Valuation Bharat Electronics Limited

Stocks

Market Closed - Bombay S.E. 06:26:15 2026-08-17 EDT			5-day change	1st Jan Change
412.40 ^INR	+0.49%		+2.18%	+3.18%

08-10	Indian shares set for muted start on oil caution	RE
08-10	Bharat Electronics Limited Receives Orders Worth INR 5,410 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	3,014,553	-	-
Change	-	38.8%	106.51%	49.52%	33%	2.95%	-	-
Enterprise Value (EV) ¹	438,628	633,592	1,363,187	2,108,345	2,844,765	2,870,812	2,850,359	2,791,302
Change	-	44.45%	115.15%	54.66%	34.93%	0.92%	-0.71%	-2.07%
P/E	21.9x	23.7x	36.6x	41.7x	48.4x	43.1x	36.9x	31.7x
PBR	4.29x	5.25x	9.16x	11.2x	12.4x	10.5x	8.78x	7.37x
PEG	-	0.8x	1.1x	1.3x	3.4x	2.8x	2.2x	2x
Capitalization / Revenue	3.35x	4.04x	7.3x	9.31x	10.7x	9.43x	8.13x	7.09x
EV / Revenue	2.86x	3.59x	6.76x	8.91x	10.4x	8.98x	7.68x	6.56x
EV / EBITDA	13.3x	15.7x	27.3x	31.2x	35.5x	31.4x	26.7x	22.6x
EV / EBIT	15x	17.4x	29.7x	33.3x	38x	33.6x	28.4x	24.1x
EV / FCF	12.2x	107x	34x	-403x	556x	40.5x	50.1x	42.6x
FCF Yield	8.22%	0.94%	2.94%	-0.25%	0.18%	2.47%	2%	2.35%
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%	0.89%	1%	1.15%
EPS ²	3.213	4.11	5.5	7.23	8.27	9.53	11.14	12.93
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	94,597
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	410.40	410.40	410.40
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BHARAT ELECTRONICS LIMITED	43.06x	8.94x	31.28x	0.89%	31.37B
GE AEROSPACE	43.3x	7.77x	32.29x	0.49%	382B
RTX CORPORATION	36.84x	3.4x	20.04x	1.28%	301B
ROLLS-ROYCE HOLDINGS PLC	36.09x	5.32x	22.56x	0.91%	173B
LOCKHEED MARTIN CORPORATION	19.98x	1.91x	13.72x	2.3%	140B
GENERAL DYNAMICS CORPORATION	23.28x	1.96x	16.09x	1.59%	107B
BAE SYSTEMS PLC	29.04x	2.06x	14.51x	1.76%	86.63B
NORTHROP GRUMMAN CORPORATION	20.19x	2.09x	14.86x	1.66%	83.23B
RHEINMETALL AG	35.01x	3.88x	17x	1.18%	64.95B
L3HARRIS TECHNOLOGIES, INC.	24.2x	2.65x	14.54x	1.71%	54.34B
Average	31.10x	4.00x	19.69x	1.38%	142.39B
Weighted average by Cap.	33.92x	4.51x	21.98x	1.2%