Nifty
Sensex
:
:
17799.10
60086.01
136.95 (0.78%)
536.11 (0.90%)

Engineering - Industrial Equipments

Rating :
55/99

BSE: 500048 | NSE: BEML

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,410.75
  • 43.96
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,199.38
  • 0.65%
  • 2.89

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.03%
  • 2.32%
  • 16.06%
  • FII
  • DII
  • Others
  • 5.5%
  • 19.35%
  • 2.74%

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
  • 68.34
  • 54.54
  • 62.19

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.19
  • 2.09
  • 2.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.65
  • 22.77
  • 27.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
804.86
1,012.20
-20.48%
669.18
467.19
43.24%
1,683.58
1,805.74
-6.77%
1,133.09
728.21
55.60%
Expenses
763.06
973.71
-21.63%
724.97
533.29
35.94%
1,453.87
1,599.01
-9.08%
1,058.80
685.39
54.48%
EBITDA
41.80
38.49
8.60%
-55.79
-66.10
-
229.71
206.73
11.12%
74.29
42.82
73.49%
EBIDTM
5.19%
3.80%
-8.34%
-14.15%
13.64%
11.45%
6.56%
5.88%
Other Income
1.25
1.44
-13.19%
0.77
3.35
-77.01%
1.36
0.43
216.28%
40.96
10.10
305.54%
Interest
10.77
12.51
-13.91%
11.23
14.43
-22.18%
10.27
12.44
-17.44%
20.10
8.28
142.75%
Depreciation
16.02
16.76
-4.42%
16.11
16.83
-4.28%
16.23
18.90
-14.13%
16.64
16.57
0.42%
PBT
16.26
10.66
52.53%
-82.36
-94.01
-
204.57
175.82
16.35%
78.51
28.07
179.69%
Tax
0.00
0.00
0
0.00
0.00
0
71.15
18.01
295.06%
0.00
0.40
-100.00%
PAT
16.26
10.66
52.53%
-82.36
-94.01
-
133.42
157.81
-15.46%
78.51
27.67
183.74%
PATM
2.02%
1.05%
-12.31%
-20.12%
7.92%
8.74%
6.93%
3.80%
EPS
3.90
2.56
52.34%
-19.78
-22.58
-
32.04
37.90
-15.46%
18.85
6.65
183.46%

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
4,290.71
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
6.91%
20.59%
18.89%
-12.92%
7.26%
29.86%
-16.15%
6.16%
-3.50%
3.66%
 
Cost Of Goods Sold
2,431.94
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
1,858.77
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
43.32%
44.22%
43.33%
47.44%
43.38%
46.76%
51.47%
43.43%
44.59%
42.02%
41.34%
Total Expenditure
4,000.70
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
290.01
334.03
186.53
59.64
213.64
259.07
153.14
149.18
74.03
103.45
-31.85
EBITDA Margin
6.76%
7.70%
5.19%
1.97%
6.15%
8.00%
6.14%
5.02%
2.64%
3.56%
-1.14%
Other Income
44.34
5.70
19.97
79.31
54.60
25.04
62.59
42.31
60.23
71.80
109.36
Interest
52.37
73.54
48.02
47.21
67.07
54.66
54.65
56.33
75.96
126.82
162.03
Depreciation
65.00
66.45
71.38
72.38
70.73
65.39
62.80
56.57
53.01
54.32
51.02
PBT
216.98
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
32.79%
35.62%
21.13%
-228.93%
51.58%
20.96%
13.74%
18.07%
-8.62%
39.20%
33.52%
PAT
145.83
128.80
68.90
63.84
63.18
129.67
84.76
64.38
5.93
6.10
-83.29
PAT before Minority Interest
145.83
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
3.40%
2.97%
1.92%
2.11%
1.82%
4.00%
3.40%
2.16%
0.21%
0.21%
-2.97%
PAT Growth
42.79%
86.94%
7.93%
1.04%
-51.28%
52.98%
31.66%
985.67%
-2.79%
-
 
EPS
35.06
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

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.