Nifty
:
25112.40
Sensex
:
82408.17
319.15 (1.29%)
1046.30 (1.29%)
Nifty
Sensex
:
:
25112.40
82408.17
319.15 (1.29%)
1046.30 (1.29%)

BEML Ltd.

Engineering - Industrial Equipments

Rating :
62/99

BSE: 500048 | NSE: BEML

NSE BSE
4639.50
20-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  4291.5
  •  4728.4
  •  4261
  •  4287.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  4561774
  •  20994157735.5
  •  5488
  •  2350

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 19,269.74
  • 65.88
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 19,492.31
  • 0.43%
  • 6.68

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 54.03%
  • 0.91%
  • 17.48%
  • FII
  • DII
  • Others
  • 7.25%
  • 18.59%
  • 1.74%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.76
  • 6.03
  • -2.23

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.88
  • 50.05
  • 6.32

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 47.13
  • 34.58
  • 29.82

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 56.68
  • 56.97
  • 52.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.00
  • 3.60
  • 4.43

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.39
  • 29.03
  • 27.34

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
67.66
70.24
107
141.63
P/E Ratio
68.57
66.05
43.36
32.76
Revenue
4054
4022
4750
5836
EBITDA
442
506
649
859
Net Income
282
293
417
571
ROA
5.4
5.2
P/B Ratio
7.31
6.69
6.00
5.27
ROE
11.07
10.53
14.57
17.1
FCFF
324
-51
89
157
FCFF Yield
1.81
-0.29
0.5
0.88
Net Debt
62
224
-315
-266
BVPS
634.62
693.41
773.5
880.2

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
1,652.53
1,513.65
9.18%
875.77
1,046.97
-16.35%
859.84
916.79
-6.21%
634.08
576.91
9.91%
Expenses
1,230.03
1,143.25
7.59%
815.41
991.09
-17.73%
786.88
855.33
-8.00%
684.22
627.44
9.05%
EBITDA
422.50
370.40
14.07%
60.36
55.88
8.02%
72.96
61.46
18.71%
-50.14
-50.53
-
EBIDTM
25.57%
24.47%
6.89%
5.34%
8.49%
6.70%
-7.91%
-8.76%
Other Income
3.83
4.60
-16.74%
4.51
34.27
-86.84%
14.86
7.22
105.82%
0.53
1.20
-55.83%
Interest
12.93
10.73
20.50%
16.70
7.52
122.07%
15.76
10.75
46.60%
8.92
10.03
-11.07%
Depreciation
18.59
16.66
11.58%
18.59
15.78
17.81%
17.31
15.75
9.90%
16.85
15.65
7.67%
PBT
394.81
347.61
13.58%
29.58
66.85
-55.75%
54.75
42.18
29.80%
-75.38
-75.01
-
Tax
107.26
90.81
18.11%
5.17
18.65
-72.28%
3.72
-9.60
-
-4.91
0.00
-
PAT
287.55
256.80
11.97%
24.41
48.20
-49.36%
51.03
51.78
-1.45%
-70.47
-75.01
-
PATM
17.40%
16.97%
2.79%
4.60%
5.93%
5.65%
-11.11%
-13.00%
EPS
69.06
61.67
11.98%
5.86
11.58
-49.40%
12.26
12.44
-1.45%
-16.92
-18.01
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
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
2,802.09
Net Sales Growth
-0.79%
3.98%
-10.11%
20.59%
18.89%
-12.92%
7.26%
29.86%
-16.15%
6.16%
 
