Valuation Bharat Dynamics Limited

Stocks

Market Closed - NSE India S.E. 07:05:07 2026-10-27 EDT			5-day change	1st Jan Change
1,006.00 ^INR	-2.24%		-7.54%	-31.40%

10-15	Bharat Dynamics Limited Signs Contract with Indian Navy for Supply of Heavyweight Torpedoes	CI
10-07	Bharat Dynamics Limited Announces Appointment of Jagannath Nayak as Part-Time Official Director (Government Director)	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	100,676	181,210	321,090	469,713	401,972	368,762	-	-
Change	-	79.99%	77.19%	46.29%	-14.42%	-8.26%	-	-
Enterprise Value (EV) ¹	100,676	142,674	278,806	427,810	354,879	313,448	305,702	302,844
Change	-	41.72%	95.41%	53.44%	-17.05%	-11.67%	-2.47%	-0.93%
P/E	20.1x	51.4x	52.4x	85.5x	95.6x	46.9x	33.8x	26.1x
PBR	3.32x	5.64x	8.83x	11.7x	9.48x	7.68x	6.54x	5.5x
PEG	-	-1.7x	0.7x	-8.3x	-4.1x	0.5x	0.9x	0.9x
Capitalization / Revenue	3.57x	7.28x	13.6x	14x	16.5x	8.98x	6.57x	5.12x
EV / Revenue	3.57x	5.73x	11.8x	12.8x	14.5x	7.63x	5.45x	4.2x
EV / EBITDA	13.9x	35x	52x	90.6x	159x	45.4x	30x	23.2x
EV / EBIT	15.8x	-	59.4x	107x	241x	70.5x	35.9x	26.3x
EV / FCF	23.5x	7.06x	84.3x	-371x	94.6x	27.8x	23.5x	-636x
FCF Yield	4.25%	14.2%	1.19%	-0.27%	1.06%	3.6%	4.25%	-0.16%
Dividend per Share ²	4.15	4.675	5.275	4.65	4.9	6.166	7.324	8.953
Rate of return	1.51%	0.95%	0.6%	0.36%	0.45%	0.61%	0.73%	0.89%
EPS ²	13.64	9.61	16.72	14.99	11.47	21.45	29.8	38.59
Distribution rate	30.4%	48.6%	31.5%	31%	42.7%	28.7%	24.6%	23.2%
Net sales ¹	28,174	24,894	23,693	33,451	24,418	41,062	56,088	72,036
EBITDA ¹	7,261	4,082	5,366	4,724	2,234	6,899	10,180	13,041
EBIT ¹	6,357	-	4,695	4,017	1,474	4,445	8,511	11,530
Net income ¹	4,999	3,522	6,127	5,496	4,203	7,820	11,011	13,995
Net Debt ¹	-	-38,537	-42,285	-41,904	-47,093	-55,313	-63,060	-65,918
Reference price ²	274.65	494.35	875.95	1,281.40	1,096.60	1,006.00	1,006.00	1,006.00
Nbr of stocks (in thousands)	366,563	366,563	366,563	366,563	366,563	366,562	-	-
Announcement Date	5/26/22	5/25/23	5/30/24	5/27/25	5/28/26	-	-	-

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 DYNAMICS LIMITED	47.97x	7.84x	46.66x	0.6%	3.96B
GE AEROSPACE	32.81x	6.04x	24.87x	0.63%	298B
RTX CORPORATION	30.97x	3.01x	17.27x	1.43%	266B
AIRBUS SE	26.06x	1.73x	12.86x	1.75%	171B
BOEING	-453.39x	1.76x	40.36x	-.--%	149B
LOCKHEED MARTIN CORPORATION	20.73x	1.96x	14.23x	2.21%	147B
ROLLS-ROYCE HOLDINGS PLC	28.82x	4.18x	17.46x	1.19%	136B
SAFRAN	27.84x	3x	13.59x	1.5%	127B
GENERAL DYNAMICS CORPORATION	21x	1.78x	14.54x	1.77%	96.45B
NORTHROP GRUMMAN CORPORATION	18.95x	2.02x	14.24x	1.71%	80.32B
Average	-19.82x	3.33x	21.61x	1.28%	147.51B
Weighted average by Cap.	-20.84x	3.23x	19.76x	1.26%