Nifty
:
25330.25
Sensex
:
82693.71
91.15 (0.36%)
313.02 (0.38%)
Nifty
Sensex
:
:
25330.25
82693.71
91.15 (0.36%)
313.02 (0.38%)

BEML Ltd.

Engineering - Industrial Equipments

Rating :
63/99

BSE: 500048 | NSE: BEML

NSE BSE
4403.40
17-Sep-2025
  • Open
  • High
  • Low
  • Previous Close
  •  4361.8
  •  4466
  •  4337.9
  •  4340.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  593587
  •  2613130522.7
  •  4874.8
  •  2350

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 18,345.03
  • 61.38
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 18,558.53
  • 0.48%
  • 6.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.03%
  • 1.23%
  • 18.31%
  • FII
  • DII
  • Others
  • 5.67%
  • 18.68%
  • 2.08%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.06
  • 2.26
  • 1.04

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.17
  • 22.49
  • 6.51

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.35
  • 33.54
  • 22.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 56.44
  • 58.34
  • 54.37

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.09
  • 3.84
  • 4.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.41
  • 29.55
  • 28.28

Earnings Forecasts:

(Updated: 16-09-2025)
Description
2024
2025
2026
2027
Adj EPS
70.24
100.36
142.47
170
P/E Ratio
62.69
43.88
30.91
25.90
Revenue
4022.22
4673.5
5758.05
6942.25
EBITDA
505.68
652.65
873.2
1030.6
Net Income
292.57
418.65
578.7
692.95
ROA
5.17
P/B Ratio
6.35
5.73
5.03
4.56
ROE
10.53
14.17
17.3
18.8
FCFF
-51.06
207
187.13
227
FCFF Yield
-0.3
1.21
1.09
1.32
Net Debt
223.67
-93.1
-110.7
BVPS
693.34
767.97
875.23
965.4

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
633.99
634.08
-0.01%
1,652.53
1,513.65
9.18%
875.77
1,046.97
-16.35%
859.84
916.79
-6.21%
Expenses
683.27
684.22
-0.14%
1,230.03
1,143.25
7.59%
815.41
991.09
-17.73%
786.88
855.33
-8.00%
EBITDA
-49.28
-50.14
-
422.50
370.40
14.07%
60.36
55.88
8.02%
72.96
61.46
18.71%
EBIDTM
-7.77%
-7.91%
25.57%
24.47%
6.89%
5.34%
8.49%
6.70%
Other Income
8.57
0.53
1,516.98%
3.83
4.60
-16.74%
4.51
34.27
-86.84%
14.86
7.22
105.82%
Interest
9.81
8.92
9.98%
12.93
10.73
20.50%
16.70
7.52
122.07%
15.76
10.75
46.60%
Depreciation
19.76
16.85
17.27%
18.59
16.66
11.58%
18.59
15.78
17.81%
17.31
15.75
9.90%
PBT
-70.28
-75.38
-
394.81
347.61
13.58%
29.58
66.85
-55.75%
54.75
42.18
29.80%
Tax
-6.17
-4.91
-
107.26
90.81
18.11%
5.17
18.65
-72.28%
3.72
-9.60
-
PAT
-64.11
-70.47
-
287.55
256.80
11.97%
24.41
48.20
-49.36%
51.03
51.78
-1.45%
PATM
-10.11%
-11.11%
17.40%
16.97%
2.79%
4.60%
5.93%
5.65%
EPS
-15.40
-16.92
-
69.06
61.67
11.98%
5.86
11.58
-49.40%
12.26
12.44
-1.45%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
4,022.13
4,022.22
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
Net Sales Growth
-2.17%
-0.79%
3.98%
-10.11%
20.59%
18.89%
-12.92%
7.26%
29.86%
-16.15%
 
