Defence · Founded 1970 · www.bdl-india.in · BSE 541143 · NSE BDL · ISIN INE171Z01026
No Notes Added Yet
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.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(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 |
| #(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 |
| # | 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% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -39% | 29% | 46% | NA% |
| ROE Average | 14% | 15% | 14% | 21% |
| ROCE Average | 20% | 20% | 20% | 30% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.93 | 74.93 | 74.93 | 74.93 | 74.93 | 74.93 | 74.93 | 74.93 | 74.93 | 74.93 |
| FII | 3.1 | 2.95 | 3.05 | 2.94 | 3.09 | 3.26 | 3.77 | 2.43 | 2.3 | 2.02 |
| DII | 13.32 | 12.4 | 9.52 | 8.47 | 8.7 | 9.46 | 10.1 | 11.3 | 10.94 | 10.97 |
| Public | 8.66 | 9.72 | 12.5 | 13.67 | 13.28 | 12.36 | 11.21 | 11.34 | 11.83 | 12.09 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 13.73 | 13.73 | 27.47 | 27.47 | 27.47 | 27.47 | 27.47 | 27.47 | 27.47 | 27.47 |
| FII | 0.57 | 0.54 | 1.12 | 1.08 | 1.13 | 1.19 | 1.38 | 0.89 | 0.84 | 0.74 |
| DII | 2.44 | 2.27 | 3.49 | 3.1 | 3.19 | 3.47 | 3.7 | 4.14 | 4.01 | 4.02 |
| Public | 1.59 | 1.78 | 4.58 | 5.01 | 4.87 | 4.53 | 4.11 | 4.16 | 4.34 | 4.43 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 18.33 | 18.33 | 36.66 | 36.66 | 36.66 | 36.66 | 36.66 | 36.66 | 36.66 | 36.66 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.93 | 74.93 | 74.93 | 74.93 | 74.93 | 74.93 | 74.93 | 74.93 | 74.93 | 74.93 |
| FII | 3.1 | 2.95 | 3.05 | 2.94 | 3.09 | 3.26 | 3.77 | 2.43 | 2.3 | 2.02 |
| DII | 13.32 | 12.4 | 9.52 | 8.47 | 8.7 | 9.46 | 10.1 | 11.3 | 10.94 | 10.97 |
| Public | 25.07 | 25.07 | 25.07 | 25.07 | 25.07 | 25.07 | 25.07 | 25.07 | 25.07 | 25.07 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 13.73 | 13.73 | 27.47 | 27.47 | 27.47 | 27.47 | 27.47 | 27.47 | 27.47 | 27.47 |
| FII | 0.57 | 0.54 | 1.12 | 1.08 | 1.13 | 1.19 | 1.38 | 0.89 | 0.84 | 0.74 |
| DII | 2.44 | 2.27 | 3.49 | 3.1 | 3.19 | 3.47 | 3.7 | 4.14 | 4.01 | 4.02 |
| Public | 4.6 | 4.6 | 9.19 | 9.19 | 9.19 | 9.19 | 9.19 | 9.19 | 9.19 | 9.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 18.33 | 18.33 | 36.66 | 36.66 | 36.66 | 36.66 | 36.66 | 36.66 | 36.66 | 36.66 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.