Nifty
Sensex
:
:
18308.10
61308.91
52.35 (0.29%)
85.88 (0.14%)

Engineering - Industrial Equipments

Rating :
61/99

BSE: 500049 | NSE: BEL

216.50
17-Jan-2022
  • Open
  • High
  • Low
  • Previous Close
  •  222.00
  •  222.80
  •  215.80
  •  220.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  9614296
  •  21031.08
  •  228.00
  •  115.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 52,776.60
  • 23.00
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 47,702.84
  • 1.85%
  • 4.60

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.14%
  • 0.20%
  • 4.52%
  • FII
  • DII
  • Others
  • 17.21%
  • 26.46%
  • 0.47%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.08
  • 10.23
  • 5.07

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.88
  • 13.20
  • 2.85

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.34
  • 6.68
  • 3.83

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.22
  • 17.88
  • 15.12

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.24
  • 3.45
  • 2.96

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.14
  • 11.34
  • 9.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
3,678.05
3,195.24
15.11%
1,648.67
1,675.59
-1.61%
6,917.47
5,816.77
18.92%
2,320.39
2,278.08
1.86%
Expenses
2,814.04
2,567.93
9.58%
1,578.64
1,529.51
3.21%
4,936.57
4,322.81
14.20%
1,864.17
1,921.38
-2.98%
EBITDA
864.01
627.31
37.73%
70.03
146.08
-52.06%
1,980.90
1,493.96
32.59%
456.22
356.70
27.90%
EBIDTM
23.49%
19.63%
4.25%
8.72%
28.64%
25.68%
19.66%
15.66%
Other Income
62.38
27.46
127.17%
45.31
16.48
174.94%
57.51
28.64
100.80%
23.51
33.39
-29.59%
Interest
0.49
0.30
63.33%
0.13
0.07
85.71%
5.60
1.93
190.16%
0.40
0.12
233.33%
Depreciation
99.40
96.68
2.81%
97.45
94.02
3.65%
96.84
100.58
-3.72%
99.78
91.70
8.81%
PBT
826.50
557.79
48.17%
17.76
68.47
-74.06%
1,935.97
1,420.09
36.33%
379.55
298.27
27.25%
Tax
216.46
161.83
33.76%
4.71
20.94
-77.51%
580.24
381.17
52.23%
109.43
85.74
27.63%
PAT
610.04
395.96
54.07%
13.05
47.53
-72.54%
1,355.73
1,038.92
30.49%
270.12
212.53
27.10%
PATM
16.59%
12.39%
0.79%
2.84%
19.60%
17.86%
11.64%
9.33%
EPS
2.56
1.64
56.10%
0.10
0.22
-54.55%
5.61
4.30
30.47%
1.14
0.91
25.27%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
14,564.58
14,108.69
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
Net Sales Growth
12.33%
8.80%
6.61%
16.95%
19.99%
17.88%
3.68%
8.82%
3.91%
6.06%
 
