
498.74
599.57
511.67
Interest
7.06
12.06
18.83
8.55
9.61
7.66
15.93
6.36
17.87
9.74
7.44
Depreciation
444.87
443.20
428.82
401.13
387.32
371.86
338.13
271.72
211.63
191.96
166.15
PBT
6,010.14
5,266.21
3,922.91
3,166.24
2,941.78
2,478.40
2,628.34
1,957.03
1,982.57
1,730.82
1,513.27
Tax
1,511.49
1,323.10
982.56
811.78
872.44
685.77
780.31
549.78
485.54
427.22
316.22
Tax Rate
25.15%
25.12%
25.05%
25.64%
29.66%
27.67%
29.69%
28.09%
24.49%
24.68%
20.90%
PAT
4,498.65
3,942.39
2,938.53
2,353.11
2,068.52
1,791.76
1,847.76
1,407.94
1,497.24
1,304.24
1,197.21
PAT before Minority Interest
4,497.80
3,943.11
2,940.35
2,354.46
2,069.34
1,792.63
1,848.03
1,407.25
1,497.03
1,303.60
1,197.05
Minority Interest
-0.85
-0.72
-1.82
-1.35
-0.82
-0.87
-0.27
0.69
0.21
0.64
0.16
PAT Margin
20.85%
19.45%
16.57%
15.31%
14.66%
13.82%
15.19%
13.54%
17.27%
17.74%
16.88%
PAT Growth
37.21%
34.16%
24.88%
13.76%
15.45%
-3.03%
31.24%
-5.96%
14.80%
8.94%
 
EPS
6.15
5.39
4.02
3.22
2.83
2.45
2.53
1.93
2.05
1.78
1.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
16,326.47
13,861.63
12,285.93
11,059.58
10,071.53
9,211.50
8,015.68
7,735.77
9,246.16
8,317.71
Share Capital
730.98
730.98
243.66
243.66
243.66
243.66
243.66
223.36
240.00
80.00
Total Reserves
15,595.49
13,130.65
12,042.27
10,815.92
9,827.87
8,967.84
7,772.02
7,512.41
9,006.16
8,237.71
Non-Current Liabilities
580.88
542.29
1,406.33
1,122.09
898.19
675.02
605.56
567.01
443.74
1,027.63
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
33.33
16.67
0.00
0.35
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
967.28
844.65
1,805.32
1,412.03
1,164.27
923.64
818.60
891.50
700.19
1,364.62
Current Liabilities
22,026.73
20,565.78
19,581.04
16,829.55
12,865.72
10,448.75
9,896.18
8,750.83
8,451.04
7,896.66
Trade Payables
3,706.31
3,330.38
3,369.30
3,298.90
2,450.13
1,434.05
1,368.99
1,297.37
1,162.26
1,184.33
Other Current Liabilities
17,625.61
16,607.86
15,787.23
13,180.37
10,081.08
8,533.88
8,059.45
7,022.81
6,967.99
5,405.62
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
13.70
13.58
28.39
24.73
Short Term Provisions
694.81
627.54
424.51
350.28
334.51
480.82
454.04
417.07
292.40
1,281.98
Total Liabilities
38,952.00
34,987.45
33,289.64
29,026.21
23,849.61
20,348.57
18,530.45
17,067.33
18,145.71
17,248.11
Net Block
3,035.17
2,962.80
2,675.19
2,652.06
2,712.50
2,297.50
1,838.94
1,500.98
1,231.84
1,073.01
Gross Block
6,037.75
5,541.08
4,832.18
4,415.33
4,092.34
3,308.76
2,512.18
1,902.36
1,421.87
2,894.40
Accumulated Depreciation
3,002.58
2,578.28
2,156.99
1,763.27
1,379.84
1,011.26
673.24
401.38
190.03
1,821.39
Non Current Assets
4,889.02
4,939.71
5,995.93
5,312.90
5,111.52
4,474.13
4,225.93
3,000.83
2,313.05
2,311.75
Capital Work in Progress
893.72
854.94
1,006.04
882.68
827.98
849.03
940.05
742.81
429.79
140.33
Non Current Investment
682.23
649.99
1,572.02
1,306.02
1,110.41
964.52
937.45
491.08
462.46
0.05
Long Term Loans & Adv.
51.22
48.49
706.26
428.73
377.26
270.62
280.29
183.60
140.05
1,008.72
Other Non Current Assets
226.64
423.43
36.35
43.41
83.37
92.46
229.20
82.36
48.91
89.64
Current Assets
34,062.98
30,047.74
27,293.71
23,713.31
18,738.09
15,874.44
14,304.52
14,066.50
15,832.66
14,936.36
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
7,446.89
6,448.04
5,591.90
4,967.98
3,958.30
4,443.35
4,579.36
4,881.67
4,157.01
3,424.21
Sundry Debtors
7,392.38
7,033.48
6,108.09
6,561.99
6,724.02
5,373.67
5,014.30
4,368.26
3,721.91
3,805.32
Cash & Bank
11,056.59
8,111.58
7,563.74
5,073.76
1,660.50
971.87
841.07
3,827.19
7,216.11
6,037.92
Other Current Assets
8,167.12
254.86
171.64
126.14
6,395.27
5,085.55
3,869.79
989.38
737.63
1,668.90
Short Term Loans & Adv.
7,842.62
8,199.78
7,858.34
6,983.44
6,293.40
2,066.63
1,714.36
791.34
453.67
1,596.35
Net Current Assets
12,036.25
9,481.96
7,712.67
6,883.76
5,872.37
5,425.69
4,408.34
5,315.67
7,381.62
7,039.70
Total Assets
38,952.00
34,987.45
33,289.64
29,026.21
23,849.61
20,348.57
18,530.45
17,067.33
18,145.71
17,248.11

