Nifty
:
24461.15
Sensex
:
80796.84
114.45 (0.47%)
294.85 (0.37%)
Nifty
Sensex
:
:
24461.15
80796.84
114.45 (0.47%)
294.85 (0.37%)

BEML Ltd.

Engineering - Industrial Equipments

Rating :
N/A

BSE: 500048 | NSE: BEML

NSE BSE
3278.65
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  3420.55
  •  3423.85
  •  3242.00
  •  3387.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  516105
  •  17082.22
  •  5488.00
  •  2350.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,426.19
  • 51.29
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,990.80
  • 0.64%
  • 4.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.03%
  • 0.91%
  • 17.48%
  • FII
  • DII
  • Others
  • 7.25%
  • 18.59%
  • 1.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.76
  • 6.03
  • -2.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.88
  • 50.05
  • 6.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 47.13
  • 34.58
  • 29.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 57.15
  • 57.27
  • 51.69

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.94
  • 3.47
  • 4.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.37
  • 28.48
  • 26.97

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
67.66
82.46
122.25
150.57
P/E Ratio
61.91
50.79
34.26
27.82
Revenue
4054
4618
5464
6307
EBITDA
442
540
747
904
Net Income
282
345
494
628
ROA
5.4
P/B Ratio
6.54
6.04
5.39
4.77
ROE
11.07
11.98
15.27
17.6
FCFF
324.16
122.51
155.17
249.3
FCFF Yield
1.93
0.73
0.92
1.49

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
875.77
1,046.97
-16.35%
859.84
916.79
-6.21%
634.08
576.91
9.91%
1,513.65
1,387.94
9.06%
Expenses
815.41
991.09
-17.73%
786.88
855.33
-8.00%
684.22
627.44
9.05%
1,143.26
1,101.14
3.83%
EBITDA
60.36
55.88
8.02%
72.96
61.46
18.71%
-50.14
-50.53
-
370.39
286.80
29.15%
EBIDTM
6.89%
5.34%
8.49%
6.70%
-7.91%
-8.76%
24.47%
20.66%
Other Income
4.51
34.27
-86.84%
14.86
7.22
105.82%
0.53
1.20
-55.83%
4.60
18.96
-75.74%
Interest
16.70
7.52
122.07%
15.76
10.75
46.60%
8.92
10.03
-11.07%
10.73
12.21
-12.12%
Depreciation
18.59
15.78
17.81%
17.31
15.75
9.90%
16.85
15.65
7.67%
16.66
16.04
3.87%
PBT
29.58
66.85
-55.75%
54.75
42.18
29.80%
-75.38
-75.01
-
347.60
277.51
25.26%
Tax
5.17
18.65
-72.28%
3.72
-9.60
-
-4.91
0.00
-
90.80
119.82
-24.22%
PAT
24.41
48.20
-49.36%
51.03
51.78
-1.45%
-70.47
-75.01
-
256.80
157.69
62.85%
PATM
2.79%
4.60%
5.93%
5.65%
-11.11%
-13.00%
16.97%
11.36%
EPS
5.86
11.58
-49.40%
12.26
12.44
-1.45%
-16.92
-18.01
-
61.67
37.87
62.85%

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
3,883.34
4,054.32
3,898.95
4,337.49
3,596.83
3,025.43
3,474.25
3,239.08
2,494.22
2,974.60
2,802.09
Net Sales Growth
-1.15%
3.98%
-10.11%
20.59%
18.89%
-12.92%
7.26%
29.86%
-16.15%
6.16%
 