Cost Of Goods Sold
8,277.29
7,786.68
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
Gross Profit
6,287.29
6,322.01
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
GP Margin
43.17%
44.81%
45.48%
51.44%
47.30%
49.33%
48.20%
45.04%
42.36%
37.94%
38.39%
Total Expenditure
11,193.42
10,923.60
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
Power & Fuel Cost
-
38.12
41.60
43.88
37.78
37.99
45.85
44.61
42.02
36.97
38.43
% Of Sales
-
0.27%
0.32%
0.36%
0.36%
0.44%
0.62%
0.63%
0.64%
0.59%
0.65%
Employee Cost
-
1,955.89
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
% Of Sales
-
13.86%
16.00%
15.58%
17.19%
17.99%
17.23%
18.06%
16.30%
17.93%
18.48%
Manufacturing Exp.
-
343.50
145.43
156.14
165.84
139.87
158.73
185.28
171.33
138.71
154.13
% Of Sales
-
2.43%
1.12%
1.28%
1.59%
1.61%
2.16%
2.61%
2.63%
2.21%
2.61%
General & Admin Exp.
-
117.04
196.51
218.50
183.97
169.48
149.69
143.03
131.71
128.47
108.35
% Of Sales
-
0.83%
1.52%
1.80%
1.77%
1.96%
2.04%
2.02%
2.02%
2.05%
1.83%
Selling & Distn. Exp.
-
34.93
61.31
60.00
58.22
35.18
37.85
24.91
25.12
30.77
21.99
% Of Sales
-
0.25%
0.47%
0.49%
0.56%
0.41%
0.51%
0.35%
0.39%
0.49%
0.37%
Miscellaneous Exp.
-
647.44
851.30
1,115.92
902.90
620.75
551.87
340.66
438.71
286.78
21.99
% Of Sales
-
4.59%
6.56%
9.17%
8.68%
7.16%
7.50%
4.80%
6.73%
4.57%
4.06%
EBITDA
3,371.16
3,185.09
2,527.24
2,767.63
1,782.89
1,713.33
1,332.95
1,175.19
889.22
633.41
614.81
EBITDA Margin
23.15%
22.58%
19.49%
22.75%
17.14%
19.77%
18.13%
16.57%
13.64%
10.10%
10.40%
Other Income
188.71
153.62
330.68
214.77
452.22
498.74
599.57
511.67
473.38
654.63
618.19
Interest
6.62
9.61
7.66
15.93
6.36
17.87
9.74
7.44
6.81
6.66
4.58
Depreciation
393.47
387.32
371.86
338.13
271.72
211.63
191.96
166.15
149.87
136.49
125.57
PBT
3,159.78
2,941.78
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
Tax
910.84
872.44
685.77
780.31
549.78
485.54
427.22
316.22
254.24
236.26
255.52
Tax Rate
28.83%
29.66%
27.67%
29.69%
28.09%
24.49%
24.68%
20.90%
21.08%
20.59%
23.17%
PAT
2,248.94
2,068.52
1,791.76
1,847.76
1,407.94
1,497.24
1,304.24
1,197.21
951.31
910.77
846.74
PAT before Minority Interest
2,248.22
2,069.34
1,792.63
1,848.03
1,407.25
1,497.03
1,303.60
1,197.05
951.67
911.19
847.33
Minority Interest
-0.72
-0.82
-0.87
-0.27
0.69
0.21
0.64
0.16
-0.36
-0.42
-0.59
PAT Margin
15.44%
14.66%
13.82%
15.19%
13.54%
17.27%
17.74%
16.88%
14.60%
14.52%
14.32%
PAT Growth
32.69%
15.45%
-3.03%
31.24%
-5.96%
14.80%
8.94%
25.85%
4.45%
7.56%
 
EPS
9.23
8.49
7.35
7.58
5.78
6.14
5.35
4.91
3.90
3.74
3.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
11,059.58
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
Share Capital
243.66
243.66
243.66
243.66
223.36
240.00
80.00
80.00
80.00
80.00
Total Reserves
10,815.92
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
Non-Current Liabilities
1,122.09
898.19
675.02
605.56
567.01
443.74
1,027.63
984.09
1,043.25
1,075.02
Secured Loans
0.00
0.00
0.00
33.33
16.67
0.00
0.35
0.27
0.22
0.13
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.22
Long Term Provisions
1,412.03
1,164.27
923.64
818.60
891.50
700.19
1,364.62
1,277.75
1,280.23
1,300.47
Current Liabilities
16,831.81
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
Trade Payables
3,298.22
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
Other Current Liabilities
13,183.31
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
Short Term Borrowings
0.00
0.00
0.00
13.70
13.58
28.39
24.73
0.00
0.00
0.00
Short Term Provisions
350.28
334.51
480.82
454.04
417.07
292.40
1,281.98
1,169.11
1,302.01
1,283.93
Total Liabilities
29,028.47
23,849.61
20,348.57
18,530.45
17,067.33
18,145.71
17,248.11
16,516.02
16,439.27
16,803.73
Net Block
2,652.06
2,712.50
2,297.50
1,838.94
1,500.98
1,231.84
1,073.01
694.73
600.19
529.93
Gross Block
4,415.33
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
Accumulated Depreciation
1,763.27
1,379.84
1,011.26
673.24
401.38
190.03
1,821.39
1,671.26
1,585.71
1,474.28
Non Current Assets
5,312.90
5,111.52
4,474.13
4,225.93
3,000.83
2,313.05
2,311.75
2,236.33
2,099.96
1,992.25
Capital Work in Progress
882.68
827.98
849.03
940.05
742.81
429.79
140.33
458.23
328.00
146.99
Non Current Investment
1,306.02
1,110.41
964.52
937.45
491.08
462.46
0.05
0.00
0.00
0.00
Long Term Loans & Adv.
428.73
377.26
270.62
280.29
183.60
140.05
1,008.72
989.59
1,091.83
1,197.98
Other Non Current Assets
43.41
83.37
92.46
229.20
82.36
48.91
89.64
93.78
79.95
117.35
Current Assets
23,715.57
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
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
4,967.98
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
Sundry Debtors
6,561.99
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
Cash & Bank
5,073.76
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
Other Current Assets
7,111.84
101.87
3,018.92
2,155.43
989.38
737.63
1,668.90
2,179.54
2,389.95
2,540.69
Short Term Loans & Adv.
6,985.70
6,293.40
2,066.63
1,714.36
791.34
453.67
1,596.35
2,095.75
2,292.89
2,460.32
Net Current Assets
6,883.76
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
Total Assets
29,028.47
23,849.61
20,348.57
18,530.45
17,067.33
18,145.71
17,248.11
16,516.01
16,439.27
16,803.73

