Nifty
:
11319.40
Sensex
:
38389.34
18.95 (0.17%)
78.85 (0.21%)
Nifty
Sensex
:
:
11319.40
38389.34
18.95 (0.17%)
78.85 (0.21%)

Bharat Electronics Ltd.

Engineering - Industrial Equipments

Rating :
66/99

BSE: 500049 | NSE: BEL

NSE BSE
114.45
13-Aug-2020
  • Open
  • High
  • Low
  • Previous Close
  •  111.00
  •  115.40
  •  109.65
  •  110.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  29955940
  •  33629.35
  •  122.10
  •  56.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 27,874.62
  • 16.72
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 26,936.09
  • 2.97%
  • 2.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.14%
  • 1.26%
  • 6.77%
  • FII
  • DII
  • Others
  • 7.86%
  • 31.85%
  • 1.12%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.53
  • 11.39
  • 11.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 12.57
  • 18.69
  • 10.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.62
  • 9.07
  • 7.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.96
  • 20.83
  • 15.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.88
  • 3.41
  • 3.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 9.56
  • 11.54
  • 10.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
1,675.59
2,124.50
-21.13%
5,816.77
3,899.28
49.18%
2,278.08
2,738.71
-16.82%
2,748.32
3,393.78
-19.02%
Expenses
1,529.51
1,769.42
-13.56%
4,322.81
2,946.07
46.73%
1,921.38
1,970.09
-2.47%
2,199.60
2,532.64
-13.15%
EBITDA
146.08
355.08
-58.86%
1,493.96
953.21
56.73%
356.70
768.62
-53.59%
548.72
861.14
-36.28%
EBIDTM
8.72%
16.71%
14.01%
24.45%
15.66%
28.07%
19.97%
25.37%
Other Income
16.48
25.84
-36.22%
28.64
36.20
-20.88%
33.39
19.19
74.00%
11.53
10.31
11.83%
Interest
0.07
0.32
-78.12%
1.93
11.94
-83.84%
0.12
0.37
-67.57%
1.23
0.13
846.15%
Depreciation
94.02
88.36
6.41%
100.58
98.79
1.81%
91.70
84.84
8.09%
91.22
79.68
14.48%
PBT
68.47
292.24
-76.57%
1,420.09
878.68
61.62%
298.27
702.60
-57.55%
467.80
791.64
-40.91%
Tax
20.94
86.25
-75.72%
381.17
288.10
32.30%
85.74
198.45
-56.80%
132.61
221.84
-40.22%
PAT
47.53
205.99
-76.93%
1,038.92
590.58
75.92%
212.53
504.15
-57.84%
335.19
569.80
-41.17%
PATM
2.84%
9.70%
7.11%
15.15%
9.33%
18.41%
12.20%
16.79%
EPS
0.20
0.85
-76.47%
4.26
2.42
76.03%
0.87
2.07
-57.97%
1.38
2.34
-41.03%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
12,518.76
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
5,364.53
Net Sales Growth
2.98%
16.95%
19.99%
17.88%
3.68%
8.82%
3.91%
6.06%
3.03%
7.01%
 