Cost Of Goods Sold
1,969.20
2,095.05
2,136.53
2,419.38
2,038.15
1,590.09
1,967.15
1,724.47
1,210.35
1,682.80
1,552.70
Gross Profit
1,914.14
1,959.27
1,762.42
1,918.11
1,558.68
1,435.35
1,507.10
1,514.60
1,283.87
1,291.80
1,249.39
GP Margin
49.29%
48.33%
45.20%
44.22%
43.33%
47.44%
43.38%
46.76%
51.47%
43.43%
44.59%
Total Expenditure
3,429.77
3,600.63
3,523.85
4,003.46
3,410.30
2,965.79
3,260.61
2,980.01
2,341.08
2,825.42
2,728.06
Power & Fuel Cost
-
36.20
36.29
37.51
35.57
37.11
38.20
39.66
37.24
35.36
35.87
% Of Sales
-
0.89%
0.93%
0.86%
0.99%
1.23%
1.10%
1.22%
1.49%
1.19%
1.28%
Employee Cost
-
822.23
839.76
861.47
851.95
848.07
805.75
813.24
785.11
759.52
774.97
% Of Sales
-
20.28%
21.54%
19.86%
23.69%
28.03%
23.19%
25.11%
31.48%
25.53%
27.66%
Manufacturing Exp.
-
343.48
186.96
214.59
162.18
174.66
166.61
159.93
117.26
33.37
32.00
% Of Sales
-
8.47%
4.80%
4.95%
4.51%
5.77%
4.80%
4.94%
4.70%
1.12%
1.14%
General & Admin Exp.
-
60.13
56.53
42.45
32.59
57.57
44.79
44.41
43.83
41.54
41.09
% Of Sales
-
1.48%
1.45%
0.98%
0.91%
1.90%
1.29%
1.37%
1.76%
1.40%
1.47%
Selling & Distn. Exp.
-
62.36
103.27
73.88
58.84
85.02
91.24
48.39
48.26
61.88
61.65
% Of Sales
-
1.54%
2.65%
1.70%
1.64%
2.81%
2.63%
1.49%
1.93%
2.08%
2.20%
Miscellaneous Exp.
-
181.19
164.51
354.17
231.02
173.28
146.87
149.90
99.03
210.95
61.65
% Of Sales
-
4.47%
4.22%
8.17%
6.42%
5.73%
4.23%
4.63%
3.97%
7.09%
8.20%
EBITDA
453.57
453.69
375.10
334.03
186.53
59.64
213.64
259.07
153.14
149.18
74.03
EBITDA Margin
11.68%
11.19%
9.62%
7.70%
5.19%
1.97%
6.15%
8.00%
6.14%
5.02%
2.64%
Other Income
24.50
42.24
23.59
5.70
19.97
79.31
54.60
25.04
62.59
42.31
60.23
Interest
52.11
50.47
56.90
73.54
48.02
47.21
67.07
54.66
54.65
56.33
75.96
Depreciation
69.41
63.83
64.08
66.45
71.38
72.38
70.73
65.39
62.80
56.57
53.01
PBT
356.55
381.62
277.71
199.74
87.11
19.36
130.45
164.06
98.28
78.59
5.30
Tax
94.78
99.85
119.82
71.15
18.41
-44.32
67.29
34.38
13.50
14.20
-0.47
Tax Rate
26.58%
26.16%
43.15%
35.62%
21.13%
-228.93%
51.58%
20.96%
13.74%
18.07%
-8.62%
PAT
261.77
281.81
157.92
128.80
68.90
63.84
63.18
129.67
84.76
64.38
5.93
PAT before Minority Interest
261.77
281.77
157.89
128.59
68.70
63.68
63.16
129.68
84.78
64.40
5.92
Minority Interest
0.00
0.04
0.03
0.21
0.20
0.16
0.02
-0.01
-0.02
-0.02
0.01
PAT Margin
6.74%
6.95%
4.05%
2.97%
1.92%
2.11%
1.82%
4.00%
3.40%
2.16%
0.21%
PAT Growth
43.31%
78.45%
22.61%
86.94%
7.93%
1.04%
-51.28%
52.98%
31.66%
985.67%
 