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
5,093.22
2,570.41
1,513.88
-686.59
-60.94
2,260.06
1,433.74
-569.02
-1,539.56
178.90
PBT
2,972.20
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
Adjustment
449.29
328.33
412.12
114.73
-277.85
-275.93
-170.25
-418.21
-394.28
-405.33
Changes in Working Capital
2,204.80
305.83
-793.43
-2,130.18
-1,161.21
1,202.31
436.19
-1,237.06
-2,104.48
-281.13
Cash after chg. in Working capital
5,626.29
3,144.65
2,285.67
-34.64
569.85
2,690.35
1,779.20
-449.36
-1,351.31
416.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-533.07
-574.24
-771.79
-681.42
-649.82
-430.29
-355.55
-205.51
-244.89
-343.43
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
29.47
19.03
0.00
10.08
85.84
0.00
105.94
Cash From Investing Activity
-2,595.22
-648.96
-895.94
-6.41
3,114.65
-1,470.34
-839.15
759.36
1,753.14
-953.46
Net Fixed Assets
-376.14
-743.14
-681.99
-779.27
-696.70
1,048.47
-201.40
-188.88
-219.51
-168.46
Net Investments
-169.51
-142.39
-116.11
-443.44
-140.58
-300.12
-7.14
0.00
0.00
0.00
Others
-2,049.57
236.57
-97.84
1,216.30
3,951.93
-2,218.69
-630.61
948.24
1,972.65
-785.00
Cash from Financing Activity
-1,075.73
-1,060.52
-662.67
-1,202.38
-2,856.80
-317.70
-209.02
-213.34
-157.44
-239.48
Net Cash Inflow / Outflow
1,422.27
860.93
-44.73
-1,895.38
196.91
472.02
385.56
-23.01
56.14
-1,014.05
Opening Cash & Equivalents
1,620.63
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
Closing Cash & Equivalent
3,042.90
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

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
45.39
41.33
37.80
32.90
31.49
35.02
31.50
28.18
25.18
22.35
ROA
7.83%
8.11%
9.51%
7.91%
8.50%
7.57%
7.09%
5.78%
5.48%
5.29%
ROE
19.59%
18.59%
21.45%
17.87%
17.63%
14.84%
15.20%
13.51%
14.52%
15.34%
ROCE
27.92%
25.73%
30.50%
24.70%
23.43%
19.76%
19.27%
17.22%
18.39%
20.05%
Fixed Asset Turnover
3.32
3.50
4.18
4.75
5.55
3.58
2.70
2.89
3.00
3.07
Receivable days
171.86
170.26
155.85
163.31
160.12
177.73
204.28
208.87
176.28
172.20
Inventory Days
115.46
118.24
135.37
164.67
178.90
179.01
173.56
183.20
173.63
155.90
Payable days
98.90
72.42
60.79
63.45
67.95
78.35
78.60
84.21
76.68
71.72
Cash Conversion Cycle
188.42
216.07
230.43
264.53
271.07
278.38
299.25
307.86
273.22
256.38
Total Debt/Equity
0.00
0.00
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
Interest Cover
307.12
324.55
165.99
308.71
111.94
178.70
204.26
178.15
173.35
241.91

News Update:


  • Bharat Electronics gets order worth Rs 2,400 crore from Hindustan Aeronautics
    16th Dec 2021, 11:36 AM

    The order is for the manufacture and supply of 20 types of airborne electronic systems to be fitted on the fighter aircraft

    Read More
  • Bharat Electronics signs contract with Airbus for C295 aircraft programme
    22nd Nov 2021, 14:41 PM

    This is the biggest export order received till date by BEL

    Read More
  • Bharat Electronics - Quarterly Results
    29th Oct 2021, 13:09 PM

    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.