Cost Of Goods Sold
8,197.98
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
3,096.10
Gross Profit
4,320.78
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
2,268.43
GP Margin
34.51%
51.44%
47.30%
49.33%
48.20%
45.04%
42.36%
37.94%
38.39%
43.82%
42.29%
Total Expenditure
9,973.30
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
4,517.60
Power & Fuel Cost
-
43.88
37.78
37.99
45.85
44.61
42.02
36.97
38.43
33.40
29.76
% Of Sales
-
0.36%
0.36%
0.44%
0.62%
0.63%
0.64%
0.59%
0.65%
0.58%
0.55%
Employee Cost
-
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
1,017.62
% Of Sales
-
15.58%
17.19%
17.99%
17.23%
18.06%
16.30%
17.93%
18.48%
18.33%
18.97%
Manufacturing Exp.
-
156.14
165.84
139.87
158.73
185.28
171.33
138.71
154.13
114.75
116.52
% Of Sales
-
1.28%
1.59%
1.61%
2.16%
2.61%
2.63%
2.21%
2.61%
2.00%
2.17%
General & Admin Exp.
-
218.50
183.97
169.48
149.69
143.03
131.71
128.47
108.35
95.33
78.74
% Of Sales
-
1.80%
1.77%
1.96%
2.04%
2.02%
2.02%
2.05%
1.83%
1.66%
1.47%
Selling & Distn. Exp.
-
60.00
58.22
35.18
37.85
24.91
25.12
30.77
21.99
25.69
22.48
% Of Sales
-
0.49%
0.56%
0.41%
0.51%
0.35%
0.39%
0.49%
0.37%
0.45%
0.42%
Miscellaneous Exp.
-
1,115.92
902.90
620.75
551.87
340.66
438.71
286.78
239.85
185.74
22.48
% Of Sales
-
9.17%
8.68%
7.16%
7.50%
4.80%
6.73%
4.57%
4.06%
3.24%
2.92%
EBITDA
2,545.46
2,767.63
1,782.89
1,713.33
1,332.95
1,175.19
889.22
633.41
614.81
1,008.67
846.93
EBITDA Margin
20.33%
22.75%
17.14%
19.77%
18.13%
16.57%
13.64%
10.10%
10.40%
17.57%
15.79%
Other Income
90.04
214.77
452.22
498.74
599.57
511.67
473.38
654.63
618.19
310.46
383.06
Interest
3.35
15.93
6.36
17.87
9.74
7.44
6.81
6.66
4.58
4.72
5.62
Depreciation
377.52
338.13
271.72
211.63
191.96
166.15
149.87
136.49
125.57
126.91
122.30
PBT
2,254.63
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
1,102.08
Tax
620.46
780.31
549.78
485.54
427.22
316.22
254.24
236.26
255.52
309.35
333.26
Tax Rate
27.52%
29.69%
28.09%
24.49%
24.68%
20.90%
21.08%
20.59%
23.17%
26.05%
31.12%
PAT
1,634.17
1,847.76
1,407.94
1,497.24
1,304.24
1,197.21
951.31
910.77
846.74
877.84
737.31
PAT before Minority Interest
1,633.55
1,848.03
1,407.25
1,497.03
1,303.60
1,197.05
951.67
911.19
847.33
878.16
737.47
Minority Interest
-0.62
-0.27
0.69
0.21
0.64
0.16
-0.36
-0.42
-0.59
-0.32
-0.16
PAT Margin
13.05%
15.19%
13.54%
17.27%
17.74%
16.88%
14.60%
14.52%
14.32%
15.29%
13.74%
PAT Growth
-12.64%
31.24%
-5.96%
14.80%
8.94%
25.85%
4.45%
7.56%
-3.54%
19.06%
 
EPS
6.71
7.58
5.78
6.14
5.35
4.91
3.90
3.74
3.48
3.60
3.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
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
4,477.01
Share Capital
243.66
243.66
223.36
240.00
80.00
80.00
80.00
80.00
80.00
80.00
Total Reserves
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
4,396.99
Non-Current Liabilities
675.02
605.56
567.01
443.74
97.16
984.09
1,043.25
1,075.02
1,120.34
-157.04
Secured Loans
0.00
33.33
16.67
0.00
0.35
0.27
0.22
0.13
0.25
1.07
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.22
0.22
0.22
Long Term Provisions
923.64
818.60
891.50
700.19
434.15
1,277.75
1,280.23
1,300.47
1,300.18
0.00
Current Liabilities
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
7,120.47
Trade Payables
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
623.01
Other Current Liabilities
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
3,835.48
Short Term Borrowings
0.00
13.70
13.58
28.39
24.73
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
480.82
454.04
417.07
292.40
1,281.98
1,169.11
1,302.01
1,283.93
1,356.52
2,661.98
Total Liabilities
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
11,442.64
Net Block
2,297.50
1,838.94
1,500.98
1,231.84
1,073.01
694.73
600.19
529.93
503.01
510.73
Gross Block
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
1,798.80
Accumulated Depreciation
1,011.26
673.24
401.38
190.03
1,821.39
1,671.26
1,585.71
1,474.28
1,384.32
1,288.07
Non Current Assets
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
543.46
Capital Work in Progress
849.03
940.05
742.81
429.79
140.33
458.23
328.00
146.99
58.36
32.73
Non Current Investment
964.52
937.45
491.08
462.46
0.05
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
298.30
280.29
183.60
140.05
78.26
989.59
1,091.83
1,197.98
1,155.42
0.00
Other Non Current Assets
64.78
229.20
82.36
48.91
89.64
93.78
79.95
117.35
110.66
0.00
Current Assets
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
10,899.18
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
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
2,468.85
Sundry Debtors
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
2,195.02
Cash & Bank
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
3,586.70
Other Current Assets
5,085.55
2,155.43
198.04
283.96
1,668.90
2,179.54
2,389.95
2,540.69
1,583.13
2,648.61
Short Term Loans & Adv.
2,100.04
1,714.36
791.34
453.67
1,596.35
2,095.75
2,292.89
2,460.32
1,549.26
2,616.17
Net Current Assets
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
3,778.71
Total Assets
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
11,442.64

