Nifty
:
17274.30
Sensex
:
58065.47
386.95 (2.29%)
1276.66 (2.25%)
Nifty
Sensex
:
:
17274.30
58065.47
386.95 (2.29%)
1276.66 (2.25%)

BEML Ltd.

Engineering - Industrial Equipments

Rating :
56/99

BSE: 500048 | NSE: BEML

NSE BSE
1480.95
04-Oct-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 1480.00
  • 1498.95
  • 1470.00
  • 1460.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  42105
  •  622.35
  •  2085.00
  •  1107.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,086.55
  • 43.60
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,875.18
  • 0.68%
  • 2.69

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.03%
  • 2.83%
  • 16.70%
  • FII
  • DII
  • Others
  • 5.91%
  • 16.64%
  • 3.89%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.47
  • 6.01
  • 12.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.21
  • 41.14

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -0.13
  • 26.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 72.74
  • 59.43
  • 64.83

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.14
  • 2.10
  • 2.22

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.74
  • 23.54
  • 26.64

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
669.18
467.19
43.24%
1,683.58
1,805.74
-6.77%
1,133.09
728.21
55.60%
1,000.42
663.72
50.73%
Expenses
724.97
533.29
35.94%
1,453.87
1,599.01
-9.08%
1,058.80
685.39
54.48%
973.71
625.88
55.57%
EBITDA
-55.79
-66.10
-
229.71
206.73
11.12%
74.29
42.82
73.49%
26.71
37.84
-29.41%
EBIDTM
-8.34%
-14.15%
13.64%
11.45%
6.56%
5.88%
2.67%
5.70%
Other Income
0.77
3.35
-77.01%
1.36
0.43
216.28%
40.96
10.10
305.54%
13.45
5.82
131.10%
Interest
11.23
14.43
-22.18%
10.27
12.44
-17.44%
20.10
8.28
142.75%
12.74
8.68
46.77%
Depreciation
16.11
16.83
-4.28%
16.23
18.90
-14.13%
16.64
16.57
0.42%
16.76
17.76
-5.63%
PBT
-82.36
-94.01
-
204.57
175.82
16.35%
78.51
28.07
179.69%
10.66
17.22
-38.10%
Tax
0.00
0.00
0
71.15
18.01
295.06%
0.00
0.40
-100.00%
0.00
0.00
0
PAT
-82.36
-94.01
-
133.42
157.81
-15.46%
78.51
27.67
183.74%
10.66
17.22
-38.10%
PATM
-12.31%
-20.12%
7.92%
8.74%
6.93%
3.80%
1.07%
2.59%
EPS
-19.78
-22.58
-
32.04
37.90
-15.46%
18.85
6.65
183.46%
2.56
4.14
-38.16%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
4,486.27
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
2,801.25
Net Sales Growth
22.41%
20.59%
18.89%
-12.92%
7.26%
29.86%
-16.15%
6.16%
-3.50%
3.66%
 
