Nifty
Sensex
:
:
24421.30
80343.38
-57.75 (-0.24%)
-85.66 (-0.11%)

Engineering - Industrial Equipments

Rating :
66/99

BSE: 500048 | NSE: BEML

5059.95
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4694.80
  •  5488.00
  •  4662.80
  •  4655.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  6680842
  •  346203.21
  •  5488.00
  •  1690.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,235.18
  • 68.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,286.88
  • 0.44%
  • 7.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.03%
  • 1.28%
  • 16.18%
  • FII
  • DII
  • Others
  • 6.76%
  • 19.08%
  • 2.67%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.99
  • 2.33
  • 2.72

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.75
  • 11.92
  • 15.00

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 38.46
  • 20.11
  • 31.85

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 60.75
  • 59.89
  • 58.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.60
  • 2.86
  • 3.61

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.08
  • 25.94
  • 28.08

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,513.65
1,387.94
9.06%
1,046.97
1,036.97
0.96%
916.79
804.86
13.91%
576.91
669.18
-13.79%
Expenses
1,143.26
1,101.14
3.83%
991.09
947.53
4.60%
855.33
763.06
12.09%
627.44
724.97
-13.45%
EBITDA
370.39
286.80
29.15%
55.88
89.44
-37.52%
61.46
41.80
47.03%
-50.53
-55.79
-
EBIDTM
24.47%
20.66%
5.34%
8.63%
6.70%
5.19%
-8.76%
-8.34%
Other Income
4.60
18.96
-75.74%
34.27
4.81
612.47%
7.22
1.25
477.60%
1.20
0.77
55.84%
Interest
10.73
12.21
-12.12%
7.52
12.04
-37.54%
10.75
10.77
-0.19%
10.03
11.23
-10.69%
Depreciation
16.66
16.04
3.87%
15.78
15.91
-0.82%
15.75
16.02
-1.69%
15.65
16.11
-2.86%
PBT
347.60
277.51
25.26%
66.85
66.30
0.83%
42.18
16.26
159.41%
-75.01
-82.36
-
Tax
90.80
119.82
-24.22%
18.65
0.00
0
-9.60
0.00
-
0.00
0.00
0
PAT
256.80
157.69
62.85%
48.20
66.30
-27.30%
51.78
16.26
218.45%
-75.01
-82.36
-
PATM
16.97%
11.36%
4.60%
6.39%
5.65%
2.02%
-13.00%
-12.31%
EPS
61.67
37.87
62.85%
11.58
15.92
-27.26%
12.44
3.90
218.97%
-18.01
-19.78
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
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
2,903.67
Net Sales Growth
3.98%
-10.11%
20.59%
18.89%
-12.92%
7.26%
29.86%
-16.15%
6.16%
-3.50%
 