Cost Of Goods Sold
2,014.74
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
Gross Profit
2,007.48
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
GP Margin
49.91%
48.33%
45.20%
44.22%
43.33%
47.44%
43.38%
46.76%
51.47%
43.43%
44.59%
Total Expenditure
3,516.54
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
2,728.06
Power & Fuel Cost
-
36.20
36.29
37.51
35.57
37.11
38.20
39.66
37.24
35.36
35.87
% Of Sales
-
0.89%
0.93%
0.86%
0.99%
1.23%
1.10%
1.22%
1.49%
1.19%
1.28%
Employee Cost
-
822.23
839.76
861.47
851.95
848.07
805.75
813.24
785.11
759.52
774.97
% Of Sales
-
20.28%
21.54%
19.86%
23.69%
28.03%
23.19%
25.11%
31.48%
25.53%
27.66%
Manufacturing Exp.
-
343.48
186.96
214.59
162.18
174.66
166.61
159.93
117.26
33.37
32.00
% Of Sales
-
8.47%
4.80%
4.95%
4.51%
5.77%
4.80%
4.94%
4.70%
1.12%
1.14%
General & Admin Exp.
-
60.13
56.53
42.45
32.59
57.57
44.79
44.41
43.83
41.54
41.09
% Of Sales
-
1.48%
1.45%
0.98%
0.91%
1.90%
1.29%
1.37%
1.76%
1.40%
1.47%
Selling & Distn. Exp.
-
62.36
103.27
73.88
58.84
85.02
91.24
48.39
48.26
61.88
61.65
% Of Sales
-
1.54%
2.65%
1.70%
1.64%
2.81%
2.63%
1.49%
1.93%
2.08%
2.20%
Miscellaneous Exp.
-
181.19
164.51
354.17
231.02
173.28
146.87
149.90
99.03
210.95
61.65
% Of Sales
-
4.47%
4.22%
8.17%
6.42%
5.73%
4.23%
4.63%
3.97%
7.09%
8.20%
EBITDA
505.68
453.69
375.10
334.03
186.53
59.64
213.64
259.07
153.14
149.18
74.03
EBITDA Margin
12.57%
11.19%
9.62%
7.70%
5.19%
1.97%
6.15%
8.00%
6.14%
5.02%
2.64%
Other Income
23.73
42.24
23.59
5.70
19.97
79.31
54.60
25.04
62.59
42.31
60.23
Interest
54.31
50.47
56.90
73.54
48.02
47.21
67.07
54.66
54.65
56.33
75.96
Depreciation
71.34
63.83
64.08
66.45
71.38
72.38
70.73
65.39
62.80
56.57
53.01
PBT
403.76
381.62
277.71
199.74
87.11
19.36
130.45
164.06
98.28
78.59
5.30
Tax
111.24
99.85
119.82
71.15
18.41
-44.32
67.29
34.38
13.50
14.20
-0.47
Tax Rate
27.55%
26.16%
43.15%
35.62%
21.13%
-228.93%
51.58%
20.96%
13.74%
18.07%
-8.62%
PAT
292.52
281.81
157.92
128.80
68.90
63.84
63.18
129.67
84.76
64.38
5.93
PAT before Minority Interest
292.52
281.77
157.89
128.59
68.70
63.68
63.16
129.68
84.78
64.40
5.92
Minority Interest
0.00
0.04
0.03
0.21
0.20
0.16
0.02
-0.01
-0.02
-0.02
0.01
PAT Margin
7.27%
6.95%
4.05%
2.97%
1.92%
2.11%
1.82%
4.00%
3.40%
2.16%
0.21%
PAT Growth
3.82%
78.45%
22.61%
86.94%
7.93%
1.04%
-51.28%
52.98%
31.66%
985.67%
 
