Nifty
Sensex
:
:
18114.90
60821.62
-63.20 (-0.35%)
-101.88 (-0.17%)

Engineering - Industrial Equipments

Rating :
59/99

BSE: 500048 | NSE: BEML

1575.55
22-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1606.00
  •  1641.50
  •  1561.15
  •  1597.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  200810
  •  3211.10
  •  1694.70
  •  595.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 6,548.81
  • 58.07
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,286.79
  • 0.38%
  • 3.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.03%
  • 2.73%
  • 17.08%
  • FII
  • DII
  • Others
  • 2.8%
  • 18.31%
  • 5.05%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.74
  • 7.35
  • 0.78

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.95
  • -5.26
  • -11.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.93
  • -4.06
  • 2.93

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 54.61
  • 52.44
  • 50.50

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.83
  • 1.83
  • 1.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.30
  • 23.45
  • 21.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
451.00
390.45
15.51%
0.00
0.00
0
728.21
692.85
5.10%
663.72
687.11
-3.40%
Expenses
533.28
508.63
4.85%
0.00
0.00
0
685.39
666.97
2.76%
625.88
694.37
-9.86%
EBITDA
-82.28
-118.18
-
0.00
0.00
0
42.82
25.88
65.46%
37.84
-7.26
-
EBIDTM
-18.24%
-30.27%
0.00%
0.00%
5.88%
3.74%
5.70%
-1.06%
Other Income
19.31
12.33
56.61%
0.00
0.00
0
10.10
6.30
60.32%
5.82
7.59
-23.32%
Interest
14.21
10.00
42.10%
0.00
0.00
0
8.28
9.78
-15.34%
8.68
9.43
-7.95%
Depreciation
16.83
18.15
-7.27%
0.00
0.00
0
16.57
18.16
-8.76%
17.76
18.10
-1.88%
PBT
-94.01
-134.00
-
0.00
0.00
0
28.07
4.24
562.03%
17.22
-27.20
-
Tax
0.00
0.00
0
0.00
0.00
0
0.40
0.00
0
0.00
0.00
0
PAT
-94.01
-134.00
-
0.00
0.00
0
27.67
4.24
552.59%
17.22
-27.20
-
PATM
-20.84%
-34.32%
0.00%
0.00%
3.80%
0.61%
2.59%
-3.96%
EPS
-22.57
-32.18
-
0.00
0.00
0
6.64
1.02
550.98%
4.12
-6.51
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
-
3,556.64
3,025.43
3,474.25
3,239.08
2,494.22
2,974.60
2,802.09
2,903.67
2,801.25
2,715.04
Net Sales Growth
-
17.56%
-12.92%
7.26%
29.86%
-16.15%
6.16%
-3.50%
3.66%
3.18%
 