Cost Of Goods Sold
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
1,683.49
Gross Profit
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
1,220.18
GP Margin
48.33%
45.20%
44.22%
43.33%
47.44%
43.38%
46.76%
51.47%
43.43%
44.59%
42.02%
Total Expenditure
3,617.12
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
2,800.22
Power & Fuel Cost
-
36.29
37.51
35.57
37.11
38.20
39.66
37.24
35.36
35.87
38.56
% Of Sales
-
0.93%
0.86%
0.99%
1.23%
1.10%
1.22%
1.49%
1.19%
1.28%
1.33%
Employee Cost
-
839.76
861.47
851.95
848.07
805.75
813.24
785.11
759.52
774.97
722.67
% Of Sales
-
21.54%
19.86%
23.69%
28.03%
23.19%
25.11%
31.48%
25.53%
27.66%
24.89%
Manufacturing Exp.
-
186.96
214.59
162.18
174.66
166.61
159.93
117.26
33.37
32.00
34.19
% Of Sales
-
4.80%
4.95%
4.51%
5.77%
4.80%
4.94%
4.70%
1.12%
1.14%
1.18%
General & Admin Exp.
-
56.56
42.45
32.59
57.57
44.79
44.41
43.83
41.54
41.09
34.86
% Of Sales
-
1.45%
0.98%
0.91%
1.90%
1.29%
1.37%
1.76%
1.40%
1.47%
1.20%
Selling & Distn. Exp.
-
103.27
73.88
58.84
85.02
91.24
48.39
48.26
61.88
61.65
52.45
% Of Sales
-
2.65%
1.70%
1.64%
2.81%
2.63%
1.49%
1.93%
2.08%
2.20%
1.81%
Miscellaneous Exp.
-
164.47
354.17
231.02
173.28
146.87
149.90
99.03
210.95
229.77
52.45
% Of Sales
-
4.22%
8.17%
6.42%
5.73%
4.23%
4.63%
3.97%
7.09%
8.20%
8.06%
EBITDA
437.20
375.10
334.03
186.53
59.64
213.64
259.07
153.14
149.18
74.03
103.45
EBITDA Margin
10.78%
9.62%
7.70%
5.19%
1.97%
6.15%
8.00%
6.14%
5.02%
2.64%
3.56%
Other Income
47.29
23.59
5.70
19.97
79.31
54.60
25.04
62.59
42.31
60.23
71.80
Interest
39.03
56.90
73.54
48.02
47.21
67.07
54.66
54.65
56.33
75.96
126.82
Depreciation
63.84
64.08
66.45
71.38
72.38
70.73
65.39
62.80
56.57
53.01
54.32
PBT
381.62
277.71
199.74
87.11
19.36
130.45
164.06
98.28
78.59
5.30
-5.89
Tax
99.85
119.82
71.15
18.41
-44.32
67.29
34.38
13.50
14.20
-0.47
3.92
Tax Rate
26.16%
43.15%
35.62%
21.13%
-228.93%
51.58%
20.96%
13.74%
18.07%
-8.62%
39.20%
PAT
281.77
157.92
128.80
68.90
63.84
63.18
129.67
84.76
64.38
5.93
6.10
PAT before Minority Interest
281.77
157.89
128.59
68.70
63.68
63.16
129.68
84.78
64.40
5.92
6.07
Minority Interest
0.00
0.03
0.21
0.20
0.16
0.02
-0.01
-0.02
-0.02
0.01
0.03
PAT Margin
6.95%
4.05%
2.97%
1.92%
2.11%
1.82%
4.00%
3.40%
2.16%
0.21%
0.21%
PAT Growth
78.46%
22.61%
86.94%
7.93%
1.04%
-51.28%
52.98%
31.66%
985.67%
-2.79%
 
EPS
67.73
37.96
30.96
16.56
15.35
15.19
31.17
20.38
15.48
1.43
1.47

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
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
2,081.03
Share Capital
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
Total Reserves
2,379.71
2,314.92
2,172.64
2,211.00
2,145.60
2,159.34
2,140.60
2,087.65
2,034.97
2,039.25
Non-Current Liabilities
694.13
1,161.78
1,232.80
1,171.79
694.68
666.11
716.46
782.82
794.28
881.27
Secured Loans
0.00
0.00
100.00
200.00
300.00
300.00
300.00
307.34
338.78
370.22
Unsecured Loans
0.00
0.00
0.00
1.49
2.97
4.49
10.52
55.32
75.15
94.98
Long Term Provisions
246.20
244.33
207.72
186.35
175.71
166.37
174.96
160.64
164.36
135.87
Current Liabilities
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
1,708.06
Trade Payables
678.31
561.16
741.75
662.53
766.97
540.05
501.16
414.90
545.86
388.72
Other Current Liabilities
387.07
459.45
543.30
521.88
797.18
648.22
914.40
635.63
772.34
729.73
Short Term Borrowings
370.83
722.57
541.85
38.11
99.17
135.36
114.67
155.47
180.17
441.30
Short Term Provisions
350.07
293.79
293.73
214.02
348.93
388.84
164.97
149.90
127.82
148.29
Total Liabilities
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
4,670.54
Net Block
547.97
621.31
600.73
620.89
630.88
594.57
583.37
557.30
482.15
513.21
Gross Block
1,036.43
1,058.18
983.45
934.46
873.89
770.42
697.07
611.54
1,248.42
1,222.62
Accumulated Depreciation
488.46
436.88
382.71
313.57
243.01
175.85
113.70
54.24
766.27
709.41
Non Current Assets
647.33
708.00
684.22
700.73
719.68
748.91
775.41
890.58
906.55
983.76
Capital Work in Progress
22.71
13.81
13.94
15.42
25.45
68.10
79.42
103.88
191.70
172.87
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.
75.89
72.09
68.72
63.56
62.46
85.33
111.64
228.36
227.79
292.34
Other Non Current Assets
0.76
0.79
0.82
0.86
0.89
0.92
0.97
1.03
4.91
5.33
Current Assets
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
3,686.78
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
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
2,160.80
Sundry Debtors
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
977.36
Cash & Bank
39.34
33.94
5.36
27.85
31.43
2.43
14.54
66.43
145.55
17.54
Other Current Assets
916.73
52.67
81.39
370.94
819.92
370.53
393.84
401.81
524.89
531.07
Short Term Loans & Adv.
868.06
822.83
936.86
245.77
251.94
244.11
244.50
215.95
151.21
213.95
Net Current Assets
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
1,978.72
Total Assets
4,901.51
5,551.58
5,567.68
4,861.14
4,894.51
4,579.91
4,594.25
4,268.33
4,497.38
4,670.54