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
1,546.08
-686.59
-60.94
2,260.06
1,433.74
-569.02
-1,539.56
178.90
3,026.77
1,053.69
PBT
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
1,070.73
Adjustment
412.12
114.73
-277.85
-275.93
-170.25
-418.21
-394.28
-405.33
-114.49
-91.82
Changes in Working Capital
-793.43
-2,130.18
-1,161.21
1,202.31
436.19
-1,237.06
-2,104.48
-281.13
2,302.32
429.52
Cash after chg. in Working capital
2,285.67
-34.64
569.85
2,690.35
1,779.20
-449.36
-1,351.31
416.39
3,375.33
1,408.43
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-771.79
-681.42
-649.82
-430.29
-355.55
-205.51
-244.89
-343.43
-348.90
-361.36
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
32.20
29.47
19.03
0.00
10.08
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-928.14
-6.41
3,114.65
-1,470.34
-839.15
759.36
1,753.14
-953.46
-1,003.57
-1,230.66
Net Fixed Assets
-681.99
-779.27
-696.70
1,048.47
-201.40
-188.88
-219.51
-168.46
-113.08
-106.98
Net Investments
-116.11
-443.44
-140.58
-300.12
-7.14
0.00
0.00
0.00
0.00
0.00
Others
-130.04
1,216.30
3,951.93
-2,218.69
-630.61
948.24
1,972.65
-785.00
-890.49
-1,123.68
Cash from Financing Activity
-662.67
-1,202.38
-2,856.80
-317.70
-209.02
-213.34
-157.44
-239.48
-180.69
-176.63
Net Cash Inflow / Outflow
-44.73
-1,895.38
196.91
472.02
385.56
-23.01
56.14
-1,014.05
1,842.52
-353.60
Opening Cash & Equivalents
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
1,277.74
Closing Cash & Equivalent
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
924.14

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
37.80
32.90
31.49
35.02
31.51
28.19
25.18
22.36
19.51
16.96
ROA
9.51%
7.91%
8.50%
7.57%
7.29%
5.78%
5.48%
5.29%
6.59%
6.66%
ROE
21.45%
17.87%
17.63%
14.84%
15.19%
13.51%
14.52%
15.33%
18.24%
17.56%
ROCE
30.50%
24.70%
23.43%
19.76%
19.27%
17.22%
18.39%
20.04%
24.76%
25.62%
Fixed Asset Turnover
4.18
4.75
5.55
3.58
2.70
2.89
3.00
3.07
3.15
3.12
Receivable days
155.85
163.31
160.12
177.73
204.28
208.87
176.28
172.20
160.79
151.59
Inventory Days
135.37
164.67
178.90
179.01
173.56
183.20
173.63
155.90
152.10
165.84
Payable days
60.79
63.45
67.95
78.35
78.60
84.21
76.68
71.72
58.20
67.48
Cash Conversion Cycle
230.43
264.53
271.07
278.38
299.25
307.86
273.22
256.38
254.69
249.95
Total Debt/Equity
0.00
0.01
0.01
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
165.99
308.71
111.94
178.70
204.26
178.15
173.35
241.91
252.65
191.63

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • BEL upgrades ATDS Maareech manufacturing facility with eye on ‘Atmanirbhar Bharat’
    12th Aug 2020, 14:30 PM

    The Indian Navy has awarded BEL a contract for Maareech systems

    Read More
  • Bharat Electronics reports 74% fall in Q1 consolidated net profit
    28th Jul 2020, 15:43 PM

    Total income of the company decreased by 21.31% at Rs 1692.07 crore for Q1FY21

    Read More
  • Bharat Electronics enters into MoU with Airports Authority of India
    15th Jul 2020, 08:50 AM

    Both the organisations will work in close co-operation with each other in the field of civil aviation, in both present and future projects handled by BEL

    Read More
  • Bharat Electronics - Quarterly Results
    29th Jun 2020, 23:39 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.