Valuation Bharat Electronics Limited

Stocks

Market Closed - Bombay S.E. 06:23:26 2026-09-28 EDT			5-day change	1st Jan Change
386.00 ^INR	-1.78%		-3.10%	-3.43%

09-17	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

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	2,821,575	-	-
Change	-	38.8%	106.51%	49.52%	33%	-3.64%	-	-
Enterprise Value (EV) ¹	438,628	633,592	1,363,187	2,108,345	2,844,765	2,687,232	2,657,381	2,598,324
Change	-	44.45%	115.15%	54.66%	34.93%	-5.54%	-1.11%	-2.22%
P/E	21.9x	23.7x	36.6x	41.7x	48.4x	40.5x	34.7x	29.8x
PBR	4.29x	5.25x	9.16x	11.2x	12.4x	9.86x	8.26x	6.93x
PEG	-	0.8x	1.1x	1.3x	3.4x	2.7x	2.1x	1.8x
Capitalization / Revenue	3.35x	4.04x	7.3x	9.31x	10.7x	8.83x	7.61x	6.63x
EV / Revenue	2.86x	3.59x	6.76x	8.91x	10.4x	8.41x	7.16x	6.11x
EV / EBITDA	13.3x	15.7x	27.3x	31.2x	35.5x	29.2x	24.9x	21x
EV / EBIT	15x	17.4x	29.7x	33.3x	38x	31.2x	26.5x	22.5x
EV / FCF	12.2x	107x	34x	-403x	556x	40x	46.7x	39.7x
FCF Yield	8.22%	0.94%	2.94%	-0.25%	0.18%	2.5%	2.14%	2.52%
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%	0.95%	1.07%	1.22%
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	386.00	386.00	386.00
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.($)
BHARAT ELECTRONICS LIMITED	41.24x	8.57x	29.76x	0.93%	29.97B
GE AEROSPACE	38.32x	6.92x	28.97x	0.55%	339B
RTX CORPORATION	31.41x	2.94x	17.43x	1.51%	255B
ROLLS-ROYCE HOLDINGS PLC	34.95x	5.09x	21.36x	0.98%	163B
LOCKHEED MARTIN CORPORATION	17.05x	1.65x	11.9x	2.7%	120B
GENERAL DYNAMICS CORPORATION	19.82x	1.68x	13.76x	1.87%	90.96B
BAE SYSTEMS PLC	25.73x	1.83x	12.75x	2.01%	73.85B
NORTHROP GRUMMAN CORPORATION	17.59x	1.85x	13.13x	1.9%	72.53B
RHEINMETALL AG	28.79x	3.16x	13.9x	1.43%	52.25B
Average	28.32x	3.74x	18.11x	1.54%	132.99B
Weighted average by Cap.	30.48x	4.15x	20.01x	1.35%