EPS
62.93
67.74
37.96
30.96
16.56
15.35
15.19
31.17
20.38
15.48
1.43

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
2,667.97
2,421.48
2,356.69
2,214.41
2,252.77
2,187.37
2,201.11
2,182.38
2,129.43
2,076.74
Share Capital
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
Total Reserves
2,626.20
2,379.71
2,314.92
2,172.64
2,211.00
2,145.60
2,159.34
2,140.60
2,087.65
2,034.97
Non-Current Liabilities
777.51
694.13
1,161.78
1,232.80
1,171.79
694.68
666.11
716.46
782.82
794.28
Secured Loans
0.00
0.00
0.00
100.00
200.00
300.00
300.00
300.00
307.34
338.78
Unsecured Loans
0.00
0.00
0.00
0.00
1.49
2.97
4.49
10.52
55.32
75.15
Long Term Provisions
236.98
246.20
244.33
207.72
186.35
175.71
166.37
174.96
160.64
164.36
Current Liabilities
1,886.83
1,786.29
2,036.98
2,120.64
1,436.54
2,012.26
1,712.47
1,695.20
1,355.90
1,626.19
Trade Payables
759.62
678.31
561.16
741.75
662.53
766.97
540.05
501.16
414.90
545.86
Other Current Liabilities
684.06
387.07
459.45
543.30
521.88
797.18
648.22
914.40
635.63
772.34
Short Term Borrowings
60.56
370.83
722.57
541.85
38.11
99.17
135.36
114.67
155.47
180.17
Short Term Provisions
382.59
350.07
293.79
293.73
214.02
348.93
388.84
164.97
149.90
127.82
Total Liabilities
5,331.87
4,901.50
5,555.08
5,567.68
4,861.14
4,894.51
4,579.91
4,594.25
4,268.34
4,497.39
Net Block
528.13
505.30
621.31
600.73
620.89
630.88
594.57
583.37
557.30
482.15
Gross Block
1,078.50
993.76
1,058.18
983.45
934.46
873.89
770.42
697.07
611.54
1,248.42
Accumulated Depreciation
550.36
488.46
436.88
382.71
313.57
243.01
175.85
113.70
54.24
766.27
Non Current Assets
642.62
604.66
708.00
684.22
700.73
719.68
748.91
775.41
890.58
906.55
Capital Work in Progress
36.71
22.71
13.81
13.94
15.42
25.45
68.10
79.42
103.88
191.70
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
77.05
75.89
72.09
68.72
63.56
62.46
85.33
111.64
228.36
227.79
Other Non Current Assets
0.72
0.76
0.79
0.82
0.86
0.89
0.92
0.97
1.03
4.91
Current Assets
4,646.77
4,254.18
4,843.58
4,883.46
4,160.41
4,174.83
3,831.00
3,818.84
3,377.75
3,590.83
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,255.90
2,061.41
2,072.77
1,975.35
2,007.72
1,709.51
1,807.21
1,979.42
1,702.34
1,928.70
Sundry Debtors
1,439.19
1,236.70
1,861.36
1,884.51
1,508.13
1,613.96
1,650.83
1,431.04
1,207.17
991.70
Cash & Bank
8.86
39.34
33.94
5.36
27.85
31.43
2.43
14.54
66.43
145.55
Other Current Assets
942.81
48.67
52.67
81.39
616.71
819.92
370.53
393.84
401.81
524.89
Short Term Loans & Adv.
886.96
868.06
822.83
936.86
245.77
251.94
244.11
244.50
215.95
151.21
Net Current Assets
2,759.94
2,467.88
2,806.60
2,762.82
2,723.87
2,162.57
2,118.53
2,123.64
2,021.85
1,964.64
Total Assets
5,289.39
4,858.84
5,551.58
5,567.68
4,861.14
4,894.51
4,579.91
4,594.25
4,268.33
4,497.38

