Nifty
:
14803.35
Sensex
:
49147.05
78.55 (0.53%)
197.29 (0.40%)
Nifty
Sensex
:
:
14803.35
49147.05
78.55 (0.53%)
197.29 (0.40%)

BEML Ltd.

Engineering - Industrial Equipments

Rating :
52/99

BSE: 500048 | NSE: BEML

NSE BSE
1191.00
06-May-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1196.70
  •  1205.00
  •  1182.00
  •  1186.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  154350
  •  1838.41
  •  1542.20
  •  540.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,955.70
  • 48.97
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,268.94
  • 0.50%
  • 2.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.03%
  • 2.89%
  • 18.62%
  • FII
  • DII
  • Others
  • 1.36%
  • 16.15%
  • 6.95%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.36
  • 0.34
  • -2.25

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -3.30
  • -16.75
  • -25.45

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -8.00
  • -0.17
  • -21.04

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 52.44
  • 53.98
  • 48.75

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.54
  • 1.54
  • 1.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.93
  • 23.59
  • 19.33

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
728.21
692.85
5.10%
663.72
687.11
-3.40%
390.45
580.02
-32.68%
0.00
1,366.09
-100.00%
Expenses
685.39
666.97
2.76%
625.88
694.37
-9.86%
508.63
658.11
-22.71%
0.00
1,111.36
-100.00%
EBITDA
42.82
25.88
65.46%
37.84
-7.26
-
-118.18
-78.09
-
0.00
254.73
-100.00%
EBIDTM
5.88%
3.74%
5.70%
-1.06%
-30.27%
-13.46%
0.00%
18.65%
Other Income
10.10
6.30
60.32%
5.82
7.59
-23.32%
12.33
9.87
24.92%
0.00
9.15
-100.00%
Interest
8.28
9.78
-15.34%
8.68
9.43
-7.95%
10.00
11.72
-14.68%
0.00
15.81
-100.00%
Depreciation
16.57
18.16
-8.76%
17.76
18.10
-1.88%
18.15
18.27
-0.66%
0.00
17.83
-100.00%
PBT
28.07
4.24
562.03%
17.22
-27.20
-
-134.00
-98.21
-
0.00
230.24
-100.00%
Tax
0.40
0.00
0
0.00
0.00
0
0.00
0.00
0
0.00
67.33
-100.00%
PAT
27.67
4.24
552.59%
17.22
-27.20
-
-134.00
-98.21
-
0.00
162.91
-100.00%
PATM
3.80%
0.61%
2.59%
-3.96%
-34.32%
-16.93%
0.00%
11.93%
EPS
6.64
1.02
550.98%
4.12
-6.51
-
-32.18
-23.58
-
0.00
0.00
0

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
-
3,025.43
3,474.25
3,239.08
2,494.22
2,974.60
2,802.09
2,903.67
2,801.25
2,715.04
2,643.79
Net Sales Growth
-
-12.92%
7.26%
29.86%
-16.15%
6.16%
-3.50%
3.66%
3.18%
2.69%
 
