Nifty
:
14504.80
Sensex
:
48544.06
194.00 (1.36%)
660.68 (1.38%)
Nifty
Sensex
:
:
14504.80
48544.06
194.00 (1.36%)
660.68 (1.38%)

Bharat Electronics Ltd.

Engineering - Industrial Equipments

Rating :
62/99

BSE: 500049 | NSE: BEL

NSE BSE
121.90
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  127.90
  •  128.50
  •  120.50
  •  129.90
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  11833034
  •  14659.01
  •  154.95
  •  57.75

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 29,702.07
  • 16.71
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 28,049.90
  • 2.30%
  • 2.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.14%
  • 0.74%
  • 6.02%
  • FII
  • DII
  • Others
  • 11.58%
  • 29.40%
  • 1.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.49
  • 12.01
  • 7.63

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.62
  • 13.65
  • 7.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.40
  • 6.56
  • 8.37

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.92
  • 18.24
  • 14.68

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.97
  • 3.33
  • 2.73

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.18
  • 11.08
  • 9.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
2,320.39
2,278.08
1.86%
3,195.24
2,748.32
16.26%
1,675.59
2,124.50
-21.13%
5,816.77
3,899.24
49.18%
Expenses
1,864.17
1,921.38
-2.98%
2,567.93
2,199.60
16.75%
1,529.51
1,769.42
-13.56%
4,322.81
2,941.59
46.95%
EBITDA
456.22
356.70
27.90%
627.31
548.72
14.32%
146.08
355.08
-58.86%
1,493.96
957.65
56.00%
EBIDTM
19.66%
15.66%
19.63%
19.97%
8.72%
16.71%
25.68%
24.56%
Other Income
23.51
33.39
-29.59%
27.46
11.53
138.16%
16.48
25.84
-36.22%
28.64
35.81
-20.02%
Interest
0.40
0.12
233.33%
0.30
1.23
-75.61%
0.07
0.32
-78.12%
1.93
11.41
-83.09%
Depreciation
99.78
91.70
8.81%
96.68
91.22
5.99%
94.02
88.36
6.41%
100.58
99.39
1.20%
PBT
379.55
298.27
27.25%
557.79
467.80
19.24%
68.47
292.24
-76.57%
1,420.09
882.66
60.89%
Tax
109.43
85.74
27.63%
161.83
132.61
22.03%
20.94
86.25
-75.72%
381.17
288.08
32.31%
PAT
270.12
212.53
27.10%
395.96
335.19
18.13%
47.53
205.99
-76.93%
1,038.92
594.58
74.73%
PATM
11.64%
9.33%
12.39%
12.20%
2.84%
9.70%
17.86%
15.25%
EPS
1.14
0.91
25.27%
1.64
1.41
16.31%
0.22
0.86
-74.42%
4.30
2.46
74.80%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
13,007.99
12,967.67
12,164.17
10,400.80
8,668.34
7,353.77
7,092.63
6,517.86
6,272.73
5,914.19
5,740.36
Net Sales Growth
17.72%
6.61%
16.95%
19.99%
17.88%
3.68%
8.82%
3.91%
6.06%
3.03%
 
