Valuation Bharat Electronics Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 11:29:48 13/07/2026 BST			5-day change	1st Jan Change
410.70 ^INR	-1.01%		-3.48%	+2.75%

07-01	Bharat Electronics Limited Announces the Superannuation of Prabha Goyal as Executive Director (National Marketing) Delhi, Effective June 30, 2026	CI
07-01	Bharat Electronics Limited Announces Board Changes, Effective July 1, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	304,818	513,756	713,069	1,472,555	2,201,705	3,002,126	-	-
Change	-	68.55%	38.8%	106.51%	49.52%	36.35%	-	-
Enterprise Value (EV) ¹	291,151	438,628	633,592	1,363,187	2,108,345	2,844,765	2,873,791	2,837,551
Change	-	50.65%	44.45%	115.15%	54.66%	34.93%	-0.77%	-1.26%
P/E	14.8x	21.9x	23.7x	36.6x	41.7x	48.4x	43.4x	36.9x
PBR	2.82x	4.29x	5.25x	9.16x	11.2x	12.4x	10.6x	8.82x
PEG	-	1.6x	0.8x	1.1x	1.3x	3.4x	2.9x	2.1x
Capitalization / Revenue	2.17x	3.35x	4.04x	7.3x	9.31x	10.7x	9.43x	8.1x
EV / Revenue	2.07x	2.86x	3.59x	6.76x	8.91x	10.4x	9.03x	7.66x
EV / EBITDA	9.15x	13.3x	15.7x	27.3x	31.2x	35.5x	31.2x	26.5x
EV / EBIT	10.3x	15x	17.4x	29.7x	33.3x	38x	33.2x	28.2x
EV / FCF	6.28x	12.2x	107x	34x	-403x	556x	50.5x	56.6x
FCF Yield	15.9%	8.22%	0.94%	2.94%	-0.25%	0.18%	1.98%	1.77%
Dividend per Share ²	1.333	1.5	1.8	2.8	2.4	2.5	3.544	4.11
Rate of return	3.2%	2.13%	1.85%	1.39%	0.8%	0.62%	0.85%	0.99%
EPS ²	2.827	3.213	4.11	5.5	7.23	8.27	9.559	11.24
Distribution rate	47.2%	46.7%	43.8%	50.9%	33.2%	30.2%	37.1%	36.6%
Net sales ¹	140,638	153,138	176,462	201,694	236,580	274,796	318,266	370,593
EBITDA ¹	31,811	33,092	40,475	49,982	67,676	80,153	92,201	107,168
EBIT ¹	28,148	29,291	36,396	45,857	63,320	74,914	86,520	100,714
Net income ¹	20,654	23,489	30,067	40,200	52,882	60,485	69,837	82,144
Net Debt ¹	-13,667	-75,128	-79,477	-109,368	-93,361	-83,532	-128,335	-164,575
Reference price ²	41.70	70.28	97.55	201.45	301.20	414.90	414.90	414.90
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	22/06/21	23/05/22	20/05/23	20/05/24	19/05/25	19/05/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BHARAT ELECTRONICS LIMITED	49.84x	10.65x	37x	0.79%	31.8B
GE AEROSPACE	43.07x	7.87x	32.7x	0.48%	375B
RTX CORPORATION	34.15x	3.09x	18.38x	1.46%	264B
ROLLS-ROYCE HOLDINGS PLC	37.96x	5.11x	23.25x	0.86%	159B
LOCKHEED MARTIN CORPORATION	17.5x	1.71x	12x	2.69%	121B
GENERAL DYNAMICS CORPORATION	22.49x	1.89x	15.47x	1.7%	101B
NORTHROP GRUMMAN CORPORATION	19.29x	1.94x	13.72x	1.8%	76.65B
BAE SYSTEMS PLC	23.59x	1.74x	12.37x	2.13%	70.47B
L3HARRIS TECHNOLOGIES, INC.	25.06x	2.65x	14.7x	1.7%	54.17B
Average	30.33x	4.07x	19.95x	1.51%	139.19B
Weighted average by Cap.	33.26x	4.58x	22.12x	1.28%