Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹44211 Cr.
Stock P/E
80.4
P/B
10.4
Current Price
₹1206.1
Book Value
₹ 115.7
Face Value
5
52W High
₹2057.8
52W Low
₹ 1090
Dividend Yield
0.41%

Bharat Dynamics Overview

Business

Bharat Dynamics Ltd. (BDL) is an Indian Public Sector Undertaking (PSU) under the Ministry of Defence, primarily engaged in the manufacturing of guided missiles, underwater weapons, and allied defence equipment. Its core business model revolves around designing, developing, and producing advanced weapon systems, largely fulfilling the requirements of the Indian armed forces. BDL makes money by selling these strategically important defence products, including various types of missiles (e.g., surface-to-air, anti-tank), torpedoes, and counter-measure systems, predominantly to the Indian Ministry of Defence.

Revenue Mix

BDL primarily operates in one core business segment: the manufacturing and supply of missile systems and associated defence equipment. While specific granular revenue breakdown is not publicly detailed, its product portfolio includes:

Anti-Tank Guided Missiles (ATGMs)

Surface-to-Air Missiles (SAMs)

Underwater Weapons (e.g., Torpedoes)

Launchers, counter-measure dispensing systems, and test equipment.

The revenue mix is heavily skewed towards missile systems, which form the backbone of its product offerings.

Industry

BDL operates within the Indian defence manufacturing industry, a sector historically dominated by government-owned PSUs, though increasingly opening up to private players under the "Make in India" initiative. BDL holds a strategic and critical position as India's primary manufacturer of guided missile systems and underwater weapons. It is a key strategic supplier to the Indian Army, Navy, and Air Force for vital weapon platforms. Its positioning is unique due to the high-technology and sensitive nature of its products, placing it among a select few entities capable of manufacturing such systems in India.

MOAT

BDL possesses several durable advantages:

Government Patronage & Strategic Importance: As a PSU under the Ministry of Defence, BDL holds a preferential position for critical defence projects and benefits from significant government support and long-term procurement visibility for strategic weapons systems.

High Entry Barriers: The industry requires immense capital investment, advanced technological know-how, extensive R&D, and stringent regulatory approvals, making it extremely difficult for new entrants.

Client Relationship: BDL has a decades-long, deeply embedded relationship with the Indian armed forces, acting as a trusted, often sole, supplier for many of its specialized weapon systems.

Technology Access: Benefits from technology transfers from the Defence Research and Development Organisation (DRDO) and international partners, providing access to advanced and complex weapon technologies.

Growth Drivers

Increased Defence Budget & Modernization: India's continued focus on strengthening its armed forces and modernizing equipment, coupled with a growing defence budget, drives demand for BDL's products.

Indigenization ("Atmanirbhar Bharat"): The government's push for self-reliance in defence manufacturing prioritizes domestic procurement, benefiting BDL significantly by reducing reliance on foreign imports.

Robust Order Pipeline: BDL typically maintains a strong order book for various missile systems, ensuring revenue visibility for several years.

New Product Development: Ongoing R&D and planned introduction of next-generation missile systems, drones, and anti-drone technologies will open new revenue streams.

Defence Exports: Government policy to promote defence exports offers BDL opportunities to explore international markets for its proven weapon systems.

Risks

Order Concentration: High dependency on orders from the Indian Ministry of Defence makes the company vulnerable to changes in defence procurement policies, budget allocations, or delays in order placement.

Technological Obsolescence: The rapid pace of technological advancements in defence necessitates continuous R&D and upgrades, posing a risk if BDL cannot keep pace.

Project Delays: Complex defence projects are prone to delays in development, testing, and production, impacting revenue recognition and project timelines.

Competition: While a strategic supplier, increasing participation from private Indian defence players and global competition in certain segments could intensify.

Geopolitical Risks: Geopolitical shifts can affect technology transfer agreements, access to critical components, or export opportunities.

Management & Ownership

BDL is primarily owned by the Government of India, through the Ministry of Defence, which is its promoter. The management consists of professional executives appointed under the Public Sector Undertaking framework. While management operates within governmental guidelines, it brings experience in complex defence manufacturing and project execution. The majority ownership by the government ensures strategic direction aligns with national security priorities.

Outlook

BDL's outlook is broadly positive, underpinned by India's strategic imperatives and a strong governmental push for indigenous defence manufacturing. The "Atmanirbhar Bharat" initiative, coupled with a modernization drive for the armed forces, provides a robust demand environment and a healthy order book. BDL's strategic importance as a sole or primary supplier for critical missile systems ensures its relevance and continued patronage.

However, the company faces inherent risks associated with its PSU structure, including potential bureaucratic delays and a heavy reliance on government orders. While exports are a growing focus, their contribution remains relatively small. The ability to continuously innovate, manage complex R&D cycles, and compete effectively with an evolving private sector will be crucial for sustained long-term growth beyond its core strategic role.

Bharat Dynamics Share Price

Live · BSE / NSE · Inception: 1970
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Bharat Dynamics Quarterly Results

#(Fig in Cr.) Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Net Sales 602 854 191 545 832 1777 248 1147 567 480
Other Income 88 88 80 86 84 100 87 121 97 119
Total Income 689 943 272 631 917 1877 335 1268 664 599
Total Expenditure 483 538 243 446 705 1478 293 960 541 425
Operating Profit 206 405 28 185 211 399 41 308 123 174
Interest 1 1 1 1 1 1 1 1 1 1
Depreciation 16 16 16 18 18 20 18 19 19 20
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 189 388 11 166 193 378 23 288 103 154
Provision for Tax 54 99 4 44 46 105 5 72 30 41
Profit After Tax 135 289 7 123 147 273 18 216 73 113
Adjustments 0 0 0 0 0 0 0 0 -0 0
Profit After Adjustments 135 289 7 123 147 273 18 216 73 113
Adjusted Earnings Per Share 3.7 3.9 0.2 3.3 4 7.4 0.5 5.9 2 3.1

Bharat Dynamics Profit & Loss

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 2780 3786 4535 4577 3069 3105 1914 2817 2489 2369 3345 2442
Other Income 495 497 452 353 139 88 95 111 155 362 350 424
Total Income 3275 4284 4988 4929 3208 3193 2008 2929 2645 2731 3695 2866
Total Expenditure 2559 3384 4118 4088 2449 2349 1568 2090 2080 1832 2872 2219
Operating Profit 716 900 869 842 759 844 440 839 565 899 824 646
Interest 5 5 4 4 5 5 5 5 6 4 4 4
Depreciation 67 53 62 63 83 96 95 90 77 67 71 76
Exceptional Income / Expenses 0 0 0 0 0 0 0 -34 0 0 0 0
Profit Before Tax 644 841 803 774 671 742 341 710 482 828 749 568
Provision for Tax 200 279 279 246 249 208 83 210 130 216 199 148
Profit After Tax 444 562 524 528 423 535 258 500 352 613 550 420
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments 444 562 524 528 423 535 258 500 352 613 550 420
Adjusted Earnings Per Share 7.7 11.5 10.7 14.4 11.5 14.6 7 13.6 9.6 16.7 15 11.5

Bharat Dynamics Balance Sheet

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 1653 1851 2195 1956 2269 2607 2685 3031 3211 3637 4009
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 0 0 0 0 0 0 0 0 0 0 0
Other Non-Current Liabilities 1878 1195 357 217 209 710 708 895 3199 3627 3251
Total Current Liabilities 4842 6518 5687 4232 2919 2315 2521 2581 2206 3006 4360
Total Liabilities 8372 9564 8239 6406 5397 5631 5914 6507 8616 10269 11620
Fixed Assets 518 697 757 868 957 932 915 874 809 824 857
Other Non-Current Assets 207 194 199 195 107 102 79 90 189 190 369
Total Current Assets 7618 8645 7256 5318 4310 4574 4899 5523 7600 9239 10378
Total Assets 8372 9564 8239 6406 5397 5631 5914 6507 8616 10269 11620

Bharat Dynamics Cash Flow

#(Fig in Cr.) Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 722 124 676 93 30 15 295 457 265 1053 594
Cash Flow from Operating Activities -599 284 -420 -341 84 504 1068 530 2130 412 167
Cash Flow from Investing Activities 62 149 3 1047 170 -33 -734 -573 -1171 -722 -407
Cash Flow from Financing Activities -61 -324 -166 -769 -268 -191 -173 -149 -171 -148 -220
Net Cash Inflow / Outflow -598 109 -583 -63 -15 280 162 -192 788 -459 -460
Closing Cash & Cash Equivalent 124 233 93 30 15 295 457 265 1053 594 134

Bharat Dynamics Ratios

# Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) 7.71 11.5 10.72 14.41 11.53 14.59 7.03 13.64 9.61 16.72 14.99
CEPS(Rs) 8.87 12.59 11.99 16.14 13.78 17.22 9.61 16.1 11.72 18.54 16.92
DPS(Rs) 1.46 3.46 3.22 4.33 3.46 4.4 3.68 4.15 4.68 5.28 4.65
Book NAV/Share(Rs) 28.23 37.31 44.37 52.69 61.24 70.51 72.67 82.14 87.12 98.76 108.95
Core EBITDA Margin(%) 7.76 9.87 8.53 10.66 20.21 24.36 18.05 25.82 16.44 22.66 14.15
EBIT Margin(%) 22.85 20.76 16.52 16.96 22.04 24.09 18.06 25.37 19.58 35.11 22.51
Pre Tax Margin(%) 22.67 20.63 16.43 16.87 21.87 23.91 17.81 25.2 19.35 34.96 22.38
PAT Margin (%) 15.61 13.78 10.72 11.51 13.77 17.23 13.47 17.74 14.15 25.86 16.43
Cash Profit Margin (%) 17.96 15.09 11.99 12.9 16.46 20.33 18.41 20.95 17.25 28.69 18.55
ROA(%) 5.32 6.27 5.89 7.21 7.16 9.7 4.47 8.05 4.66 6.49 5.02
ROE(%) 31.22 32.61 26.26 25.76 20.24 22.15 9.82 17.62 11.35 17.99 14.44
ROCE(%) 45.69 49.13 40.41 37.89 32.33 30.9 13.15 25.15 15.69 24.39 19.76
Receivable days 47.13 21.46 11.18 36.8 77.08 50.8 63.04 40.61 35.83 38.13 62.02
Inventory Days 183.61 158.1 160.52 165.74 213.48 148.18 214.9 197.66 254.89 293.08 252.47
Payable days 88.53 136.38 175.04 172.74 175.6 106.17 238.02 201.1 156.33 260.17 256.99
PER(x) 0 0 0 13.65 12.3 6.35 23.65 20.04 51.46 52.39 85.41
Price/Book(x) 0 0 0 3.73 2.32 1.31 2.29 3.33 5.67 8.87 11.76
Dividend Yield(%) 0 0 0 2.2 2.44 4.75 2.21 1.52 0.95 0.6 0.36
EV/Net Sales(x) -1.28 -0.83 -0.36 1.5 1.57 0.88 2.37 2.88 5.73 11.76 12.78
EV/Core EBITDA(x) -4.96 -3.49 -1.85 8.15 6.37 3.24 10.31 9.69 25.27 31.01 51.92
Net Sales Growth(%) 56.7 36.2 19.79 0.91 -32.94 1.16 -38.36 47.22 -11.64 -4.83 41.18
EBIT Growth(%) 27.21 30.42 -4.65 -3.63 -13.05 10.55 -53.79 106.79 -31.81 70.68 -9.49
PAT Growth(%) 28.37 26.72 -6.76 0.78 -19.99 26.58 -51.81 93.95 -29.55 73.98 -10.29
EPS Growth(%) 28.37 49.08 -6.76 34.38 -19.99 26.58 -51.81 93.95 -29.55 73.98 -10.29
Debt/Equity(x) 0 0 0 0 0 0 0 0 0 0 0
Current Ratio(x) 1.57 1.33 1.28 1.26 1.48 1.98 1.94 2.14 3.45 3.07 2.38
Quick Ratio(x) 1.27 1.01 0.88 0.8 0.91 1.61 1.39 1.5 2.62 2.41 1.77
Interest Cover(x) 124.12 157.22 179.62 185.22 131.3 137.04 73.34 150.48 87.79 230.75 181
Total Debt/Mcap(x) 0 0 0 0 0 0 0 0 0 0 0

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +41% +6% +2% +2%
Operating Profit CAGR -8% -1% 0% +1%
PAT CAGR -10% +3% +1% +2%
Share Price CAGR -39% +29% +46%
ROE Average +14% +15% +14% +21%
ROCE Average +20% +20% +20% +30%

Bharat Dynamics Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 74.93 %
FII 2.02 %
DII (MF + Insurance) 10.97 %
Public (retail) 25.07 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 74.9374.9374.9374.9374.9374.9374.9374.9374.9374.93
FII 3.12.953.052.943.093.263.772.432.32.02
DII 13.3212.49.528.478.79.4610.111.310.9410.97
Public 25.0725.0725.0725.0725.0725.0725.0725.0725.0725.07
Others 0000000000
Total 100100100100100100100100100100

Bharat Dynamics Peer Comparison

Bharat Dynamics Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Bharat Dynamics Pros & Cons

Pros

  • Debtor days have improved from 260.17 to 256.99days.
  • Company is almost debt free.

Cons

  • Stock is trading at 10.4 times its book value.
Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

whatsapp