Cost Of Goods Sold
7,059.60
7,069.54
5,906.96
5,481.63
4,392.30
3,809.62
3,897.96
3,757.12
3,892.91
3,643.51
3,224.71
Gross Profit
5,948.39
5,898.13
6,257.21
4,919.17
4,276.04
3,544.15
3,194.67
2,760.74
2,379.82
2,270.68
2,515.65
GP Margin
45.73%
45.48%
51.44%
47.30%
49.33%
48.20%
45.04%
42.36%
37.94%
38.39%
43.82%
Total Expenditure
10,284.42
10,440.43
9,396.54
8,617.91
6,955.01
6,020.82
5,917.44
5,628.64
5,639.32
5,299.38
4,731.69
Power & Fuel Cost
-
41.60
43.88
37.78
37.99
45.85
44.61
42.02
36.97
38.43
33.40
% Of Sales
-
0.32%
0.36%
0.36%
0.44%
0.62%
0.63%
0.64%
0.59%
0.65%
0.58%
Employee Cost
-
2,074.74
1,895.14
1,787.57
1,559.44
1,267.21
1,281.00
1,062.63
1,124.70
1,093.11
1,052.09
% Of Sales
-
16.00%
15.58%
17.19%
17.99%
17.23%
18.06%
16.30%
17.93%
18.48%
18.33%
Manufacturing Exp.
-
145.43
156.14
165.84
139.87
158.73
185.28
171.33
138.71
154.13
114.75
% Of Sales
-
1.12%
1.28%
1.59%
1.61%
2.16%
2.61%
2.63%
2.21%
2.61%
2.00%
General & Admin Exp.
-
196.51
218.50
183.97
169.48
149.69
143.03
131.71
128.47
108.35
95.33
% Of Sales
-
1.52%
1.80%
1.77%
1.96%
2.04%
2.02%
2.02%
2.05%
1.83%
1.66%
Selling & Distn. Exp.
-
61.31
60.00
58.22
35.18
37.85
24.91
25.12
30.77
21.99
25.69
% Of Sales
-
0.47%
0.49%
0.56%
0.41%
0.51%
0.35%
0.39%
0.49%
0.37%
0.45%
Miscellaneous Exp.
-
851.30
1,115.92
902.90
620.75
551.87
340.66
438.71
286.78
239.85
25.69
% Of Sales
-
6.56%
9.17%
8.68%
7.16%
7.50%
4.80%
6.73%
4.57%
4.06%
3.24%
EBITDA
2,723.57
2,527.24
2,767.63
1,782.89
1,713.33
1,332.95
1,175.19
889.22
633.41
614.81
1,008.67
EBITDA Margin
20.94%
19.49%
22.75%
17.14%
19.77%
18.13%
16.57%
13.64%
10.10%
10.40%
17.57%
Other Income
96.09
330.68
214.77
452.22
498.74
599.57
511.67
473.38
654.63
618.19
310.46
Interest
2.70
7.66
15.93
6.36
17.87
9.74
7.44
6.81
6.66
4.58
4.72
Depreciation
391.06
371.86
338.13
271.72
211.63
191.96
166.15
149.87
136.49
125.57
126.91
PBT
2,425.90
2,478.40
2,628.34
1,957.03
1,982.57
1,730.82
1,513.27
1,205.91
1,144.89
1,102.85
1,187.51
Tax
673.37
685.77
780.31
549.78
485.54
427.22
316.22
254.24
236.26
255.52
309.35
Tax Rate
27.76%
27.67%
29.69%
28.09%
24.49%
24.68%
20.90%
21.08%
20.59%
23.17%
26.05%
PAT
1,752.53
1,791.76
1,847.76
1,407.94
1,497.24
1,304.24
1,197.21
951.31
910.77
846.74
877.84
PAT before Minority Interest
1,751.53
1,792.63
1,848.03
1,407.25
1,497.03
1,303.60
1,197.05
951.67
911.19
847.33
878.16
Minority Interest
-1.00
-0.87
-0.27
0.69
0.21
0.64
0.16
-0.36
-0.42
-0.59
-0.32
PAT Margin
13.47%
13.82%
15.19%
13.54%
17.27%
17.74%
16.88%
14.60%
14.52%
14.32%
15.29%
PAT Growth
29.98%
-3.03%
31.24%
-5.96%
14.80%
8.94%
25.85%
4.45%
7.56%
-3.54%
 