Cost Of Goods Sold
-
1,590.09
1,967.15
1,724.47
1,210.35
1,682.80
1,552.70
1,683.49
1,643.19
1,433.36
1,514.43
Gross Profit
-
1,435.35
1,507.10
1,514.60
1,283.87
1,291.80
1,249.39
1,220.18
1,158.06
1,281.68
1,129.35
GP Margin
-
47.44%
43.38%
46.76%
51.47%
43.43%
44.59%
42.02%
41.34%
47.21%
42.72%
Total Expenditure
-
2,965.79
3,260.61
2,980.01
2,341.08
2,825.42
2,728.06
2,800.22
2,833.10
2,572.78
2,560.37
Power & Fuel Cost
-
37.11
38.20
39.66
37.24
35.36
35.87
38.56
36.00
38.94
33.75
% Of Sales
-
1.23%
1.10%
1.22%
1.49%
1.19%
1.28%
1.33%
1.29%
1.43%
1.28%
Employee Cost
-
848.07
805.75
813.24
785.11
759.52
774.97
722.67
745.23
731.70
688.79
% Of Sales
-
28.03%
23.19%
25.11%
31.48%
25.53%
27.66%
24.89%
26.60%
26.95%
26.05%
Manufacturing Exp.
-
174.66
166.61
159.93
117.26
33.37
32.00
34.19
32.84
47.67
39.71
% Of Sales
-
5.77%
4.80%
4.94%
4.70%
1.12%
1.14%
1.18%
1.17%
1.76%
1.50%
General & Admin Exp.
-
57.57
44.79
44.41
43.83
41.54
41.09
34.86
39.04
38.25
40.01
% Of Sales
-
1.90%
1.29%
1.37%
1.76%
1.40%
1.47%
1.20%
1.39%
1.41%
1.51%
Selling & Distn. Exp.
-
85.02
91.24
48.39
48.26
61.88
61.65
52.45
40.42
56.42
50.69
% Of Sales
-
2.81%
2.63%
1.49%
1.93%
2.08%
2.20%
1.81%
1.44%
2.08%
1.92%
Miscellaneous Exp.
-
173.28
146.87
149.90
99.03
210.95
229.77
234.00
296.39
226.43
50.69
% Of Sales
-
5.73%
4.23%
4.63%
3.97%
7.09%
8.20%
8.06%
10.58%
8.34%
7.30%
EBITDA
-
59.64
213.64
259.07
153.14
149.18
74.03
103.45
-31.85
142.26
83.42
EBITDA Margin
-
1.97%
6.15%
8.00%
6.14%
5.02%
2.64%
3.56%
-1.14%
5.24%
3.16%
Other Income
-
79.31
54.60
25.04
62.59
42.31
60.23
71.80
109.36
50.87
205.61
Interest
-
47.21
67.07
54.66
54.65
56.33
75.96
126.82
162.03
111.30
70.64
Depreciation
-
72.38
70.73
65.39
62.80
56.57
53.01
54.32
51.02
44.69
34.41
PBT
-
19.36
130.45
164.06
98.28
78.59
5.30
-5.89
-135.54
37.15
183.98
Tax
-
-44.32
67.29
34.38
13.50
14.20
-0.47
3.92
-42.04
9.04
37.12
Tax Rate
-
-228.93%
51.58%
20.96%
13.74%
18.07%
-8.62%
39.20%
33.52%
13.70%
20.18%
PAT
-
63.84
63.18
129.67
84.76
64.38
5.93
6.10
-83.29
56.91
146.92
PAT before Minority Interest
-
63.68
63.16
129.68
84.78
64.40
5.92
6.07
-83.38
56.93
146.86
Minority Interest
-
0.16
0.02
-0.01
-0.02
-0.02
0.01
0.03
0.09
-0.02
0.06
PAT Margin
-
2.11%
1.82%
4.00%
3.40%
2.16%
0.21%
0.21%
-2.97%
2.10%
5.56%
PAT Growth
-
1.04%
-51.28%
52.98%
31.66%
985.67%
-2.79%
-
-
-61.26%
 
EPS
-
15.35
15.19
31.17
20.38
15.48
1.43
1.47
-20.02
13.68
35.32

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
2,252.77
2,187.37
2,201.11
2,182.38
2,129.43
2,076.74
2,081.03
2,079.81
2,175.35
2,142.42
Share Capital
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
Total Reserves
2,211.00
2,145.60
2,159.34
2,140.60
2,087.65
2,034.97
2,039.25
2,038.04
2,133.57
2,100.65
Non-Current Liabilities
1,163.43
694.68
666.11
716.46
782.82
794.28
881.27
949.41
723.96
242.64
Secured Loans
200.00
300.00
300.00
300.00
307.34
338.78
370.22
404.17
138.10
4.45
Unsecured Loans
1.49
2.97
4.49
10.52
55.32
75.15
94.98
93.94
109.59
125.25
Long Term Provisions
186.35
175.71
166.37
174.96
160.64
164.36
135.87
149.17
121.13
75.38
Current Liabilities
1,447.12
2,012.26
1,712.47
1,695.20
1,355.90
1,626.19
1,708.06
2,088.69
1,995.58
1,831.90
Trade Payables
664.74
766.97
540.05
501.16
414.90
545.86
388.72
492.60
502.82
443.97
Other Current Liabilities
530.24
797.18
648.22
914.40
635.63
772.34
729.73
681.68
596.45
469.84
Short Term Borrowings
38.11
99.17
135.36
114.67
155.47
180.17
441.30
717.73
697.12
672.90
Short Term Provisions
214.02
348.93
388.84
164.97
149.90
127.82
148.29
196.68
199.19
245.19
Total Liabilities
4,863.36
4,894.51
4,579.91
4,594.25
4,268.34
4,497.39
4,670.54
5,118.13
4,895.20
4,217.25
Net Block
620.89
630.88
594.57
583.37
557.30
482.15
513.21
546.03
539.85
400.89
Gross Block
934.46
873.89
770.42
697.07
611.54
1,248.42
1,222.62
1,205.77
1,145.03
961.97
Accumulated Depreciation
313.57
243.01
175.85
113.70
54.24
766.27
709.41
659.75
605.17
561.07
Non Current Assets
700.73
719.68
748.91
775.41
890.58
906.55
983.76
969.01
848.56
765.31
Capital Work in Progress
15.42
25.45
68.10
79.42
103.88
191.70
172.87
141.79
23.95
79.55
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
5.42
Long Term Loans & Adv.
63.56
62.46
85.33
111.64
228.36
227.79
292.34
277.39
277.79
270.54
Other Non Current Assets
0.86
0.89
0.92
0.97
1.03
4.91
5.33
3.80
6.92
8.90
Current Assets
4,162.63
4,174.83
3,831.00
3,818.84
3,377.75
3,590.83
3,686.78
4,149.12
4,046.63
3,451.95
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,007.72
1,709.51
1,807.21
1,979.42
1,702.34
1,928.70
2,160.80
2,468.10
2,435.40
1,896.97
Sundry Debtors
1,510.37
1,613.96
1,650.83
1,431.04
1,207.17
991.70
977.36
861.52
791.68
1,168.04
Cash & Bank
27.85
31.43
2.43
14.54
66.43
145.55
17.54
78.50
194.33
48.30
Other Current Assets
616.68
567.98
126.42
149.34
401.81
524.89
531.07
741.00
625.21
338.64
Short Term Loans & Adv.
245.77
251.94
244.11
244.50
215.95
151.21
213.95
297.56
403.08
209.07
Net Current Assets
2,715.51
2,162.57
2,118.53
2,123.64
2,021.85
1,964.64
1,978.72
2,060.43
2,051.05
1,620.04
Total Assets
4,863.36
4,894.51
4,579.91
4,594.25
4,268.33
4,497.38
4,670.54
5,118.13
4,895.19
4,217.26

