Valuation Bharat Dynamics Limited

Stocks

Market Closed - NSE India S.E. 07:05:07 2026-10-06 EDT			5-day change	1st Jan Change
1,101.80 ^INR	+0.51%		-1.18%	-24.87%

09-23	Indian shares set to open lower as crude rises above $100; NSE listing in focus	RE
09-23	Bharat Dynamics Limited Signs INR 8,107.9 Million Contract With Ministry Of Defence For Supply Of Satellite Smart Anti Airfield Weapons Along With Associated Equipment For Indian Air Force	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	403,879	-	-
Change	-	79.99%	77.19%	46.29%	-14.42%	0.47%	-	-
Enterprise Value (EV) ¹	100,676	142,674	278,806	427,810	354,879	348,565	340,819	337,961
Change	-	41.72%	95.41%	53.44%	-17.05%	-1.78%	-2.22%	-0.84%
P/E	20.1x	51.4x	52.4x	85.5x	95.6x	51.4x	37x	28.6x
PBR	3.32x	5.64x	8.83x	11.7x	9.48x	8.41x	7.16x	6.03x
PEG	-	-1.7x	0.7x	-8.3x	-4.1x	0.6x	1x	1x
Capitalization / Revenue	3.57x	7.28x	13.6x	14x	16.5x	9.84x	7.2x	5.61x
EV / Revenue	3.57x	5.73x	11.8x	12.8x	14.5x	8.49x	6.08x	4.69x
EV / EBITDA	13.9x	35x	52x	90.6x	159x	50.5x	33.5x	25.9x
EV / EBIT	15.8x	-	59.4x	107x	241x	78.4x	40x	29.3x
EV / FCF	23.5x	7.06x	84.3x	-371x	94.6x	30.9x	26.2x	-710x
FCF Yield	4.25%	14.2%	1.19%	-0.27%	1.06%	3.24%	3.81%	-0.14%
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%	0.56%	0.66%	0.81%
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	1,101.80	1,101.80	1,101.80
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	51.1x	8.44x	50.23x	0.56%	4.17B
GE AEROSPACE	35.1x	6.49x	27.21x	0.59%	318B
RTX CORPORATION	30.56x	2.86x	16.99x	1.55%	248B
AIRBUS SE	25.44x	1.69x	12.57x	1.81%	168B
ROLLS-ROYCE HOLDINGS PLC	34.86x	5.08x	21.31x	0.98%	162B
SAFRAN	33.03x	3.62x	16.42x	1.25%	153B
BOEING	-662.61x	1.79x	40.4x	-.--%	152B
LOCKHEED MARTIN CORPORATION	16.62x	1.62x	11.63x	2.77%	117B
HOWMET AEROSPACE INC.	41.69x	9.4x	29.14x	0.23%	91.55B
GENERAL DYNAMICS CORPORATION	19.52x	1.66x	13.56x	1.9%	89.61B
Average	-37.47x	4.26x	23.95x	1.16%	150.4B
Weighted average by Cap.	-39.54x	3.95x	21.65x	1.16%