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
4,659.49
1,199.26
4,207.22
5,093.22
2,570.41
1,513.88
-686.59
-60.94
2,260.06
1,433.74
PBT
5,308.34
3,968.80
3,212.00
2,972.20
2,510.49
2,666.98
1,980.81
2,008.91
1,763.97
1,513.27
Adjustment
1,073.98
832.02
265.63
449.29
328.33
412.12
114.73
-277.85
-275.93
-170.25
Changes in Working Capital
-304.46
-2,534.23
1,533.88
2,204.80
305.83
-793.43
-2,130.18
-1,161.21
1,202.31
436.19
Cash after chg. in Working capital
6,077.86
2,266.59
5,011.51
5,626.29
3,144.65
2,285.67
-34.64
569.85
2,690.35
1,779.20
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,418.37
-1,067.33
-804.29
-533.07
-574.24
-771.79
-681.42
-649.82
-430.29
-355.55
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
29.47
19.03
0.00
10.08
Cash From Investing Activity
-5,923.85
2,707.65
-4,871.66
-2,595.22
-648.96
-895.94
-6.41
3,114.65
-1,470.34
-839.15
Net Fixed Assets
-534.36
-531.17
-539.13
-376.14
-743.14
-681.99
-779.27
-696.70
1,048.47
-201.40
Net Investments
-103.39
889.84
-222.97
-169.51
-142.39
-116.11
-443.44
-140.58
-300.12
-7.14
Others
-5,286.10
2,348.98
-4,109.56
-2,049.57
236.57
-97.84
1,216.30
3,951.93
-2,218.69
-630.61
Cash from Financing Activity
-1,475.01
-1,262.08
-1,077.60
-1,075.73
-1,060.52
-662.67
-1,202.38
-2,856.80
-317.70
-209.02
Net Cash Inflow / Outflow
-2,739.37
2,644.83
-1,742.04
1,422.27
860.93
-44.73
-1,895.38
196.91
472.02
385.56
Opening Cash & Equivalents
3,945.69
1,300.86
3,042.90
1,620.63
759.70
804.43
2,699.81
2,502.90
2,030.88
1,785.57
Closing Cash & Equivalent
1,206.32
3,945.69
1,300.86
3,042.90
1,620.63
759.70
804.43
2,699.81
2,502.90
2,171.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
22.34
18.96
16.81
15.13
41.33
37.80
32.90
31.49
35.02
31.50
ROA
10.67%
8.61%
7.56%
7.83%
8.11%
9.51%
7.91%
8.50%
7.57%
7.09%
ROE
26.12%
22.49%
20.17%
19.59%
18.59%
21.45%
17.87%
17.63%
14.84%
15.20%
ROCE
34.97%
30.15%
27.20%
27.92%
25.73%
30.50%
24.70%
23.43%
19.76%
19.27%
Fixed Asset Turnover
3.50
3.42
3.33
3.32
3.50
4.18
4.75
5.55
3.58
2.70
Receivable days
129.89
135.23
150.36
171.81
170.26
155.85
163.31
160.12
177.73
204.28
Inventory Days
125.11
123.90
125.32
115.43
118.24
135.37
164.67
178.90
179.01
173.56
Payable days
121.42
124.41
137.25
134.74
72.42
60.79
63.45
67.95
78.35
78.60
Cash Conversion Cycle
133.58
134.72
138.42
152.51
216.07
230.43
264.53
271.07
278.38
299.25
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
Interest Cover
437.67
209.33
371.32
307.12
324.55
165.99
308.71
111.94
178.70
204.26

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Bharat Electronics secures additional orders worth Rs 973 crore
    23rd Dec 2024, 15:27 PM

    BEL has now accumulated orders totaling Rs 9801 crore in the current financial year

    Read More
  • Bharat Electronics secures additional orders worth Rs 634 crore
    9th Dec 2024, 17:27 PM

    With these orders, BEL has now accumulated orders totaling Rs 8,828 crore in the current financial year

    Read More
  • Bharat Electronics reports 38% rise in Q2 consolidated net profit
    28th Oct 2024, 11:18 AM

    Consolidated total income of the company increased by 14.87% at Rs 4,762.66 crore for Q2FY25

    Read More
  • Bharat Electronics - Quarterly Results
    25th Oct 2024, 13:35 PM

    Read More
  • Bharat Electronics secures additional orders of more than Rs 500 crore
    8th Oct 2024, 10:10 AM

    With these orders, BEL has now accumulated orders totaling Rs 7,689 crore in the current financial year

    Read More
  • BEL secures MCA’s approval for joint venture with Israel Aerospace Industries
    30th Sep 2024, 10:15 AM

    The joint venture aims to provide product support including repair and maintenance and related activities

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.