Cost Of Goods Sold
2,027.99
2,014.75
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
Gross Profit
1,994.14
2,007.47
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
GP Margin
49.58%
49.91%
48.33%
45.20%
44.22%
43.33%
47.44%
43.38%
46.76%
51.47%
43.43%
Total Expenditure
3,515.59
3,507.95
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
Power & Fuel Cost
-
35.37
36.20
36.29
37.51
35.57
37.11
38.20
39.66
37.24
35.36
% Of Sales
-
0.88%
0.89%
0.93%
0.86%
0.99%
1.23%
1.10%
1.22%
1.49%
1.19%
Employee Cost
-
826.21
822.23
839.76
861.47
851.95
848.07
805.75
813.24
785.11
759.52
% Of Sales
-
20.54%
20.28%
21.54%
19.86%
23.69%
28.03%
23.19%
25.11%
31.48%
25.53%
Manufacturing Exp.
-
285.66
343.48
186.96
214.59
162.18
174.66
166.61
159.93
117.26
33.37
% Of Sales
-
7.10%
8.47%
4.80%
4.95%
4.51%
5.77%
4.80%
4.94%
4.70%
1.12%
General & Admin Exp.
-
58.48
60.13
56.53
42.45
32.59
57.57
44.79
44.41
43.83
41.54
% Of Sales
-
1.45%
1.48%
1.45%
0.98%
0.91%
1.90%
1.29%
1.37%
1.76%
1.40%
Selling & Distn. Exp.
-
72.72
57.31
103.27
73.88
58.84
85.02
91.24
48.39
48.26
61.88
% Of Sales
-
1.81%
1.41%
2.65%
1.70%
1.64%
2.81%
2.63%
1.49%
1.93%
2.08%
Miscellaneous Exp.
-
214.76
186.24
164.51
354.17
231.02
173.28
146.87
149.90
99.03
61.88
% Of Sales
-
5.34%
4.59%
4.22%
8.17%
6.42%
5.73%
4.23%
4.63%
3.97%
7.09%
EBITDA
506.54
514.27
453.69
375.10
334.03
186.53
59.64
213.64
259.07
153.14
149.18
EBITDA Margin
12.59%
12.79%
11.19%
9.62%
7.70%
5.19%
1.97%
6.15%
8.00%
6.14%
5.02%
Other Income
31.77
23.73
42.24
23.59
5.70
19.97
79.31
54.60
25.04
62.59
42.31
Interest
55.20
62.90
50.47
56.90
73.54
48.02
47.21
67.07
54.66
54.65
56.33
Depreciation
74.25
71.34
63.83
64.08
66.45
71.38
72.38
70.73
65.39
62.80
56.57
PBT
408.86
403.76
381.62
277.71
199.74
87.11
19.36
130.45
164.06
98.28
78.59
Tax
109.98
111.24
99.85
119.82
71.15
18.41
-44.32
67.29
34.38
13.50
14.20
Tax Rate
26.90%
27.55%
26.16%
43.15%
35.62%
21.13%
-228.93%
51.58%
20.96%
13.74%
18.07%
PAT
298.88
292.57
281.81
157.92
128.80
68.90
63.84
63.18
129.67
84.76
64.38
PAT before Minority Interest
298.88
292.52
281.77
157.89
128.59
68.70
63.68
63.16
129.68
84.78
64.40
Minority Interest
0.00
0.05
0.04
0.03
0.21
0.20
0.16
0.02
-0.01
-0.02
-0.02
PAT Margin
7.43%
7.27%
6.95%
4.05%
2.97%
1.92%
2.11%
1.82%
4.00%
3.40%
2.16%
PAT Growth
4.39%
3.82%
78.45%
22.61%
86.94%
7.93%
1.04%
-51.28%
52.98%
31.66%
 
EPS
71.85
70.33
67.74
37.96
30.96
16.56
15.35
15.19
31.17
20.38
15.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
2,887.38
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
Share Capital
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
Total Reserves
2,845.61
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
Non-Current Liabilities
1,016.29
777.51
694.13
1,161.78
1,232.80
1,171.79
694.68
666.11
716.46
782.82
Secured Loans
0.00
0.00
0.00
0.00
100.00
200.00
300.00
300.00
300.00
307.34
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
1.49
2.97
4.49
10.52
55.32
Long Term Provisions
268.54
236.98
246.20
244.33
207.72
186.35
175.71
166.37
174.96
160.64
Current Liabilities
1,867.39
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
Trade Payables
709.96
759.62
678.31
561.16
741.75
662.53
766.97
540.05
501.16
414.90
Other Current Liabilities
582.76
684.06
387.07
459.45
543.30
521.88
797.18
648.22
914.40
635.63
Short Term Borrowings
218.46
60.56
370.83
722.57
541.85
38.11
99.17
135.36
114.67
155.47
Short Term Provisions
356.21
382.59
350.07
293.79
293.73
214.02
348.93
388.84
164.97
149.90
Total Liabilities
5,770.57
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
Net Block
579.91
528.13
505.30
621.31
600.73
620.89
630.88
594.57
583.37
557.30
Gross Block
1,191.51
1,078.49
993.76
1,058.18
983.45
934.46
873.89
770.42
697.07
611.54
Accumulated Depreciation
611.60
550.36
488.46
436.88
382.71
313.57
243.01
175.85
113.70
54.24
Non Current Assets
771.50
642.62
604.66
708.00
684.22
700.73
719.68
748.91
775.41
890.58
Capital Work in Progress
106.99
36.71
22.71
13.81
13.94
15.42
25.45
68.10
79.42
103.88
Non Current Investment
5.81
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
78.10
77.05
75.89
72.09
68.72
63.56
62.46
85.33
111.64
228.36
Other Non Current Assets
0.69
0.72
0.76
0.79
0.82
0.86
0.89
0.92
0.97
1.03
Current Assets
4,946.70
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
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
2,379.36
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
Sundry Debtors
1,695.88
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
Cash & Bank
4.96
8.86
39.34
33.94
5.36
27.85
31.43
2.43
14.54
66.43
Other Current Assets
866.50
55.85
48.67
52.67
1,018.25
616.71
819.92
370.53
393.84
401.81
Short Term Loans & Adv.
767.57
886.96
868.06
822.83
936.86
245.77
251.94
244.11
244.50
215.95
Net Current Assets
3,079.31
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
Total Assets
5,718.20
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
183.12
457.72
559.98
50.93
-301.03
105.84
256.82
129.74
208.63
80.34
PBT
403.76
381.62
277.71
199.74
87.11
19.36
130.45
164.06
98.28
78.59
Adjustment
131.68
138.79
84.29
54.91
59.37
-47.07
79.60
202.01
118.58
138.75
Changes in Working Capital
-230.64
-2.51
288.49
-168.56
-436.36
60.57
71.52
-220.56
-90.16
-122.06
Cash after chg. in Working capital
304.80
517.91
650.50
86.09
-289.87
32.87
281.56
145.51
126.70
95.28
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-121.68
-60.19
-90.52
-35.16
-11.16
72.97
-24.75
-15.77
81.93
-14.94
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
-205.24
-67.68
-20.05
-24.85
-49.00
-51.28
-62.43
-61.88
-59.44
-33.18
Net Fixed Assets
-183.30
-98.73
-10.00
-19.08
-47.53
-50.55
-60.29
-61.63
-60.59
716.20
Net Investments
-5.81
0.00
0.01
-0.01
0.00
0.00
0.44
0.08
0.10
0.18
Others
-16.13
31.05
-10.06
-5.76
-1.47
-0.73
-2.58
-0.33
1.05
-749.56
Cash from Financing Activity
-139.43
-129.80
-331.45
-9.95
-176.58
2.93
-129.19
-100.67
-160.28
-104.65
Net Cash Inflow / Outflow
-161.55
260.23
208.47
16.13
-526.60
57.49
65.19
-32.81
-11.09
-57.49
Opening Cash & Equivalents
-52.54
-312.77
-521.24
-537.37
-10.77
-67.74
-132.94
-100.13
-89.04
-31.56
Closing Cash & Equivalent
-214.08
-52.54
-312.77
-521.24
-537.37
-10.26
-67.74
-132.94
-100.13
-89.04