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
105.84
256.82
129.74
208.63
80.34
547.82
393.52
-136.20
245.24
-155.87
PBT
19.36
130.45
164.06
98.28
78.59
5.46
10.03
-125.33
65.95
184.03
Adjustment
-47.07
79.60
202.01
118.58
138.75
145.77
160.77
290.44
184.57
-160.02
Changes in Working Capital
60.57
71.52
-220.56
-90.16
-122.06
384.22
249.16
-269.82
62.77
-125.48
Cash after chg. in Working capital
32.87
281.56
145.51
126.70
95.28
535.45
419.96
-104.71
313.30
-101.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
72.97
-24.75
-15.77
81.93
-14.94
12.38
-26.44
-31.49
-68.05
-54.40
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
0.00
0.00
0.00
0.00
Cash From Investing Activity
-51.28
-62.43
-61.88
-59.44
-33.18
-35.96
-27.87
-131.71
-104.79
-162.22
Net Fixed Assets
-50.55
-60.29
-61.63
-60.59
716.20
-44.48
-47.93
-173.25
-127.42
-193.97
Net Investments
0.00
0.44
0.08
0.10
0.18
0.49
0.27
0.29
3.77
0.00
Others
-0.73
-2.58
-0.33
1.05
-749.56
8.03
19.79
41.25
18.86
31.75
Cash from Financing Activity
2.93
-129.19
-100.67
-160.28
-104.65
-383.86
-426.60
152.07
5.59
-200.78
Net Cash Inflow / Outflow
57.49
65.19
-32.81
-11.09
-57.49
128.01
-60.95
-115.84
146.04
-518.87
Opening Cash & Equivalents
-67.74
-132.94
-100.13
-89.04
-31.56
17.54
78.50
194.33
48.30
567.17
Closing Cash & Equivalent
-10.26
-67.74
-132.94
-100.13
-89.04
145.55
17.54
78.50
194.33
48.30

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.)
540.92
525.22
528.52
524.02
511.30
498.65
499.68
499.39
522.33
514.42
ROA
1.31%
1.33%
2.83%
1.91%
1.47%
0.13%
0.12%
-1.67%
1.25%
3.42%
ROE
2.87%
2.88%
5.92%
3.93%
3.06%
0.28%
0.29%
-3.92%
2.64%
7.02%
ROCE
2.57%
7.54%
8.31%
5.75%
4.98%
2.83%
4.29%
1.13%
5.81%
8.60%
Fixed Asset Turnover
3.35
4.23
4.50
4.32
3.52
2.42
2.56
2.54
2.76
3.17
Receivable days
188.47
171.50
170.50
170.16
122.44
120.14
107.86
100.90
122.98
163.79
Inventory Days
224.23
184.73
209.49
237.47
202.18
249.51
271.51
299.27
271.88
230.36
Payable days
89.07
76.76
70.68
72.44
70.33
73.65
60.63
72.91
66.23
63.90
Cash Conversion Cycle
323.63
279.47
309.31
335.20
254.29
296.00
318.74
327.26
328.63
330.24
Total Debt/Equity
0.15
0.18
0.20
0.20
0.27
0.31
0.46
0.61
0.44
0.38
Interest Cover
1.41
2.94
4.00
2.80
2.40
1.07
1.08
0.23
1.59
3.60

Annual Reports:

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

News Update:


  • BEML bags orders from Cameroon, Bangladesh
    17th Mar 2021, 10:45 AM

    The order for Cameroon has been received from Ministry of Economy, Planning & Regional Development

    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.