Valuation Bharat Electronics Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 08:29:16 30/07/26 pm AEST			5-day change	1st Jan Change
384.80 ^INR	-0.74%		-5.41%	-3.73%

13/07	Bharat Electronics Limited Receives Orders Worth INR 5,720 Million	CI
01/07	Bharat Electronics Limited Announces the Superannuation of Prabha Goyal as Executive Director (National Marketing) Delhi, Effective June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	304,818	513,756	713,069	1,472,555	2,201,705	2,812,803	-	-
Change	-	68.55%	38.8%	106.51%	49.52%	27.76%	-	-
Enterprise Value (EV) ¹	291,151	438,628	633,592	1,363,187	2,108,345	2,844,765	2,669,229	2,648,228
Change	-	50.65%	44.45%	115.15%	54.66%	34.93%	-1.39%	-0.79%
P/E	14.8x	21.9x	23.7x	36.6x	41.7x	48.4x	40.8x	34.9x
PBR	2.82x	4.29x	5.25x	9.16x	11.2x	12.4x	9.91x	8.31x
PEG	-	1.6x	0.8x	1.1x	1.3x	3.4x	2.9x	2.1x
Capitalization / Revenue	2.17x	3.35x	4.04x	7.3x	9.31x	10.7x	8.86x	7.61x
EV / Revenue	2.07x	2.86x	3.59x	6.76x	8.91x	10.4x	8.41x	7.17x
EV / EBITDA	9.15x	13.3x	15.7x	27.3x	31.2x	35.5x	29.3x	24.9x
EV / EBIT	10.3x	15x	17.4x	29.7x	33.3x	38x	31.3x	26.5x
EV / FCF	6.28x	12.2x	107x	34x	-403x	556x	37.6x	47.8x
FCF Yield	15.9%	8.22%	0.94%	2.94%	-0.25%	0.18%	2.66%	2.09%
Dividend per Share ²	1.333	1.5	1.8	2.8	2.4	2.5	3.594	4.019
Rate of return	3.2%	2.13%	1.85%	1.39%	0.8%	0.62%	0.93%	1.04%
EPS ²	2.827	3.213	4.11	5.5	7.23	8.27	9.506	11.09
Distribution rate	47.2%	46.7%	43.8%	50.9%	33.2%	30.2%	37.8%	36.2%
Net sales ¹	140,638	153,138	176,462	201,694	236,580	274,796	317,440	369,485
EBITDA ¹	31,811	33,092	40,475	49,982	67,676	80,153	91,090	106,430
EBIT ¹	28,148	29,291	36,396	45,857	63,320	74,914	85,183	100,015
Net income ¹	20,654	23,489	30,067	40,200	52,882	60,485	69,500	81,066
Net Debt ¹	-13,667	-75,128	-79,477	-109,368	-93,361	-83,532	-143,574	-164,575
Reference price ²	41.70	70.28	97.55	201.45	301.20	387.65	387.65	387.65
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	22/6/21	23/5/22	20/5/23	20/5/24	19/5/25	19/5/26	-	-

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	46.56x	9.93x	34.48x	0.84%	29.58B
GE AEROSPACE	41.22x	7.41x	30.77x	0.51%	364B
RTX CORPORATION	36.02x	3.3x	19.5x	1.32%	290B
ROLLS-ROYCE HOLDINGS PLC	36.44x	4.9x	22.22x	0.89%	151B
LOCKHEED MARTIN CORPORATION	18.71x	1.8x	12.94x	2.46%	131B
GENERAL DYNAMICS CORPORATION	22.48x	1.89x	15.49x	1.63%	103B
NORTHROP GRUMMAN CORPORATION	18.48x	1.93x	13.7x	1.82%	76.01B
BAE SYSTEMS PLC	25.59x	1.88x	13.38x	1.96%	76.01B
RHEINMETALL AG	32.93x	3.66x	16.06x	1.3%	61.09B
Average	30.94x	4.08x	19.84x	1.41%	142.4B
Weighted average by Cap.	33.12x	4.39x	21.50x	1.24%