Nifty
:
22795.90
Sensex
:
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)
Nifty
Sensex
:
:
22795.90
75311.06
-117.25 (-0.51%)
-424.90 (-0.56%)

Bharat Electronics Ltd.

Engineering - Industrial Equipments

Rating :
N/A

BSE: 500049 | NSE: BEL

NSE BSE
279.75
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  288.95
  •  289.95
  •  279.00
  •  288.95
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  16834939
  •  47750.79
  •  340.50
  •  179.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,87,166.89
  • 37.50
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,78,850.70
  • 0.86%
  • 9.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.14%
  • 0.61%
  • 9.50%
  • FII
  • DII
  • Others
  • 17.34%
  • 19.36%
  • 2.05%

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
  • 23.16
  • 24.96
  • 30.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.19
  • 6.07
  • 8.02

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 15.56
  • 17.65
  • 22.47

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
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
5,770.69
4,162.16
38.65%
4,604.90
4,009.06
14.86%
4,243.57
3,532.94
20.11%
8,564.08
6,479.12
32.18%
Expenses
4,101.20
3,089.66
32.74%
3,204.95
2,994.89
7.01%
3,295.37
2,860.43
15.21%
6,276.85
4,647.28
35.07%
EBITDA
1,669.49
1,072.50
55.66%
1,399.95
1,014.17
38.04%
948.20
672.51
40.99%
2,287.23
1,831.84
24.86%
EBIDTM
28.93%
25.77%
30.40%
25.30%
22.34%
19.04%
26.71%
28.27%
Other Income
186.38
167.42
11.32%
157.76
137.06
15.10%
203.58
140.23
45.18%
225.43
66.16
240.73%
Interest
1.32
0.51
158.82%
1.32
1.51
-12.58%
1.18
1.07
10.28%
4.05
2.46
64.63%
Depreciation
110.93
107.46
3.23%
111.19
108.26
2.71%
107.68
108.94
-1.16%
118.54
113.98
4.00%
PBT
1,743.62
1,131.95
54.04%
1,445.20
1,041.46
38.77%
1,042.92
702.73
48.41%
2,390.07
1,781.56
34.16%
Tax
442.35
283.83
55.85%
361.32
260.73
38.58%
261.93
174.13
50.42%
604.41
415.18
45.58%
PAT
1,301.27
848.12
53.43%
1,083.88
780.73
38.83%
780.99
528.60
47.75%
1,785.66
1,366.38
30.69%
PATM
22.55%
20.38%
23.54%
19.47%
18.40%
14.96%
20.85%
21.09%
EPS
1.79
1.18
51.69%
1.49
1.08
37.96%
1.08
0.74
45.95%
2.46
1.89
30.16%

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
23,183.24
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
27.50%
14.29%
15.40%
8.93%
8.80%
6.61%
16.95%
19.99%
17.88%
3.68%
 
Cost Of Goods Sold
11,849.17
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
11,334.07
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
48.89%
47.82%
44.58%
42.31%
44.81%
45.48%
51.44%
47.30%
49.33%
48.20%
45.04%
Total Expenditure
16,878.37
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
6,304.87
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
27.20%
24.03%
22.54%
21.62%
22.58%
19.49%
22.75%
17.14%
19.77%
18.13%
16.57%
Other Income
773.15
850.63
373.71
253.81
153.62
330.68
214.77
452.22
498.74
599.57
511.67
Interest
7.87
12.06
18.83
8.55
9.61
7.66
15.93
6.36
17.87
9.74
7.44
Depreciation
448.34
443.20
428.82
401.13
387.32
371.86
338.13
271.72
211.63
191.96
166.15
PBT
6,621.81
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
1,670.01
1,323.10
982.56
811.78
872.44
685.77
780.31
549.78
485.54
427.22
316.22
Tax Rate
25.22%
25.12%
25.05%
25.64%
29.66%
27.67%
29.69%
28.09%
24.49%
24.68%
20.90%
PAT
4,951.80
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
4,950.98
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
-0.82
-0.72
-1.82
-1.35
-0.82
-0.87
-0.27
0.69
0.21
0.64
0.16
PAT Margin
21.36%
19.45%
16.57%
15.31%
14.66%
13.82%
15.19%
13.54%
17.27%
17.74%
16.88%
PAT Growth
40.52%
34.16%
24.88%
13.76%
15.45%
-3.03%
31.24%
-5.96%
14.80%
8.94%
 
EPS
6.77
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 signs contract with Ministry of Defence
    20th Feb 2025, 15:06 PM

    The company has signed contract to supply 149 Software Defined Radios for Indian Coast Guard

    Read More
  • Bharat Electronics inaugurates second assembly line for electronic fuzes in Pune
    18th Feb 2025, 14:44 PM

    This expansion is a testament to BEL's commitment to self-reliance and its ability to deliver cutting-edge technology and high-quality products to the Indian Armed Forces

    Read More
  • Bharat Electronics bags orders worth Rs 962 crore
    10th Feb 2025, 09:10 AM

    With these, BEL has now accumulated orders totalling Rs 11,855 crore in the current financial year

    Read More
  • Bharat Electronics reports 52% jump in Q3 consolidated net profit
    31st Jan 2025, 12:41 PM

    Total consolidated income of the company increased by 37.6% at Rs 5957.07 crore for Q3FY25

    Read More
  • Bharat Electronics - Quarterly Results
    30th Jan 2025, 13:57 PM

    Read More
  • Bharat Electronics secures additional orders worth Rs 531 crore
    28th Jan 2025, 15:53 PM

    With these orders, BEL has now accumulated orders totalling Rs 10893 crore in FY25

    Read More
  • Bharat Electronics secures additional orders worth Rs 561 crore
    13th Jan 2025, 16:11 PM

    BEL has now accumulated orders totaling Rs 10,362 crore in the current financial year

    Read More
  • 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

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.