Valuation Bharat Electronics Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 07:05:07 2026-09-18 EDT			5-day change	1st Jan Change
393.30 ^INR	-0.54%		-2.73%	-1.58%

09-17	Indian shares post longest weekly losing streak in six years on oil, rate worries	RE
09-08	Indian shares slide as oil nears $100; Nifty turns volatile during closing auction	RE

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	2,877,494	-	-
Change	-	38.8%	106.51%	49.52%	33%	-1.73%	-	-
Enterprise Value (EV) ¹	438,628	633,592	1,363,187	2,108,345	2,844,765	2,743,152	2,713,300	2,654,244
Change	-	44.45%	115.15%	54.66%	34.93%	-3.57%	-1.09%	-2.18%
P/E	21.9x	23.7x	36.6x	41.7x	48.4x	41.3x	35.3x	30.4x
PBR	4.29x	5.25x	9.16x	11.2x	12.4x	10.1x	8.42x	7.07x
PEG	-	0.8x	1.1x	1.3x	3.4x	2.7x	2.1x	1.9x
Capitalization / Revenue	3.35x	4.04x	7.3x	9.31x	10.7x	9.01x	7.76x	6.76x
EV / Revenue	2.86x	3.59x	6.76x	8.91x	10.4x	8.58x	7.31x	6.24x
EV / EBITDA	13.3x	15.7x	27.3x	31.2x	35.5x	29.8x	25.4x	21.5x
EV / EBIT	15x	17.4x	29.7x	33.3x	38x	31.8x	27x	22.9x
EV / FCF	12.2x	107x	34x	-403x	556x	40.8x	47.7x	40.5x
FCF Yield	8.22%	0.94%	2.94%	-0.25%	0.18%	2.45%	2.1%	2.47%
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%	0.93%	1.05%	1.2%
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	393.65	393.65	393.65
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	36.82x	6.65x	27.7x	0.57%	326B
RTX CORPORATION	32.18x	3x	17.81x	1.47%	261B
ROLLS-ROYCE HOLDINGS PLC	33.96x	4.99x	21.01x	1%	161B
LOCKHEED MARTIN CORPORATION	17.5x	1.69x	12.18x	2.63%	123B
GENERAL DYNAMICS CORPORATION	20.78x	1.76x	14.41x	1.79%	95.38B
BAE SYSTEMS PLC	26.42x	1.87x	13.07x	1.96%	76.61B
NORTHROP GRUMMAN CORPORATION	18.17x	1.9x	13.52x	1.84%	74.92B
RHEINMETALL AG	29.65x	3.25x	14.29x	1.39%	54.15B
Average	26.93x	3.14x	16.75x	1.58%	146.58B
Weighted average by Cap.	29.86x	3.92x	19.38x	1.36%