|
Market Closed -
Bombay S.E.
11:28:57 21/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 371.60 INR | -1.29% |
|
-2.75% | -7.03% |
| 10-14 | Indian shares on track for muted open as oil prices, foreign outflows weigh | RE |
| 10-13 | Bharat Electronics Limited Receives Orders Worth INR 5,330 Million | CI |
Company Valuation: Bharat Electronics Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 513,756 | 713,069 | 1,472,555 | 2,201,705 | 2,928,297 | 2,751,766 | - | - |
| Change | - | 38.8% | 106.51% | 49.52% | 33% | -6.03% | - | - |
| Enterprise Value (EV) 1 | 438,628 | 633,592 | 1,363,187 | 2,108,345 | 2,844,765 | 2,617,424 | 2,587,572 | 2,528,516 |
| Change | - | 44.45% | 115.15% | 54.66% | 34.93% | -7.99% | -1.14% | -2.28% |
| P/E | 21.9x | 23.7x | 36.6x | 41.7x | 48.4x | 39.5x | 33.8x | 29.1x |
| PBR | 4.29x | 5.25x | 9.16x | 11.2x | 12.4x | 9.62x | 8.05x | 6.76x |
| PEG | - | 0.8x | 1.1x | 1.3x | 3.4x | 2.6x | 2x | 1.8x |
| Capitalization / Revenue | 3.35x | 4.04x | 7.3x | 9.31x | 10.7x | 8.61x | 7.42x | 6.46x |
| EV / Revenue | 2.86x | 3.59x | 6.76x | 8.91x | 10.4x | 8.19x | 6.98x | 5.94x |
| EV / EBITDA | 13.3x | 15.7x | 27.3x | 31.2x | 35.5x | 28.4x | 24.2x | 20.4x |
| EV / EBIT | 15x | 17.4x | 29.7x | 33.3x | 38x | 30.3x | 25.8x | 21.9x |
| EV / FCF | 12.2x | 107x | 34x | -403x | 556x | 39x | 45.5x | 38.6x |
| FCF Yield | 8.22% | 0.94% | 2.94% | -0.25% | 0.18% | 2.57% | 2.2% | 2.59% |
| Dividend per Share 2 | 1.5 | 1.8 | 2.8 | 2.4 | 2.5 | 3.66 | 4.124 | 4.718 |
| Rate of return | 2.13% | 1.85% | 1.39% | 0.8% | 0.62% | 0.97% | 1.1% | 1.25% |
| EPS 2 | 3.213 | 4.11 | 5.5 | 7.23 | 8.27 | 9.53 | 11.14 | 12.94 |
| Distribution rate | 46.7% | 43.8% | 50.9% | 33.2% | 30.2% | 38.4% | 37% | 36.5% |
| Net sales 1 | 153,138 | 176,462 | 201,694 | 236,580 | 274,796 | 319,531 | 370,947 | 425,899 |
| EBITDA 1 | 33,092 | 40,475 | 49,982 | 67,676 | 80,153 | 92,013 | 106,811 | 123,661 |
| EBIT 1 | 29,291 | 36,396 | 45,857 | 63,320 | 74,914 | 86,249 | 100,403 | 115,721 |
| Net income 1 | 23,489 | 30,067 | 40,200 | 52,882 | 60,485 | 69,662 | 81,392 | 94,652 |
| Net Debt 1 | -75,128 | -79,477 | -109,368 | -93,361 | -83,532 | -134,342 | -164,194 | -223,251 |
| Reference price 2 | 70.28 | 97.55 | 201.45 | 301.20 | 400.60 | 376.45 | 376.45 | 376.45 |
| Nbr of stocks (in thousands) | 7,309,779 | 7,309,779 | 7,309,779 | 7,309,779 | 7,309,779 | 7,309,779 | - | - |
| Announcement Date | 23/05/22 | 20/05/23 | 20/05/24 | 19/05/25 | 19/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 39.5x | 8.19x | 28.45x | 0.97% | 29.05B | |
| 35.3x | 6.31x | 26.32x | 0.61% | 310B | |
| 31.6x | 2.98x | 17.46x | 1.48% | 261B | |
| 26.09x | 1.74x | 12.87x | 1.75% | 172B | |
| -517.41x | 1.78x | 40.76x | -.--% | 151B | |
| 30.87x | 4.52x | 18.88x | 1.11% | 147B | |
| 31.35x | 3.43x | 15.55x | 1.32% | 146B | |
| 18.04x | 1.74x | 12.45x | 2.55% | 127B | |
| 20.26x | 1.72x | 14.05x | 1.84% | 93.05B | |
| 38.41x | 8.68x | 26.94x | 0.25% | 84.4B | |
| Average | -24.60x | 4.11x | 21.37x | 1.19% | 151.88B | |
| Weighted average by Cap. | -24.08x | 3.83x | 21.12x | 1.17% |
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
- Stock Market
- Stocks
- BEL Stock
- Valuation Bharat Electronics Limited
Select your edition
All financial news and data tailored to specific country editions