EPS
70.32
67.74
37.96
30.96
16.56
15.35
15.19
31.17
20.38
15.48
1.43

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
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
2,076.74
Share Capital
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
41.77
Total Reserves
2,626.20
2,379.71
2,314.92
2,172.64
2,211.00
2,145.60
2,159.34
2,140.60
2,087.65
2,034.97
Non-Current Liabilities
777.51
694.13
1,161.78
1,232.80
1,171.79
694.68
666.11
716.46
782.82
794.28
Secured Loans
0.00
0.00
0.00
100.00
200.00
300.00
300.00
300.00
307.34
338.78
Unsecured Loans
0.00
0.00
0.00
0.00
1.49
2.97
4.49
10.52
55.32
75.15
Long Term Provisions
236.98
246.20
244.33
207.72
186.35
175.71
166.37
174.96
160.64
164.36
Current Liabilities
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
1,626.19
Trade Payables
759.62
678.31
561.16
741.75
662.53
766.97
540.05
501.16
414.90
545.86
Other Current Liabilities
684.06
387.07
459.45
543.30
521.88
797.18
648.22
914.40
635.63
772.34
Short Term Borrowings
60.56
370.83
722.57
541.85
38.11
99.17
135.36
114.67
155.47
180.17
Short Term Provisions
382.59
350.07
293.79
293.73
214.02
348.93
388.84
164.97
149.90
127.82
Total Liabilities
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
4,497.39
Net Block
528.13
505.30
621.31
600.73
620.89
630.88
594.57
583.37
557.30
482.15
Gross Block
1,078.50
993.76
1,058.18
983.45
934.46
873.89
770.42
697.07
611.54
1,248.42
Accumulated Depreciation
550.36
488.46
436.88
382.71
313.57
243.01
175.85
113.70
54.24
766.27
Non Current Assets
642.62
604.66
708.00
684.22
700.73
719.68
748.91
775.41
890.58
906.55
Capital Work in Progress
36.71
22.71
13.81
13.94
15.42
25.45
68.10
79.42
103.88
191.70
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.
77.05
75.89
72.09
68.72
63.56
62.46
85.33
111.64
228.36
227.79
Other Non Current Assets
0.72
0.76
0.79
0.82
0.86
0.89
0.92
0.97
1.03
4.91
Current Assets
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
3,590.83
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
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
1,928.70
Sundry Debtors
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
991.70
Cash & Bank
8.86
39.34
33.94
5.36
27.85
31.43
2.43
14.54
66.43
145.55
Other Current Assets
942.81
48.67
52.67
81.39
616.71
819.92
370.53
393.84
401.81
524.89
Short Term Loans & Adv.
886.96
868.06
822.83
936.86
245.77
251.94
244.11
244.50
215.95
151.21
Net Current Assets
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
1,964.64
Total Assets
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
4,497.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
457.72
559.98
50.93
-301.03
105.84
256.82
129.74
208.63
80.34
547.82
PBT
381.62
277.71
199.74
87.11
19.36
130.45
164.06
98.28
78.59
5.46
Adjustment
138.79
84.29
54.91
59.37
-47.07
79.60
202.01
118.58
138.75
145.77
Changes in Working Capital
-2.51
288.49
-168.56
-436.36
60.57
71.52
-220.56
-90.16
-122.06
384.22
Cash after chg. in Working capital
517.91
650.50
86.09
-289.87
32.87
281.56
145.51
126.70
95.28
535.45
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-60.19
-90.52
-35.16
-11.16
72.97
-24.75
-15.77
81.93
-14.94
12.38
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
-67.68
-20.05
-24.85
-49.00
-51.28
-62.43
-61.88
-59.44
-33.18
-35.96
Net Fixed Assets
-98.73
-10.00
-19.08
-47.53
-50.55
-60.29
-61.63
-60.59
716.20
-44.48
Net Investments
0.00
0.01
-0.01
0.00
0.00
0.44
0.08
0.10
0.18
0.49
Others
31.05
-10.06
-5.76
-1.47
-0.73
-2.58
-0.33
1.05
-749.56
8.03
Cash from Financing Activity
-129.80
-331.45
-9.95
-176.58
2.93
-129.19
-100.67
-160.28
-104.65
-383.86
Net Cash Inflow / Outflow
260.23
208.47
16.13
-526.60
57.49
65.19
-32.81
-11.09
-57.49
128.01
Opening Cash & Equivalents
-312.77
-521.24
-537.37
-10.77
-67.74
-132.94
-100.13
-89.04
-31.56
17.54
Closing Cash & Equivalent
-52.54
-312.77
-521.24
-537.37
-10.26
-67.74
-132.94
-100.13
-89.04
145.55

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
640.62
581.43
565.88
531.71
540.92
525.22
528.52
524.02
511.30
498.65
ROA
5.51%
3.02%
2.31%
1.32%
1.31%
1.33%
2.83%
1.91%
1.47%
0.13%
ROE
11.07%
6.61%
5.63%
3.08%
2.87%
2.88%
5.92%
3.93%
3.06%
0.28%
ROCE
15.65%
11.21%
8.91%
4.87%
2.57%
7.54%
8.31%
5.75%
4.98%
2.83%
Fixed Asset Turnover
3.91
3.80
4.25
3.75
3.35
4.23
4.50
4.32
3.52
2.42
Receivable days
120.45
145.01
157.61
172.14
188.33
171.50
170.50
170.16
122.44
120.14
Inventory Days
194.34
193.51
170.32
202.10
224.23
184.73
209.49
237.47
202.18
249.51
Payable days
125.26
105.87
98.28
125.74
88.93
76.76
70.68
72.44
70.33
73.65
Cash Conversion Cycle
189.53
232.65
229.65
248.49
323.63
279.47
309.31
335.20
254.29
296.00
Total Debt/Equity
0.02
0.15
0.35
0.34
0.15
0.18
0.20
0.20
0.27
0.31
Interest Cover
8.56
5.88
3.72
2.81
1.41
2.94
4.00
2.80
2.40
1.07

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • 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
  • BEML acquires 148 acres land in Madhya Pradesh
    12th May 2025, 09:41 AM

    The land has been allotted for setting up a construction facility to manufacture rolling stock / coaches for railway and metro projects in the state

    Read More
  • BEML to set up heavy earth moving equipment manufacturing plant in Chhattisgarh
    9th May 2025, 16:59 PM

    The company has been allotted 100 acres of land in Janjgir-Champa district by Chhattisgarh cabinet

    Read More
  • BEML launches largest indigenously developed electric rope shovel-BRS21
    30th Apr 2025, 11:13 AM

    BRS21 rope shovel is entirely designed, engineered, and manufactured in India

    Read More
  • BEML secures contract worth Rs 405 crore
    28th Mar 2025, 10:49 AM

    The contract is for design, manufacture, supply, installation, testing and commissioning of standard gauge metro cars and training of personnel

    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.