Valuation Bharat Electronics Limited NSE India S.E.

Stocks

End-of-day quote NSE India S.E.			5-day change	1st Jan Change
- ^INR	-.--%		-.--%	-

09-08	Indian shares slide as oil nears $100; Nifty turns volatile during closing auction	RE
08-28	Bharat Electronics Limited Approves Final Dividend for the Financial Year 2025-26	CI

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	2,785,026	-	-
Change	-	38.8%	106.51%	49.52%	33%	-4.89%	-	-
Enterprise Value (EV) ¹	438,628	633,592	1,363,187	2,108,345	2,844,765	2,641,285	2,620,832	2,561,775
Change	-	44.45%	115.15%	54.66%	34.93%	-7.15%	-0.77%	-2.25%
P/E	21.9x	23.7x	36.6x	41.7x	48.4x	40x	34.2x	29.4x
PBR	4.29x	5.25x	9.16x	11.2x	12.4x	9.73x	8.15x	6.84x
PEG	-	0.8x	1.1x	1.3x	3.4x	2.6x	2x	1.8x
Capitalization / Revenue	3.35x	4.04x	7.3x	9.31x	10.7x	8.72x	7.51x	6.55x
EV / Revenue	2.86x	3.59x	6.76x	8.91x	10.4x	8.27x	7.07x	6.02x
EV / EBITDA	13.3x	15.7x	27.3x	31.2x	35.5x	28.9x	24.5x	20.7x
EV / EBIT	15x	17.4x	29.7x	33.3x	38x	30.9x	26.1x	22.1x
EV / FCF	12.2x	107x	34x	-403x	556x	37.3x	46.1x	39.1x
FCF Yield	8.22%	0.94%	2.94%	-0.25%	0.18%	2.68%	2.17%	2.56%
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%	0.96%	1.08%	1.24%
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	381.00	381.00	381.00
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	5/23/22	5/20/23	5/20/24	5/19/25	5/19/26	-	-	-

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.($)
GE AEROSPACE	37.21x	6.72x	27.98x	0.57%	329B
RTX CORPORATION	32.4x	3.02x	17.92x	1.46%	263B
ROLLS-ROYCE HOLDINGS PLC	33.35x	4.9x	20.62x	1.02%	159B
LOCKHEED MARTIN CORPORATION	17.37x	1.68x	12.1x	2.65%	122B
GENERAL DYNAMICS CORPORATION	21x	1.78x	14.56x	1.77%	96.39B
NORTHROP GRUMMAN CORPORATION	18.17x	1.9x	13.52x	1.84%	74.92B
BAE SYSTEMS PLC	25.31x	1.8x	12.57x	2.04%	74.06B
RHEINMETALL AG	29.21x	3.2x	14.07x	1.41%	53.68B
Average	26.75x	3.12x	16.67x	1.59%	146.66B
Weighted average by Cap.	29.87x	3.93x	19.43x	1.36%