|
Delayed
Bombay S.E.
10:20:11 07/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 405.00 INR | -0.05% |
|
-2.13% | +1.38% |
| 08-28 | Bharat Electronics Limited Approves Final Dividend for the Financial Year 2025-26 | CI |
| 08-27 | Indian shares muted as HDFC Bank counters oil-led optimism | RE |
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 | 2,961,922 | - | - |
| Change | - | 38.8% | 106.51% | 49.52% | 33% | 1.15% | - | - |
| Enterprise Value (EV) 1 | 438,628 | 633,592 | 1,363,187 | 2,108,345 | 2,844,765 | 2,818,181 | 2,797,728 | 2,738,672 |
| Change | - | 44.45% | 115.15% | 54.66% | 34.93% | -0.93% | -0.73% | -2.11% |
| P/E | 21.9x | 23.7x | 36.6x | 41.7x | 48.4x | 42.5x | 36.4x | 31.3x |
| PBR | 4.29x | 5.25x | 9.16x | 11.2x | 12.4x | 10.4x | 8.67x | 7.27x |
| PEG | - | 0.8x | 1.1x | 1.3x | 3.4x | 2.8x | 2.2x | 1.9x |
| Capitalization / Revenue | 3.35x | 4.04x | 7.3x | 9.31x | 10.7x | 9.27x | 7.98x | 6.96x |
| EV / Revenue | 2.86x | 3.59x | 6.76x | 8.91x | 10.4x | 8.82x | 7.54x | 6.44x |
| EV / EBITDA | 13.3x | 15.7x | 27.3x | 31.2x | 35.5x | 30.9x | 26.2x | 22.1x |
| EV / EBIT | 15x | 17.4x | 29.7x | 33.3x | 38x | 33x | 27.9x | 23.7x |
| EV / FCF | 12.2x | 107x | 34x | -403x | 556x | 39.8x | 49.2x | 41.8x |
| FCF Yield | 8.22% | 0.94% | 2.94% | -0.25% | 0.18% | 2.51% | 2.03% | 2.39% |
| Dividend per Share 2 | 1.5 | 1.8 | 2.8 | 2.4 | 2.5 | 3.655 | 4.123 | 4.718 |
| Rate of return | 2.13% | 1.85% | 1.39% | 0.8% | 0.62% | 0.9% | 1.02% | 1.16% |
| 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 | 319,530 | 370,947 | 425,461 |
| EBITDA 1 | 33,092 | 40,475 | 49,982 | 67,676 | 80,153 | 91,304 | 106,811 | 123,715 |
| EBIT 1 | 29,291 | 36,396 | 45,857 | 63,320 | 74,914 | 85,468 | 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 | -143,741 | -164,194 | -223,251 |
| Reference price 2 | 70.28 | 97.55 | 201.45 | 301.20 | 400.60 | 405.20 | 405.20 | 405.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 42.52x | 8.82x | 30.87x | 0.9% | 31.37B | |
| 39.63x | 7.13x | 29.61x | 0.53% | 350B | |
| 33.3x | 3.1x | 18.37x | 1.42% | 271B | |
| 34.88x | 5.13x | 21.59x | 0.97% | 167B | |
| 17.24x | 1.67x | 12.01x | 2.67% | 121B | |
| 21.14x | 1.79x | 14.65x | 1.75% | 97.09B | |
| 25.16x | 1.81x | 12.71x | 2.03% | 74.91B | |
| 17.75x | 1.86x | 13.22x | 1.89% | 73.16B | |
| 30.22x | 3.32x | 14.61x | 1.36% | 56.08B | |
| Average | 29.09x | 3.85x | 18.63x | 1.5% | 137.93B | |
| Weighted average by Cap. | 31.46x | 4.27x | 20.56x | 1.31% |
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