EPS
7.19
7.35
7.58
5.78
6.14
5.35
4.91
3.90
3.74
3.48
3.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
10,071.53
9,211.50
8,015.68
7,735.77
9,246.16
8,317.71
7,440.84
6,647.14
5,901.95
5,149.85
Share Capital
243.66
243.66
243.66
223.36
240.00
80.00
80.00
80.00
80.00
80.00
Total Reserves
9,827.87
8,967.84
7,772.02
7,512.41
9,006.16
8,237.71
7,360.84
6,567.14
5,821.93
5,069.83
Non-Current Liabilities
898.19
675.02
605.56
567.01
443.74
97.16
984.09
1,043.25
1,075.02
1,120.34
Secured Loans
0.00
0.00
33.33
16.67
0.00
0.35
0.27
0.22
0.13
0.25
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.22
0.22
Long Term Provisions
1,164.27
923.64
818.60
891.50
700.19
434.15
1,277.75
1,280.23
1,300.47
1,300.18
Current Liabilities
12,865.72
10,448.75
9,896.18
8,750.83
8,451.04
7,896.66
8,087.32
8,745.47
9,823.75
8,954.75
Trade Payables
2,450.13
1,434.05
1,368.99
1,297.37
1,162.26
1,184.33
1,233.98
1,174.32
1,103.47
852.33
Other Current Liabilities
10,081.08
8,533.88
8,059.45
7,022.81
6,967.99
5,405.62
5,684.23
6,269.14
7,436.35
6,745.90
Short Term Borrowings
0.00
0.00
13.70
13.58
28.39
24.73
0.00
0.00
0.00
0.00
Short Term Provisions
334.51
480.82
454.04
417.07
292.40
1,281.98
1,169.11
1,302.01
1,283.93
1,356.52
Total Liabilities
23,849.61
20,348.57
18,530.45
17,067.33
18,145.71
16,317.64
16,516.02
16,439.27
16,803.73
15,227.46
Net Block
2,712.50
2,297.50
1,838.94
1,500.98
1,231.84
1,073.01
694.73
600.19
529.93
503.01
Gross Block
4,092.34
3,308.76
2,512.18
1,902.36
1,421.87
2,894.40
2,365.99
2,185.90
2,004.22
1,887.33
Accumulated Depreciation
1,379.84
1,011.26
673.24
401.38
190.03
1,821.39
1,671.26
1,585.71
1,474.28
1,384.32
Non Current Assets
5,111.52
4,474.13
4,225.93
3,000.83
2,313.05
1,381.28
2,236.33
2,099.96
1,992.25
1,827.45
Capital Work in Progress
827.98
849.03
940.05
742.81
429.79
140.33
458.23
328.00
146.99
58.36
Non Current Investment
1,110.41
964.52
937.45
491.08
462.46
0.05
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
44.22
270.62
280.29
183.60
140.05
78.26
989.59
1,091.83
1,197.98
1,155.42
Other Non Current Assets
416.41
92.46
229.20
82.36
48.91
89.64
93.78
79.95
117.35
110.66
Current Assets
18,738.09
15,874.44
14,304.52
14,066.50
15,832.66
14,936.36
14,279.68
14,339.31
14,811.48
13,400.01
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
3,958.30
4,443.35
4,579.36
4,881.67
4,157.01
3,424.21
3,339.74
3,255.28
2,733.69
2,364.91
Sundry Debtors
6,724.02
5,373.67
5,014.30
4,368.26
3,721.91
3,805.32
4,155.88
3,363.56
2,716.74
2,915.05
Cash & Bank
1,660.50
971.87
841.07
3,827.19
7,216.11
6,037.92
4,604.53
5,330.51
6,820.36
6,536.92
Other Current Assets
6,395.27
3,018.92
2,155.43
198.04
737.63
1,668.90
2,179.54
2,389.95
2,540.69
1,583.13
Short Term Loans & Adv.
2,021.72
2,066.63
1,714.36
791.34
453.67
1,596.35
2,095.75
2,292.89
2,460.32
1,549.26
Net Current Assets
5,872.37
5,425.69
4,408.34
5,315.67
7,381.62
7,039.70
6,192.36
5,593.84
4,987.73
4,445.26
Total Assets
23,849.61
20,348.57
18,530.45
17,067.33
18,145.71
16,317.64
16,516.01
16,439.27
16,803.73
15,227.46