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
563.40
50.93
-301.03
105.84
256.82
129.74
208.63
80.34
547.82
393.52
PBT
277.71
199.74
87.11
19.36
130.45
164.06
98.28
78.59
5.46
10.03
Adjustment
84.33
54.91
59.37
-47.07
79.60
202.01
118.58
138.75
145.77
160.77
Changes in Working Capital
291.88
-168.56
-436.36
60.57
71.52
-220.56
-90.16
-122.06
384.22
249.16
Cash after chg. in Working capital
653.92
86.09
-289.87
32.87
281.56
145.51
126.70
95.28
535.45
419.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-90.52
-35.16
-11.16
72.97
-24.75
-15.77
81.93
-14.94
12.38
-26.44
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
-20.09
-24.85
-49.00
-51.28
-62.43
-61.88
-59.44
-33.18
-35.96
-27.87
Net Fixed Assets
-10.00
-19.08
-47.53
-50.55
-60.29
-61.63
-60.59
716.20
-44.48
-47.93
Net Investments
0.01
-0.01
0.00
0.00
0.44
0.08
0.10
0.18
0.49
0.27
Others
-10.10
-5.76
-1.47
-0.73
-2.58
-0.33
1.05
-749.56
8.03
19.79
Cash from Financing Activity
-334.85
-9.95
-176.58
2.93
-129.19
-100.67
-160.28
-104.65
-383.86
-426.60
Net Cash Inflow / Outflow
208.47
16.13
-526.60
57.49
65.19
-32.81
-11.09
-57.49
128.01
-60.95
Opening Cash & Equivalents
-521.24
-537.37
-10.77
-67.74
-132.94
-100.13
-89.04
-31.56
17.54
78.50
Closing Cash & Equivalent
-312.77
-521.24
-537.37
-10.26
-67.74
-132.94
-100.13
-89.04
145.55
17.54

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
581.43
565.88
531.71
540.92
525.22
528.52
524.02
511.30
498.65
499.68
ROA
3.02%
2.31%
1.32%
1.31%
1.33%
2.83%
1.91%
1.47%
0.13%
0.12%
ROE
6.61%
5.63%
3.08%
2.87%
2.88%
5.92%
3.93%
3.06%
0.28%
0.29%
ROCE
11.21%
8.91%
4.87%
2.57%
7.54%
8.31%
5.75%
4.98%
2.83%
4.29%
Fixed Asset Turnover
3.72
4.25
3.75
3.35
4.23
4.50
4.32
3.52
2.42
2.56
Receivable days
145.01
157.61
172.14
188.33
171.50
170.50
170.16
122.44
120.14
107.86
Inventory Days
193.51
170.32
202.10
224.23
184.73
209.49
237.47
202.18
249.51
271.51
Payable days
105.87
98.28
125.74
88.93
76.76
70.68
72.44
70.33
73.65
60.63
Cash Conversion Cycle
232.65
229.65
248.49
323.63
279.47
309.31
335.20
254.29
296.00
318.74
Total Debt/Equity
0.15
0.35
0.34
0.15
0.18
0.20
0.20
0.27
0.31
0.46
Interest Cover
5.88
3.72
2.81
1.41
2.94
4.00
2.80
2.40
1.07
1.08

News Update:


  • BEML bags order worth Rs 250 crore from Northern Coal Fields
    17th May 2024, 10:30 AM

    The company received order from Northern Coal Fields for dump trucks

    Read More
  • BEML reports 63% rise in Q4 consolidated net profit
    13th May 2024, 14:59 PM

    Total consolidated income of the company increased by 7.91% at Rs 1,518.25 crore for Q4FY24

    Read More
  • BEML - Quarterly Results
    12th May 2024, 17:22 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.