|
Delayed
Bombay S.E.
14:13:07 09/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 366.25 INR | -0.23% |
|
-4.65% | -8.37% |
| 09-18 | Indian shares post longest weekly losing streak in six years on oil, rate worries | RE |
| 09-17 | Bharat Electronics Limited Receives Orders Worth INR 6,480 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 | 2,683,420 | - | - |
| Change | - | 38.8% | 106.51% | 49.52% | 33% | -8.36% | - | - |
| Enterprise Value (EV) 1 | 438,628 | 633,592 | 1,363,187 | 2,108,345 | 2,844,765 | 2,549,078 | 2,519,226 | 2,460,169 |
| Change | - | 44.45% | 115.15% | 54.66% | 34.93% | -10.39% | -1.17% | -2.34% |
| P/E | 21.9x | 23.7x | 36.6x | 41.7x | 48.4x | 38.5x | 33x | 28.4x |
| PBR | 4.29x | 5.25x | 9.16x | 11.2x | 12.4x | 9.38x | 7.85x | 6.59x |
| PEG | - | 0.8x | 1.1x | 1.3x | 3.4x | 2.5x | 2x | 1.8x |
| Capitalization / Revenue | 3.35x | 4.04x | 7.3x | 9.31x | 10.7x | 8.4x | 7.23x | 6.31x |
| EV / Revenue | 2.86x | 3.59x | 6.76x | 8.91x | 10.4x | 7.98x | 6.79x | 5.78x |
| EV / EBITDA | 13.3x | 15.7x | 27.3x | 31.2x | 35.5x | 27.7x | 23.6x | 19.9x |
| EV / EBIT | 15x | 17.4x | 29.7x | 33.3x | 38x | 29.6x | 25.1x | 21.3x |
| EV / FCF | 12.2x | 107x | 34x | -403x | 556x | 37.9x | 44.3x | 37.6x |
| FCF Yield | 8.22% | 0.94% | 2.94% | -0.25% | 0.18% | 2.64% | 2.26% | 2.66% |
| 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% | 1% | 1.12% | 1.29% |
| 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 | 425,461 |
| EBITDA 1 | 33,092 | 40,475 | 49,982 | 67,676 | 80,153 | 92,013 | 106,811 | 123,715 |
| 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 | 367.10 | 367.10 | 367.10 |
| 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 | 23/5/22 | 20/5/23 | 20/5/24 | 19/5/25 | 19/5/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 38.52x | 7.98x | 27.7x | 1% | 27.71B | |
| 35.12x | 6.47x | 27.11x | 0.59% | 317B | |
| 30.55x | 2.86x | 17x | 1.55% | 248B | |
| 25.24x | 1.67x | 12.44x | 1.82% | 166B | |
| 32.24x | 4.67x | 19.53x | 1.07% | 150B | |
| -624.5x | 1.75x | 39.73x | -.--% | 148B | |
| 31.14x | 3.41x | 15.44x | 1.33% | 144B | |
| 16.68x | 1.62x | 11.67x | 2.76% | 117B | |
| 40.42x | 9.12x | 28.29x | 0.24% | 88.76B | |
| 19.4x | 1.65x | 13.48x | 1.91% | 89.12B | |
| Average | -35.52x | 4.12x | 21.24x | 1.23% | 149.69B | |
| Weighted average by Cap. | -34.80x | 3.91x | 21.23x | 1.18% |
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