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
457.72
559.98
50.93
-301.03
105.84
256.82
129.74
208.63
80.34
547.82
PBT
381.62
277.71
199.74
87.11
19.36
130.45
164.06
98.28
78.59
5.46
Adjustment
138.79
84.29
54.91
59.37
-47.07
79.60
202.01
118.58
138.75
145.77
Changes in Working Capital
-2.51
288.49
-168.56
-436.36
60.57
71.52
-220.56
-90.16
-122.06
384.22
Cash after chg. in Working capital
517.91
650.50
86.09
-289.87
32.87
281.56
145.51
126.70
95.28
535.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-60.19
-90.52
-35.16
-11.16
72.97
-24.75
-15.77
81.93
-14.94
12.38
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
-67.68
-20.05
-24.85
-49.00
-51.28
-62.43
-61.88
-59.44
-33.18
-35.96
Net Fixed Assets
-98.73
-10.00
-19.08
-47.53
-50.55
-60.29
-61.63
-60.59
716.20
-44.48
Net Investments
0.00
0.01
-0.01
0.00
0.00
0.44
0.08
0.10
0.18
0.49
Others
31.05
-10.06
-5.76
-1.47
-0.73
-2.58
-0.33
1.05
-749.56
8.03
Cash from Financing Activity
-129.80
-331.45
-9.95
-176.58
2.93
-129.19
-100.67
-160.28
-104.65
-383.86
Net Cash Inflow / Outflow
260.23
208.47
16.13
-526.60
57.49
65.19
-32.81
-11.09
-57.49
128.01
Opening Cash & Equivalents
-312.77
-521.24
-537.37
-10.77
-67.74
-132.94
-100.13
-89.04
-31.56
17.54
Closing Cash & Equivalent
-52.54
-312.77
-521.24
-537.37
-10.26
-67.74
-132.94
-100.13
-89.04
145.55

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.)
640.62
581.43
565.88
531.71
540.92
525.22
528.52
524.02
511.30
498.65
ROA
5.51%
3.02%
2.31%
1.32%
1.31%
1.33%
2.83%
1.91%
1.47%
0.13%
ROE
11.07%
6.61%
5.63%
3.08%
2.87%
2.88%
5.92%
3.93%
3.06%
0.28%
ROCE
15.65%
11.21%
8.91%
4.87%
2.57%
7.54%
8.31%
5.75%
4.98%
2.83%
Fixed Asset Turnover
3.91
3.80
4.25
3.75
3.35
4.23
4.50
4.32
3.52
2.42
Receivable days
120.45
145.01
157.61
172.14
188.33
171.50
170.50
170.16
122.44
120.14
Inventory Days
194.34
193.51
170.32
202.10
224.23
184.73
209.49
237.47
202.18
249.51
Payable days
125.26
105.87
98.28
125.74
88.93
76.76
70.68
72.44
70.33
73.65
Cash Conversion Cycle
189.53
232.65
229.65
248.49
323.63
279.47
309.31
335.20
254.29
296.00
Total Debt/Equity
0.02
0.15
0.35
0.34
0.15
0.18
0.20
0.20
0.27
0.31
Interest Cover
8.56
5.88
3.72
2.81
1.41
2.94
4.00
2.80
2.40
1.07

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • BEML launches largest indigenously developed electric rope shovel-BRS21
    30th Apr 2025, 11:13 AM

    BRS21 rope shovel is entirely designed, engineered, and manufactured in India

    Read More
  • BEML secures contract worth Rs 405 crore
    28th Mar 2025, 10:49 AM

    The contract is for design, manufacture, supply, installation, testing and commissioning of standard gauge metro cars and training of personnel

    Read More
  • BEML signs MoUs with Siemens, Dragflow S.R.L
    13th Mar 2025, 10:20 AM

    The company and Dragflow S.R.L., Italy, have signed an MoU to strengthen indigenous dredging solutions

    Read More
  • BEML signs strategic partnership with STX Engine
    12th Feb 2025, 14:59 PM

    The agreement also includes servicing and maintenance of engine components to cater to Indian defence needs while exploring export opportunities to friendly nations

    Read More
  • BEML signs MoU with Goa Shipyard
    12th Feb 2025, 12:30 PM

    MoU aims to collaborate on maritime projects and composites

    Read More
  • BEML - Quarterly Results
    6th Feb 2025, 12:24 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.