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
693.31
640.62
581.43
565.88
531.71
540.92
525.22
528.52
524.02
511.30
ROA
5.27%
5.51%
3.02%
2.31%
1.32%
1.31%
1.33%
2.83%
1.91%
1.47%
ROE
10.53%
11.07%
6.61%
5.63%
3.08%
2.87%
2.88%
5.92%
3.93%
3.06%
ROCE
16.00%
15.65%
11.21%
8.91%
4.87%
2.57%
7.54%
8.31%
5.75%
4.98%
Fixed Asset Turnover
3.54
3.91
3.80
4.25
3.75
3.35
4.23
4.50
4.32
3.52
Receivable days
142.25
120.45
145.01
157.61
172.14
188.33
171.50
170.50
170.16
122.44
Inventory Days
210.32
194.34
193.51
170.32
202.10
224.23
184.73
209.49
237.47
202.18
Payable days
133.12
125.26
105.87
98.28
125.74
88.93
76.76
70.68
72.44
70.33
Cash Conversion Cycle
219.45
189.53
232.65
229.65
248.49
323.63
279.47
309.31
335.20
254.29
Total Debt/Equity
0.08
0.02
0.15
0.35
0.34
0.15
0.18
0.20
0.20
0.27
Interest Cover
7.42
8.56
5.88
3.72
2.81
1.41
2.94
4.00
2.80
2.40

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • BEML bags order worth over Rs 80 crore from Indian Railways
    30th Aug 2025, 18:30 PM

    The order is for supply of utility track vehicles

    Read More
  • BEML bags order worth Rs 1888 crore
    11th Aug 2025, 15:30 PM

    The company has bagged an order from Integral Coach Factory

    Read More
  • BEML - Quarterly Results
    11th Aug 2025, 14:10 PM

    Read More
  • BEML receives overseas contract worth $1 million
    11th Aug 2025, 10:00 AM

    The company has received maiden overseas contract in the Rail and Metro segment

    Read More
  • BEML bags order from Ministry of Defence
    5th Aug 2025, 10:23 AM

    The company has received order worth around Rs 282 crore

    Read More
  • BEML signs non-binding MoU with Hindustan Shipyard
    26th Jul 2025, 11:03 AM

    MoU aims to collaborate on the co-creation of advanced marine systems-encompassing innovation, indigenous design, manufacturing, and end-to end lifecycle support

    Read More
  • BEML bags order worth around Rs 293.82 crore
    24th Jul 2025, 10:38 AM

    The company has received order for supply of 150 units of High Mobility Vehicles 6X6

    Read More
  • BEML bags order from Ministry of Defence
    18th Jul 2025, 16:00 PM

    The company has bagged order for supply of Bulldozer

    Read More
  • BEML bags export orders worth around $6.23 million
    5th Jul 2025, 09:47 AM

    The company has received one order from CIS region for supply of Heavy-Duty Bulldozers

    Read More
  • BEML expands defence manufacturing capabilities with three new units in Bengaluru
    4th Jul 2025, 12:59 PM

    The units will support the manufacturing and servicing of Armoured Recovery Vehicles and their advanced variants

    Read More
  • BEML enters into three licensing agreements with VRDE
    10th Jun 2025, 09:58 AM

    The company has entered into three licensing agreements for the Transfer of Technology to manufacture critical mobility and support systems for the Indian Army's Armoured Corps

    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.