Cost Of Goods Sold
-
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
1,433.36
Gross Profit
-
1,518.49
1,435.35
1,507.10
1,514.60
1,283.87
1,291.80
1,249.39
1,220.18
1,158.06
1,281.68
GP Margin
-
42.69%
47.44%
43.38%
46.76%
51.47%
43.43%
44.59%
42.02%
41.34%
47.21%
Total Expenditure
-
3,439.76
2,965.79
3,260.61
2,980.01
2,341.08
2,825.42
2,728.06
2,800.22
2,833.10
2,572.78
Power & Fuel Cost
-
35.57
37.11
38.20
39.66
37.24
35.36
35.87
38.56
36.00
38.94
% Of Sales
-
1.00%
1.23%
1.10%
1.22%
1.49%
1.19%
1.28%
1.33%
1.29%
1.43%
Employee Cost
-
851.95
848.07
805.75
813.24
785.11
759.52
774.97
722.67
745.23
731.70
% Of Sales
-
23.95%
28.03%
23.19%
25.11%
31.48%
25.53%
27.66%
24.89%
26.60%
26.95%
Manufacturing Exp.
-
162.18
174.66
166.61
159.93
117.26
33.37
32.00
34.19
32.84
47.67
% Of Sales
-
4.56%
5.77%
4.80%
4.94%
4.70%
1.12%
1.14%
1.18%
1.17%
1.76%
General & Admin Exp.
-
32.59
57.57
44.79
44.41
43.83
41.54
41.09
34.86
39.04
38.25
% Of Sales
-
0.92%
1.90%
1.29%
1.37%
1.76%
1.40%
1.47%
1.20%
1.39%
1.41%
Selling & Distn. Exp.
-
114.79
85.02
91.24
48.39
48.26
61.88
61.65
52.45
40.42
56.42
% Of Sales
-
3.23%
2.81%
2.63%
1.49%
1.93%
2.08%
2.20%
1.81%
1.44%
2.08%
Miscellaneous Exp.
-
204.52
173.28
146.87
149.90
99.03
210.95
229.77
234.00
296.39
56.42
% Of Sales
-
5.75%
5.73%
4.23%
4.63%
3.97%
7.09%
8.20%
8.06%
10.58%
8.34%
EBITDA
-
116.88
59.64
213.64
259.07
153.14
149.18
74.03
103.45
-31.85
142.26
EBITDA Margin
-
3.29%
1.97%
6.15%
8.00%
6.14%
5.02%
2.64%
3.56%
-1.14%
5.24%
Other Income
-
89.62
79.31
54.60
25.04
62.59
42.31
60.23
71.80
109.36
50.87
Interest
-
48.02
47.21
67.07
54.66
54.65
56.33
75.96
126.82
162.03
111.30
Depreciation
-
71.38
72.38
70.73
65.39
62.80
56.57
53.01
54.32
51.02
44.69
PBT
-
87.11
19.36
130.45
164.06
98.28
78.59
5.30
-5.89
-135.54
37.15
Tax
-
18.41
-44.32
67.29
34.38
13.50
14.20
-0.47
3.92
-42.04
9.04
Tax Rate
-
21.13%
-228.93%
51.58%
20.96%
13.74%
18.07%
-8.62%
39.20%
33.52%
13.70%
PAT
-
68.90
63.84
63.18
129.67
84.76
64.38
5.93
6.10
-83.29
56.91
PAT before Minority Interest
-
68.70
63.68
63.16
129.68
84.78
64.40
5.92
6.07
-83.38
56.93
Minority Interest
-
0.20
0.16
0.02
-0.01
-0.02
-0.02
0.01
0.03
0.09
-0.02
PAT Margin
-
1.94%
2.11%
1.82%
4.00%
3.40%
2.16%
0.21%
0.21%
-2.97%
2.10%
PAT Growth
-
7.93%
1.04%
-51.28%
52.98%
31.66%
985.67%
-2.79%
-
-
 
EPS
-
16.56
15.35
15.19
31.17
20.38
15.48
1.43
1.47
-20.02
13.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
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
2,175.35
Share Capital
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
Total Reserves
2,172.64
2,211.00
2,145.60
2,159.34
2,140.60
2,087.65
2,034.97
2,039.25
2,038.04
2,133.57
Non-Current Liabilities
1,232.80
1,171.79
694.68
666.11
716.46
782.82
794.28
881.27
949.41
723.96
Secured Loans
100.00
200.00
300.00
300.00
300.00
307.34
338.78
370.22
404.17
138.10
Unsecured Loans
0.00
1.49
2.97
4.49
10.52
55.32
75.15
94.98
93.94
109.59
Long Term Provisions
207.72
186.35
175.71
166.37
174.96
160.64
164.36
135.87
149.17
121.13
Current Liabilities
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
1,995.58
Trade Payables
741.75
662.53
766.97
540.05
501.16
414.90
545.86
388.72
492.60
502.82
Other Current Liabilities
543.30
521.88
797.18
648.22
914.40
635.63
772.34
729.73
681.68
596.45
Short Term Borrowings
541.85
38.11
99.17
135.36
114.67
155.47
180.17
441.30
717.73
697.12
Short Term Provisions
293.73
214.02
348.93
388.84
164.97
149.90
127.82
148.29
196.68
199.19
Total Liabilities
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
4,895.20
Net Block
600.73
620.89
630.88
594.57
583.37
557.30
482.15
513.21
546.03
539.85
Gross Block
983.44
934.46
873.89
770.42
697.07
611.54
1,248.42
1,222.62
1,205.77
1,145.03
Accumulated Depreciation
382.71
313.57
243.01
175.85
113.70
54.24
766.27
709.41
659.75
605.17
Non Current Assets
684.22
700.73
719.68
748.91
775.41
890.58
906.55
983.76
969.01
848.56
Capital Work in Progress
13.94
15.42
25.45
68.10
79.42
103.88
191.70
172.87
141.79
23.95
Non Current Investment
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.05
Long Term Loans & Adv.
68.72
63.56
62.46
85.33
111.64
228.36
227.79
292.34
277.39
277.79
Other Non Current Assets
0.82
0.86
0.89
0.92
0.97
1.03
4.91
5.33
3.80
6.92
Current Assets
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
4,046.63
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
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
2,435.40
Sundry Debtors
1,884.51
1,508.13
1,613.96
1,650.83
1,431.04
1,207.17
991.70
977.36
861.52
791.68
Cash & Bank
5.36
27.85
31.43
2.43
14.54
66.43
145.55
17.54
78.50
194.33
Other Current Assets
1,018.25
370.94
567.98
126.42
393.84
401.81
524.89
531.07
741.00
625.21
Short Term Loans & Adv.
302.55
245.77
251.94
244.11
244.50
215.95
151.21
213.95
297.56
403.08
Net Current Assets
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
2,051.05
Total Assets
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
4,895.19

