Company Valuation: BEML

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028
Market Cap 1 52,335 132,575 134,079 164,204 - -
Change - 153.32% 1.13% 22.47% - -
Enterprise Value (EV) 52,335 132,575 134,079 164,204 164,204 164,204
Change - 153.32% 1.13% 22.47% 0% 0%
P/E - 47.1x 45.8x 80.6x 36.6x 26.7x
PBR 2.16x 4.98x 4.64x 1.94x 4.99x 4.29x
PEG - - 12.01x -1.6x 1.2x 0.7x
Capitalization / Revenue 1.34x 3.27x 3.33x 2.62x 3.12x 2.63x
EV / Revenue 0x 0x 0x 3.69x 3.12x 2.63x
EV / EBITDA 0x 0x 0x 29.9x 23.6x 17.8x
EV / EBIT 0x 0x 0x 39x 27.3x 20.1x
EV / FCF - 0x -0x 82.2x -129x -61.9x
FCF Yield - 2.72% -0.08% -1.99% -0.77% -1.62%
Dividend per Share 2 5 10.25 - 9.3 13.4 18.6
Rate of return 0.8% 0.64% - 0.48% 0.69% 0.96%
EPS 2 - 33.83 35.12 16.97 52.9 72.35
Distribution rate - 30.3% - 22.8% 25.3% 25.7%
Net sales 1 38,990 40,543 40,222 43,505 52,640 62,380
EBITDA 1 3,644 4,422 5,057 2,990 6,954 9,230
EBIT 1 3,004 3,784 4,343 2,155 6,016 8,166
Net income 1 - 2,818 2,925 1,414 4,412 6,032
Net Debt - - - - - -
Reference price 2 628.35 1,591.75 1,609.80 1,934.20 1,934.20 1,934.20
Nbr of stocks (in thousands) 83,289 83,289 83,289 83,289 - -
Announcement Date 26/05/23 12/05/24 23/05/25 20/05/26 - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
20.81x1.96x16.07x2.63% 65.34B
17.18x1.7x9.68x2.63% 41.51B
12.59x1.15x11.55x4.14% 41.3B
32.43x4.7x18.79x1.55% 31.81B
23.67x2.21x11.97x2% 19.77B
12.2x1.57x9.87x1.83% 20.68B
25.2x2.79x15.02x2.38% 17.13B
14.21x - - 0.68% 17.18B
27.54x0.92x15.91x1.43% 14.64B
Average 20.65x 2.12x 13.61x 2.14% 29.93B
Weighted average by Cap. 20.14x 2.11x 13.71x 2.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield