BEML

₹3143.5 35.2 | 1.1%

WEBSITE BSE:500048 NSE : BEML LTD 21 Apr, 10:24

Market Cap ₹13091 Cr.

Stock P/E 46.5

P/B 4.8

Current Price ₹3143.5

Book Value ₹ 654

Face Value 10

52W High ₹5489.2

Dividend Yield 0.65%

52W Low ₹ 2346.4

Edit Ratio

BEML Research see more...

Overview Inc. Year: 1964Industry: Construction Vehicles

BEML Ltd is an India-based corporation, which operates beneath 3 essential enterprise verticals, inclusive of Defence and Aerospace, Mining and Construction, and Rail and Metro. Its Defence and Aerospace business manufactures and components defense ground support equipment, consisting of Tatra-based high mobility vehicles, aircraft towing tractors, medium and heavy recuperation vehicle, pontoon mainstream bridge systems and others. Its Mining and Construction commercial enterprise, manufactures and supplies device, which includes hydraulic excavators, bulldozers, wheel loaders, wheel dozers, dump trucks, motor graders, pipe layers, tire handlers, water sprinklers and backhoe loaders to numerous consumer segments. Its Rail and Metro commercial enterprise, manufactures and supplies rail coaches, metro vehicles, alternating current electric multiple units (ACEMUs), overhead device (OHE) vehicles, metal and aluminum wagons to the rail and metro zone. It has 4 manufacturing complexes located at Bengaluru, Kolar Gold Fields, Mysuru and Palakkad.

BEML Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

BEML Quarterly Results

#(Fig in Cr.)	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Net Sales	805	1037	1388	577	917	1047	1514	634	860	876
Other Income	1	5	19	1	7	34	5	1	15	5
Total Income	806	1042	1407	578	924	1081	1518	635	875	880
Total Expenditure	763	948	1101	627	855	991	1143	684	787	815
Operating Profit	43	94	306	-49	69	90	375	-50	88	65
Interest	11	12	12	10	11	8	11	9	16	17
Depreciation	16	16	16	16	16	16	17	17	17	19
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	16	66	278	-75	42	67	348	-75	55	30
Provision for Tax	0	0	120	0	-10	19	91	-5	4	5
Profit After Tax	16	66	158	-75	52	48	257	-70	51	24
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	16	66	158	-75	52	48	257	-70	51	24
Adjusted Earnings Per Share	3.9	15.9	37.9	-18	12.4	11.6	61.7	-16.9	12.3	5.9

BEML Profit & Loss

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	TTM
Net Sales	2904	2802	2975	2494	3239	3474	3025	3597	4337	3899	4054	3884
Other Income	72	60	42	63	25	55	79	20	6	24	42	26
Total Income	2975	2862	3017	2557	3264	3529	3105	3617	4343	3923	4097	3908
Total Expenditure	2800	2728	2825	2341	2980	3261	2966	3410	4003	3524	3601	3429
Operating Profit	175	134	191	216	284	268	139	207	340	399	496	478
Interest	127	76	56	55	55	67	47	48	74	57	50	53
Depreciation	54	53	57	63	65	71	72	71	66	64	64	70
Exceptional Income / Expenses	16	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	10	5	79	98	164	130	19	87	200	278	382	358
Provision for Tax	4	-0	14	14	34	67	-44	18	71	120	100	95
Profit After Tax	6	6	64	85	130	63	64	69	129	158	282	262
Adjustments	0	0	-0	-0	-0	0	0	0	0	0	0	0
Profit After Adjustments	6	6	64	85	130	63	64	69	129	158	282	262
Adjusted Earnings Per Share	1.5	1.4	15.5	20.4	31.1	15.2	15.3	16.5	30.9	37.9	67.7	63

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	4%	4%	3%	3%
Operating Profit CAGR	24%	34%	13%	11%
PAT CAGR	78%	60%	35%	47%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	-9%	21%	40%	11%
ROE Average	11%	8%	6%	4%
ROCE Average	16%	12%	9%	7%

BEML Balance Sheet

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Shareholder's Funds	2081	2077	2129	2182	2201	2187	2253	2214	2357	2421	2668
Minority's Interest	0	0	0	0	0	0	0	-0	-0	-0	-0
Borrowings	465	414	363	311	304	303	201	100	0	0	0
Other Non-Current Liabilities	416	380	420	406	362	392	970	1133	1162	694	778
Total Current Liabilities	1708	1626	1356	1695	1712	2012	1437	2121	2037	1786	1887
Total Liabilities	4671	4497	4268	4594	4580	4895	4861	5568	5555	4902	5332
Fixed Assets	513	482	557	583	595	631	621	601	621	505	528
Other Non-Current Assets	471	424	333	192	154	89	80	83	87	99	114
Total Current Assets	3687	3591	3378	3819	3831	4175	4160	4883	4844	4254	4647
Total Assets	4671	4497	4268	4594	4580	4895	4861	5568	5555	4902	5332

BEML Cash Flow

#(Fig in Cr.)	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Opening Cash & Cash Equivalents	78	18	-32	-89	-100	-133	-68	-11	-537	-521	-313
Cash Flow from Operating Activities	394	548	80	209	130	257	106	-301	51	560	458
Cash Flow from Investing Activities	-28	-36	-33	-59	-62	-62	-51	-49	-25	-20	-68
Cash Flow from Financing Activities	-427	-384	-105	-160	-101	-129	3	-177	-10	-331	-130
Net Cash Inflow / Outflow	-61	128	-57	-11	-33	65	57	-527	16	208	260
Closing Cash & Cash Equivalent	18	146	-89	-100	-133	-68	-10	-537	-521	-313	-53

BEML Ratios

#	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024
Earnings Per Share (Rs)	1.47	1.42	15.46	20.35	31.14	15.17	15.33	16.55	30.93	37.92	67.67
CEPS(Rs)	14.5	14.15	29.05	35.44	46.84	32.15	32.67	33.64	46.84	53.3	82.99
DPS(Rs)	1	1	4	8	8	7	6	6	10	10	20.5
Book NAV/Share(Rs)	499.68	498.65	511.3	524.02	528.52	525.22	540.92	531.71	565.88	581.43	640.62
Core EBITDA Margin(%)	3.32	2.48	4.55	5.41	7.85	6.15	1.97	5.19	7.7	9.62	11.19
EBIT Margin(%)	4.4	2.72	4.12	5.4	6.63	5.69	2.2	3.76	6.3	8.58	10.66
Pre Tax Margin(%)	0.32	0.18	2.4	3.47	4.97	3.75	0.64	2.42	4.6	7.12	9.41
PAT Margin (%)	0.2	0.2	1.96	3	3.93	1.82	2.1	1.91	2.96	4.05	6.95
Cash Profit Margin (%)	1.94	1.97	3.69	5.22	5.91	3.85	4.5	3.89	4.5	5.69	8.52
ROA(%)	0.12	0.13	1.47	1.91	2.83	1.33	1.31	1.32	2.31	3.02	5.51
ROE(%)	0.29	0.28	3.06	3.93	5.92	2.88	2.87	3.08	5.63	6.61	11.07
ROCE(%)	4.29	2.83	4.98	5.75	8.31	7.54	2.57	4.87	8.91	11.21	15.65
Receivable days	107.86	120.14	122.44	170.16	170.5	171.5	188.33	172.14	157.61	145.01	120.45
Inventory Days	271.51	249.51	202.18	237.47	209.49	184.73	224.23	202.1	170.32	193.51	194.34
Payable days	95.54	109.85	104.19	138.13	110.19	121.26	164.07	125.74	98.28	105.87	125.26
PER(x)	199.02	767.1	67.04	66.85	33.53	66.79	29.54	75.87	58.76	33.14	47.04
Price/Book(x)	0.58	2.19	2.03	2.6	1.98	1.93	0.84	2.36	3.21	2.16	4.97
Dividend Yield(%)	0.34	0.09	0.39	0.59	0.77	0.69	1.32	0.48	0.55	0.8	0.64
EV/Net Sales(x)	0.74	1.8	1.62	2.44	1.48	1.32	0.73	1.66	1.93	1.43	3.28
EV/Core EBITDA(x)	12.29	37.6	25.17	28.23	16.87	17.12	15.83	28.89	24.6	13.96	26.84
Net Sales Growth(%)	3.66	-3.5	6.16	-16.15	29.86	7.26	-12.92	18.89	20.59	-10.11	3.99
EBIT Growth(%)	273.72	-40.5	65.73	13.34	43.02	-9.69	-66.3	102.99	102.23	22.44	29.14
PAT Growth(%)	107.28	-2.4	987.3	31.66	52.96	-51.29	0.83	7.88	87.17	22.79	78.46
EPS Growth(%)	107.33	-2.81	985.63	31.66	52.98	-51.28	1.05	7.92	86.92	22.61	78.45
Debt/Equity(x)	0.46	0.31	0.27	0.2	0.2	0.18	0.15	0.34	0.35	0.15	0.02
Current Ratio(x)	2.16	2.21	2.49	2.25	2.24	2.07	2.9	2.3	2.38	2.38	2.46
Quick Ratio(x)	0.89	1.02	1.24	1.09	1.18	1.23	1.5	1.37	1.36	1.23	1.27
Interest Cover(x)	1.08	1.07	2.4	2.8	4	2.94	1.41	2.81	3.72	5.88	8.56
Total Debt/Mcap(x)	0.79	0.14	0.13	0.08	0.1	0.1	0.18	0.14	0.11	0.07	0

BEML Shareholding Pattern

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	54.03	54.03	54.03	54.03	54.03	54.03	54.03	54.03	54.03	54.03
FII	5.49	5.45	6.08	6.79	9.12	9.91	6.76	5.66	7.41	7.27
DII	19.87	19.72	19.51	19.03	18.97	17.78	20.14	18.52	18.1	18.69
Public	20.61	20.8	20.38	20.15	17.88	18.28	19.07	21.79	20.46	20.01
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
Promoter	2.25	2.25	2.25	2.25	2.25	2.25	2.25	2.25	2.25	2.25
FII	0.23	0.23	0.25	0.28	0.38	0.41	0.28	0.24	0.31	0.3
DII	0.83	0.82	0.81	0.79	0.79	0.74	0.84	0.77	0.75	0.78
Public	0.86	0.87	0.85	0.84	0.74	0.76	0.79	0.91	0.85	0.83
Others	0	0	0	0	0	0	0	0	0	0
Total	4.16	4.16	4.16	4.16	4.16	4.16	4.16	4.16	4.16	4.16

Pros

Company has delivered good profit growth of 34% CAGR over last 5 years
Company is almost debt free.

Cons

Company has a low return on equity of 8% over the last 3 years.
Debtor days have increased from 105.87 to 125.26days.
Stock is trading at 4.8 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

BEML News

IPO

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

Companies	Open Date	Close Date	Issue Price	Cost of 1 Lot	GMP	Expected Listing	Listing Gain(%)	Listing Price	Current Price	Type	Exchange

BEML

Add Watchlist

BEML Research see more...

Overview Inc. Year: 1964Industry: Construction Vehicles

BEML Share Price

Alert Data

Quarterly Price

Peer Comparison

BEML Quarterly Results

BEML Profit & Loss

Growth Rates

BEML Balance Sheet

BEML Cash Flow

BEML Ratios

BEML Shareholding Pattern

BEML News

IPO

Sharescart: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!

Enter Your Complaint