Cost Of Goods Sold
2,580.19
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
1,643.19
Gross Profit
1,906.08
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
1,158.06
GP Margin
42.49%
44.22%
43.33%
47.44%
43.38%
46.76%
51.47%
43.43%
44.59%
42.02%
41.34%
Total Expenditure
4,211.35
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
2,833.10
Power & Fuel Cost
-
37.51
35.57
37.11
38.20
39.66
37.24
35.36
35.87
38.56
36.00
% Of Sales
-
0.86%
0.99%
1.23%
1.10%
1.22%
1.49%
1.19%
1.28%
1.33%
1.29%
Employee Cost
-
861.47
851.95
848.07
805.75
813.24
785.11
759.52
774.97
722.67
745.23
% Of Sales
-
19.86%
23.69%
28.03%
23.19%
25.11%
31.48%
25.53%
27.66%
24.89%
26.60%
Manufacturing Exp.
-
214.59
162.18
174.66
166.61
159.93
117.26
33.37
32.00
34.19
32.84
% Of Sales
-
4.95%
4.51%
5.77%
4.80%
4.94%
4.70%
1.12%
1.14%
1.18%
1.17%
General & Admin Exp.
-
42.45
32.59
57.57
44.79
44.41
43.83
41.54
41.09
34.86
39.04
% Of Sales
-
0.98%
0.91%
1.90%
1.29%
1.37%
1.76%
1.40%
1.47%
1.20%
1.39%
Selling & Distn. Exp.
-
73.88
58.84
85.02
91.24
48.39
48.26
61.88
61.65
52.45
40.42
% Of Sales
-
1.70%
1.64%
2.81%
2.63%
1.49%
1.93%
2.08%
2.20%
1.81%
1.44%
Miscellaneous Exp.
-
354.17
231.02
173.28
146.87
149.90
99.03
210.95
229.77
234.00
40.42
% Of Sales
-
8.17%
6.42%
5.73%
4.23%
4.63%
3.97%
7.09%
8.20%
8.06%
10.58%
EBITDA
274.92
334.03
186.53
59.64
213.64
259.07
153.14
149.18
74.03
103.45
-31.85
EBITDA Margin
6.13%
7.70%
5.19%
1.97%
6.15%
8.00%
6.14%
5.02%
2.64%
3.56%
-1.14%
Other Income
56.54
5.70
19.97
79.31
54.60
25.04
62.59
42.31
60.23
71.80
109.36
Interest
54.34
73.54
48.02
47.21
67.07
54.66
54.65
56.33
75.96
126.82
162.03
Depreciation
65.74
66.45
71.38
72.38
70.73
65.39
62.80
56.57
53.01
54.32
51.02
PBT
211.38
199.74
87.11
19.36
130.45
164.06
98.28
78.59
5.30
-5.89
-135.54
Tax
71.15
71.15
18.41
-44.32
67.29
34.38
13.50
14.20
-0.47
3.92
-42.04
Tax Rate
33.66%
35.62%
21.13%
-228.93%
51.58%
20.96%
13.74%
18.07%
-8.62%
39.20%
33.52%
PAT
140.23
128.80
68.90
63.84
63.18
129.67
84.76
64.38
5.93
6.10
-83.29
PAT before Minority Interest
140.23
128.59
68.70
63.68
63.16
129.68
84.78
64.40
5.92
6.07
-83.38
Minority Interest
0.00
0.21
0.20
0.16
0.02
-0.01
-0.02
-0.02
0.01
0.03
0.09
PAT Margin
3.13%
2.97%
1.92%
2.11%
1.82%
4.00%
3.40%
2.16%
0.21%
0.21%
-2.97%
PAT Growth
29.02%
86.94%
7.93%
1.04%
-51.28%
52.98%
31.66%
985.67%
-2.79%
-
 
EPS
33.71
30.96
16.56
15.35
15.19
31.17
20.38
15.48
1.43
1.47
-20.02

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
2,079.81
Share Capital
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
Total Reserves
2,314.92
2,172.64
2,211.00
2,145.60
2,159.34
2,140.60
2,087.65
2,034.97
2,039.25
2,038.04
Non-Current Liabilities
1,161.78
1,232.80
1,171.79
694.68
666.11
716.46
782.82
794.28
881.27
949.41
Secured Loans
0.00
100.00
200.00
300.00
300.00
300.00
307.34
338.78
370.22
404.17
Unsecured Loans
0.00
0.00
1.49
2.97
4.49
10.52
55.32
75.15
94.98
93.94
Long Term Provisions
244.33
207.72
186.35
175.71
166.37
174.96
160.64
164.36
135.87
149.17
Current Liabilities
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
2,088.69
Trade Payables
561.16
741.75
662.53
766.97
540.05
501.16
414.90
545.86
388.72
492.60
Other Current Liabilities
459.45
543.30
521.88
797.18
648.22
914.40
635.63
772.34
729.73
681.68
Short Term Borrowings
722.57
541.85
38.11
99.17
135.36
114.67
155.47
180.17
441.30
717.73
Short Term Provisions
293.79
293.73
214.02
348.93
388.84
164.97
149.90
127.82
148.29
196.68
Total Liabilities
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
5,118.13
Net Block
621.31
600.73
620.89
630.88
594.57
583.37
557.30
482.15
513.21
546.03
Gross Block
1,058.18
983.45
934.46
873.89
770.42
697.07
611.54
1,248.42
1,222.62
1,205.77
Accumulated Depreciation
436.88
382.71
313.57
243.01
175.85
113.70
54.24
766.27
709.41
659.75
Non Current Assets
708.00
684.22
700.73
719.68
748.91
775.41
890.58
906.55
983.76
969.01
Capital Work in Progress
13.81
13.94
15.42
25.45
68.10
79.42
103.88
191.70
172.87
141.79
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.
72.09
68.72
63.56
62.46
85.33
111.64
228.36
227.79
292.34
277.39
Other Non Current Assets
0.79
0.82
0.86
0.89
0.92
0.97
1.03
4.91
5.33
3.80
Current Assets
4,847.08
4,883.46
4,160.41
4,174.83
3,831.00
3,818.84
3,377.75
3,590.83
3,686.78
4,149.12
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
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
2,468.10
Sundry Debtors
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
861.52
Cash & Bank
33.94
5.36
27.85
31.43
2.43
14.54
66.43
145.55
17.54
78.50
Other Current Assets
879.00
81.39
370.94
567.98
370.53
393.84
401.81
524.89
531.07
741.00
Short Term Loans & Adv.
822.83
936.86
245.77
251.94
244.11
244.50
215.95
151.21
213.95
297.56
Net Current Assets
2,810.10
2,762.82
2,723.87
2,162.57
2,118.53
2,123.64
2,021.85
1,964.64
1,978.72
2,060.43
Total Assets
5,555.08
5,567.68
4,861.14
4,894.51
4,579.91
4,594.25
4,268.33
4,497.38
4,670.54
5,118.13