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
2,570.41
1,513.88
-686.59
-60.94
2,260.06
1,433.74
-569.02
-1,539.56
178.90
3,026.77
PBT
2,510.49
2,666.98
1,980.81
2,008.91
1,763.97
1,513.27
1,205.91
1,147.45
1,102.85
1,187.51
Adjustment
328.33
412.12
114.73
-277.85
-275.93
-170.25
-418.21
-394.28
-405.33
-114.49
Changes in Working Capital
305.83
-793.43
-2,130.18
-1,161.21
1,202.31
436.19
-1,237.06
-2,104.48
-281.13
2,302.32
Cash after chg. in Working capital
3,144.65
2,285.67
-34.64
569.85
2,690.35
1,779.20
-449.36
-1,351.31
416.39
3,375.33
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-574.24
-771.79
-681.42
-649.82
-430.29
-355.55
-205.51
-244.89
-343.43
-348.90
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
29.47
19.03
0.00
10.08
0.00
0.00
0.00
0.00
Cash From Investing Activity
-648.96
-895.94
-6.41
3,114.65
-1,470.34
-839.15
759.36
1,753.14
-953.46
-1,003.57
Net Fixed Assets
-743.14
-681.99
-779.27
-696.70
1,048.47
-201.40
-188.88
-219.51
-168.46
-113.08
Net Investments
-142.39
-116.11
-443.44
-140.58
-300.12
-7.14
0.00
0.00
0.00
0.00
Others
236.57
-97.84
1,216.30
3,951.93
-2,218.69
-630.61
948.24
1,972.65
-785.00
-890.49
Cash from Financing Activity
-1,060.52
-662.67
-1,202.38
-2,856.80
-317.70
-209.02
-213.34
-157.44
-239.48
-180.69
Net Cash Inflow / Outflow
860.93
-44.73
-1,895.38
196.91
472.02
385.56
-23.01
56.14
-1,014.05
1,842.52
Opening Cash & Equivalents
759.70
804.43
2,699.81
2,502.90
2,030.88
1,785.57
1,808.58
1,752.44
2,766.49
923.98
Closing Cash & Equivalent
1,620.63
759.70
804.43
2,699.81
2,502.90
2,171.13
1,785.57
1,808.58
1,752.44
2,766.49

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
41.33
37.80
32.90
31.49
35.02
31.51
28.19
25.18
22.36
19.51
ROA
8.11%
9.51%
7.91%
8.50%
7.57%
7.29%
5.78%
5.48%
5.29%
6.59%
ROE
18.59%
21.45%
17.87%
17.63%
14.84%
15.19%
13.51%
14.52%
15.33%
18.24%
ROCE
25.73%
30.50%
24.70%
23.43%
19.76%
19.27%
17.22%
18.39%
20.04%
24.76%
Fixed Asset Turnover
3.50
4.18
4.75
5.55
3.58
2.70
2.89
3.00
3.07
3.15
Receivable days
170.26
155.85
163.31
160.12
177.73
204.28
208.87
176.28
172.20
160.79
Inventory Days
118.24
135.37
164.67
178.90
179.01
173.56
183.20
173.63
155.90
152.10
Payable days
72.42
60.79
63.45
67.95
78.35
78.60
84.21
76.68
71.72
58.20
Cash Conversion Cycle
216.07
230.43
264.53
271.07
278.38
299.25
307.86
273.22
256.38
254.69
Total Debt/Equity
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
324.55
165.99
308.71
111.94
178.70
204.26
178.15
173.35
241.91
252.65

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Bharat Electronics achieves record turnover of Rs 13500 crore in FY21
    1st Apr 2021, 12:55 PM

    Some of the flagship projects executed during FY 2020-21 are ICU Ventilators, Missile Systems (Akash & LRSAM), Gun Upgrades

    Read More
  • Bharat Electronics, MoD sign contract for procurement of SDR-Tac
    10th Feb 2021, 10:55 AM

    The company and Ministry of Defence signed contract worth over Rs 1,000 crore in New Delhi

    Read More
  • Bharat Electronics enters into MoU with BPL Medical Technologies
    5th Feb 2021, 09:30 AM

    MoU is for co-operation in the field of medical products and solutions to provide affordable health care for the country

    Read More
  • Bharat Electronics delivers modules to Thales for RBE2 radar
    4th Feb 2021, 09:45 AM

    The first batch of five Rafale jets arrived in India from France on July 29, 2020

    Read More
  • BEL to showcase products developed as part of ‘Aatmanirbhar Bharat’ during Aero India 2021
    2nd Feb 2021, 14:23 PM

    Aero India 2021 to be held from February 3-5, 2021 at Air Force Station, Yelahanka in Bengaluru

    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.