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
-300.99
105.84
256.82
129.74
208.63
80.34
547.82
393.52
-136.20
245.24
PBT
87.11
19.36
130.45
164.06
98.28
78.59
5.46
10.03
-125.33
65.95
Adjustment
53.54
-47.07
79.60
202.01
118.58
138.75
145.77
160.77
290.44
184.57
Changes in Working Capital
-455.82
60.57
71.52
-220.56
-90.16
-122.06
384.22
249.16
-269.82
62.77
Cash after chg. in Working capital
-315.17
32.87
281.56
145.51
126.70
95.28
535.45
419.96
-104.71
313.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
14.18
72.97
-24.75
-15.77
81.93
-14.94
12.38
-26.44
-31.49
-68.05
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
-49.04
-51.28
-62.43
-61.88
-59.44
-33.18
-35.96
-27.87
-131.71
-104.79
Net Fixed Assets
-47.53
-50.55
-60.29
-61.63
-60.59
716.20
-44.48
-47.93
-173.25
-127.42
Net Investments
0.00
0.00
0.44
0.08
0.10
0.18
0.49
0.27
0.29
3.77
Others
-1.51
-0.73
-2.58
-0.33
1.05
-749.56
8.03
19.79
41.25
18.86
Cash from Financing Activity
-176.21
2.93
-129.19
-100.67
-160.28
-104.65
-383.86
-426.60
152.07
5.59
Net Cash Inflow / Outflow
-526.24
57.49
65.19
-32.81
-11.09
-57.49
128.01
-60.95
-115.84
146.04
Opening Cash & Equivalents
-10.26
-67.74
-132.94
-100.13
-89.04
-31.56
17.54
78.50
194.33
48.30
Closing Cash & Equivalent
-536.49
-10.26
-67.74
-132.94
-100.13
-89.04
145.55
17.54
78.50
194.33

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
531.71
540.92
525.22
528.52
524.02
511.30
498.65
499.68
499.39
522.33
ROA
1.32%
1.31%
1.33%
2.83%
1.91%
1.47%
0.13%
0.12%
-1.67%
1.25%
ROE
3.08%
2.87%
2.88%
5.92%
3.93%
3.06%
0.28%
0.29%
-3.92%
2.64%
ROCE
4.87%
2.57%
7.54%
8.31%
5.75%
4.98%
2.83%
4.29%
1.13%
5.81%
Fixed Asset Turnover
3.71
3.35
4.23
4.50
4.32
3.52
2.42
2.56
2.54
2.76
Receivable days
174.08
188.33
171.50
170.50
170.16
122.44
120.14
107.86
100.90
122.98
Inventory Days
204.38
224.23
184.73
209.49
237.47
202.18
249.51
271.51
299.27
271.88
Payable days
77.86
88.93
76.76
70.68
72.44
70.33
73.65
60.63
72.91
66.23
Cash Conversion Cycle
300.61
323.63
279.47
309.31
335.20
254.29
296.00
318.74
327.26
328.63
Total Debt/Equity
0.34
0.15
0.18
0.20
0.20
0.27
0.31
0.46
0.61
0.44
Interest Cover
2.81
1.41
2.94
4.00
2.80
2.40
1.07
1.08
0.23
1.59

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.