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
51.41
-301.03
105.84
256.82
129.74
208.63
80.34
547.82
393.52
-136.20
PBT
199.74
87.11
19.36
130.45
164.06
98.28
78.59
5.46
10.03
-125.33
Adjustment
166.88
59.37
-47.07
79.60
202.01
118.58
138.75
145.77
160.77
290.44
Changes in Working Capital
-280.04
-436.36
60.57
71.52
-220.56
-90.16
-122.06
384.22
249.16
-269.82
Cash after chg. in Working capital
86.57
-289.87
32.87
281.56
145.51
126.70
95.28
535.45
419.96
-104.71
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-35.16
-11.16
72.97
-24.75
-15.77
81.93
-14.94
12.38
-26.44
-31.49
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
-25.34
-49.00
-51.28
-62.43
-61.88
-59.44
-33.18
-35.96
-27.87
-131.71
Net Fixed Assets
-19.08
-47.53
-50.55
-60.29
-61.63
-60.59
716.20
-44.48
-47.93
-173.25
Net Investments
-0.01
0.00
0.00
0.44
0.08
0.10
0.18
0.49
0.27
0.29
Others
-6.25
-1.47
-0.73
-2.58
-0.33
1.05
-749.56
8.03
19.79
41.25
Cash from Financing Activity
-9.95
-176.58
2.93
-129.19
-100.67
-160.28
-104.65
-383.86
-426.60
152.07
Net Cash Inflow / Outflow
16.13
-526.60
57.49
65.19
-32.81
-11.09
-57.49
128.01
-60.95
-115.84
Opening Cash & Equivalents
-537.37
-10.77
-67.74
-132.94
-100.13
-89.04
-31.56
17.54
78.50
194.33
Closing Cash & Equivalent
-521.24
-537.37
-10.26
-67.74
-132.94
-100.13
-89.04
145.55
17.54
78.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
565.88
531.71
540.92
525.22
528.52
524.02
511.30
498.65
499.68
499.39
ROA
2.31%
1.32%
1.31%
1.33%
2.83%
1.91%
1.47%
0.13%
0.12%
-1.67%
ROE
5.63%
3.08%
2.87%
2.88%
5.92%
3.93%
3.06%
0.28%
0.29%
-3.92%
ROCE
8.91%
4.87%
2.57%
7.54%
8.31%
5.75%
4.98%
2.83%
4.29%
1.13%
Fixed Asset Turnover
4.25
3.75
3.35
4.23
4.50
4.32
3.52
2.42
2.56
2.54
Receivable days
157.61
172.14
188.33
171.50
170.50
170.16
122.44
120.14
107.86
100.90
Inventory Days
170.32
202.10
224.23
184.73
209.49
237.47
202.18
249.51
271.51
299.27
Payable days
98.28
125.74
88.93
76.76
70.68
72.44
70.33
73.65
60.63
72.91
Cash Conversion Cycle
229.65
248.49
323.63
279.47
309.31
335.20
254.29
296.00
318.74
327.26
Total Debt/Equity
0.35
0.34
0.15
0.18
0.20
0.20
0.27
0.31
0.46
0.61
Interest Cover
3.72
2.81
1.41
2.94
4.00
2.80
2.40
1.07
1.08
0.23

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • BEML executing order for Cameroon Cassava project
    11th Aug 2022, 12:44 PM

    The company is executing export order valuing $19.76 million with MINEPAT

    Read More
  • BEML’s consolidated net loss narrows to Rs 82 crore in Q1
    5th Aug 2022, 17:35 PM

    Total consolidated income of the company increased by 42.38% at Rs 669.95 crore for Q1FY23

    Read More
  • BEML - Quarterly Results
    4th Aug 2022, 18:16 PM

    Read More
  • BEML receives variation order of Rs 261.65 crore
    15th Jul 2022, 09:11 AM

    Supplies are expected to be completed by July 19, 2023

    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.