Valuation Bharat Electronics Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 11:29:55 03/07/2026 BST			5-day change	1st Jan Change
418.00 ^INR	+0.67%		+2.75%	+4.58%

06-23	Bharat Electronics Bags New Orders Worth INR10.8 Billion	MT
06-23	Indian shares set to pause after oil-led rally	RE

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	3,055,488	-	-
Change	-	68.55%	38.8%	106.51%	49.52%	38.78%	-	-
Enterprise Value (EV) ¹	291,151	438,628	633,592	1,363,187	2,108,345	2,844,765	2,927,152	2,890,913
Change	-	50.65%	44.45%	115.15%	54.66%	34.93%	-0.76%	-1.24%
P/E	14.8x	21.9x	23.7x	36.6x	41.7x	48.4x	43.7x	37.2x
PBR	2.82x	4.29x	5.25x	9.16x	11.2x	12.4x	10.6x	8.88x
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	9.6x	8.25x
EV / Revenue	2.07x	2.86x	3.59x	6.76x	8.91x	10.4x	9.2x	7.8x
EV / EBITDA	9.15x	13.3x	15.7x	27.3x	31.2x	35.5x	31.7x	27x
EV / EBIT	10.3x	15x	17.4x	29.7x	33.3x	38x	33.8x	28.7x
EV / FCF	6.28x	12.2x	107x	34x	-403x	556x	51.4x	57.6x
FCF Yield	15.9%	8.22%	0.94%	2.94%	-0.25%	0.18%	1.95%	1.74%
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%	0.98%
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	318,259	370,574
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	418.00	418.00	418.00
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BHARAT ELECTRONICS LIMITED	50.21x	10.73x	37.29x	0.78%	32.09B
GE AEROSPACE	45.72x	8.29x	34.38x	0.49%	394B
RTX CORPORATION	34.77x	3.14x	18.66x	1.44%	268B
ROLLS-ROYCE HOLDINGS PLC	39.94x	5.38x	24.53x	0.82%	166B
LOCKHEED MARTIN CORPORATION	18.26x	1.77x	12.46x	2.56%	126B
GENERAL DYNAMICS CORPORATION	22.4x	1.88x	15.44x	1.71%	101B
NORTHROP GRUMMAN CORPORATION	19.62x	1.97x	13.93x	1.77%	77.98B
BAE SYSTEMS PLC	25.22x	1.85x	13.15x	2%	75.07B
RHEINMETALL AG	30.92x	3.45x	15.14x	1.39%	58.21B
Average	31.90x	4.27x	20.55x	1.44%	144.23B
Weighted average by Cap.	34.94x	4.81x	23.03x	1.23%