Bharat Electronics Limited (500049)

Basic

  • Market Cap

    ₹1,171.76B

  • EV

    ₹1,090.29B

  • Shares Out

    7,309.78M

  • Revenue

    ₹181.74B

  • Employees

    11,458

Margins

  • Gross

    44.1%

  • EBITDA

    24.12%

  • Operating

    21.85%

  • Pre-Tax

    24.08%

  • Net

    18.28%

  • FCF

    19.19%

Returns (5Yr Avg)

  • ROA

    6.82%

  • ROE

    20.78%

  • ROCE

    24.02%

  • ROIC

    10.8%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₹153.88

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₹24.83

  • Earnings (Dil)

    ₹4.54

  • FCF

    ₹4.76

  • Book Value

    ₹20.27

Growth (CAGR)

  • Rev 3Yr

    11.91%

  • Rev 5Yr

    11.26%

  • Rev 10Yr

    11.05%

  • Dil EPS 3Yr

    24.46%

  • Dil EPS 5Yr

    16.01%

  • Dil EPS 10Yr

    13.51%

  • Rev Fwd 2Yr

    14.14%

  • EBITDA Fwd 2Yr

    13.46%

  • EPS Fwd 2Yr

    16.93%

  • EPS LT Growth Est

    15.25%

Dividends

  • Yield

    —

  • Payout

    26.44%

  • DPS

    ₹1.2

  • DPS Growth 3Yr

    8.74%

  • DPS Growth 5Yr

    21.97%

  • DPS Growth 10Yr

    23.1%

  • DPS Growth Fwd 2Yr

    17.84%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Revenues

121,641.7

129,676.7

141,086.9

153,681.8

177,344.4

181,358.2

Other Revenues, Total

—

—

—

—

—

384.2

Total Revenues

121,641.7

129,676.7

141,086.9

153,681.8

177,344.4

181,742.4

Total Revenues % Chg.

17.0%

6.6%

8.8%

8.9%

15.4%

6.0%

Cost of Goods Sold, Total

60,916.1

71,688.1

80,255.4

91,192.1

101,814.1

101,594.3

Gross Profit

60,725.6

57,988.6

60,831.5

62,489.7

75,530.3

80,148.1

Selling General & Admin Expenses, Total

18,951.4

20,747.4

19,599.3

21,480.3

23,518.5

23,975.4

Provision for Bad Debts

—

—

—

—

—

—

Depreciation & Amortization

3,381.3

3,718.6

3,873.2

4,011.3

4,288.2

4,372.5

Other Operating Expenses

12,154.3

9,499.4

8,236.5

7,586.0

10,884.2

12,084.8

Other Operating Expenses, Total

34,487.0

33,965.4

31,709.0

33,077.6

38,690.9

40,432.7

Operating Income

26,238.6

24,023.2

29,122.5

29,412.1

36,839.4

39,715.4

Interest Expense, Total

-122.7

-29.6

-58.1

-46.6

-145.8

-143.9

Interest And Investment Income

577.4

925.7

638.8

1,795.5

2,633.8

2,633.8

Net Interest Expenses

454.7

896.1

580.7

1,748.9

2,488.0

2,489.9

Income (Loss) On Equity Invest.

386.4

320.9

304.2

457.6

458.9

451.0

Currency Exchange Gains (Loss)

110.2

-182.7

560.5

414.8

63.7

63.7

Other Non Operating Income (Expenses)

22.5

45.3

17.6

23.4

13.5

1,226.4

EBT, Excl. Unusual Items

27,212.4

25,102.8

30,585.5

32,056.8

39,863.5

43,946.4

Gain (Loss) On Sale Of Investments

—

—

—

58.7

58.7

58.7

Gain (Loss) On Sale Of Assets

2.7

2.1

12.1

4.5

15.2

15.2

Asset Writedown

-545.3

—

-875.6

—

-249.4

-249.4

Insurance Settlements

—

—

—

—

—

—

Other Unusual Items

—

—

—

—

—

—

EBT, Incl. Unusual Items

26,669.8

25,104.9

29,722.0

32,120.0

39,688.0

43,770.9

Income Tax Expense

7,803.1

6,857.7

8,724.4

8,117.8

9,825.6

10,532.7

Earnings From Continuing Operations

18,866.7

18,247.2

20,997.6

24,002.2

29,862.4

33,238.2

Minority Interest

-2.7

-8.7

-8.2

-13.5

-18.2

-9.6

Net Income

18,864.0

18,238.5

20,989.4

23,988.7

29,844.2

33,228.6

Net Income to Common Incl Extra Items

18,864.0

18,238.5

20,989.4

23,988.7

29,844.2

33,228.6

Net Income to Common Excl. Extra Items

18,864.0

18,238.5

20,989.4

23,988.7

29,844.2

33,228.6

Total Shares Outstanding

7,309.8

7,309.8

7,309.8

7,309.8

7,309.8

7,308.8

Weighted Avg. Shares Outstanding

7,309.8

7,309.8

7,309.8

7,309.8

7,309.8

7,320.2

Weighted Avg. Shares Outstanding Dil

7,309.8

7,309.8

7,309.8

7,309.8

7,309.8

7,320.2

EPS

2.6

2.5

2.9

3.3

4.1

4.5

EPS Diluted

2.6

2.5

2.9

3.3

4.1

4.5

EBITDA

29,619.2

27,687.1

32,892.2

33,232.3

40,882.8

43,843.1