Valuation Bharat Electronics Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 03:57:06 23/07/2026 pm IST			5-day change	1st Jan Change
405.30 ^INR	-0.37%		-1.42%	+1.40%

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	3,04,818	5,13,756	7,13,069	14,72,555	22,01,705	29,62,653	-	-
Change	-	68.55%	38.8%	106.51%	49.52%	34.56%	-	-
Enterprise Value (EV) ¹	2,91,151	4,38,628	6,33,592	13,63,187	21,08,345	28,44,765	28,34,318	27,98,079
Change	-	50.65%	44.45%	115.15%	54.66%	34.93%	-0.78%	-1.28%
P/E	14.8x	21.9x	23.7x	36.6x	41.7x	48.4x	42.4x	36.1x
PBR	2.82x	4.29x	5.25x	9.16x	11.2x	12.4x	10.3x	8.61x
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	9.31x	7.99x
EV / Revenue	2.07x	2.86x	3.59x	6.76x	8.91x	10.4x	8.91x	7.55x
EV / EBITDA	9.15x	13.3x	15.7x	27.3x	31.2x	35.5x	30.7x	26.1x
EV / EBIT	10.3x	15x	17.4x	29.7x	33.3x	38x	32.8x	27.8x
EV / FCF	6.28x	12.2x	107x	34x	-403x	556x	49.8x	55.8x
FCF Yield	15.9%	8.22%	0.94%	2.94%	-0.25%	0.18%	2.01%	1.79%
Dividend per Share ²	1.333	1.5	1.8	2.8	2.4	2.5	3.544	4.11
Rate of return	3.2%	2.13%	1.85%	1.39%	0.8%	0.62%	0.87%	1.01%
EPS ²	2.827	3.213	4.11	5.5	7.23	8.27	9.559	11.24
Distribution rate	47.2%	46.7%	43.8%	50.9%	33.2%	30.2%	37.1%	36.6%
Net sales ¹	1,40,638	1,53,138	1,76,462	2,01,694	2,36,580	2,74,796	3,18,266	3,70,593
EBITDA ¹	31,811	33,092	40,475	49,982	67,676	80,153	92,201	1,07,168
EBIT ¹	28,148	29,291	36,396	45,857	63,320	74,914	86,520	1,00,714
Net income ¹	20,654	23,489	30,067	40,200	52,882	60,485	69,837	82,144
Net Debt ¹	-13,667	-75,128	-79,477	-1,09,368	-93,361	-83,532	-1,28,335	-1,64,575
Reference price ²	41.70	70.28	97.55	201.45	301.20	405.30	405.30	405.30
Nbr of stocks (in thousands)	73,09,779	73,09,779	73,09,779	73,09,779	73,09,779	73,09,779	-	-
Announcement Date	22/06/21	23/05/22	20/05/23	20/05/24	19/05/25	19/05/26	-	-

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	48.86x	10.44x	36.25x	0.8%	3.08TCr
GE AEROSPACE	40.2x	7.24x	30.1x	0.53%	35TCr
RTX CORPORATION	33.96x	3.08x	18.28x	1.47%	26TCr
ROLLS-ROYCE HOLDINGS PLC	36.74x	4.94x	22.45x	0.88%	15TCr
LOCKHEED MARTIN CORPORATION	17.21x	1.68x	11.82x	2.73%	12TCr
GENERAL DYNAMICS CORPORATION	22.34x	1.88x	15.38x	1.71%	10TCr
NORTHROP GRUMMAN CORPORATION	18.19x	1.9x	13.53x	1.85%	7.46TCr
BAE SYSTEMS PLC	24.37x	1.8x	12.8x	2.05%	7.29TCr
RHEINMETALL AG	28.77x	3.17x	13.94x	1.49%	5.35TCr
Average	30.07x	4.01x	19.39x	1.5%	13.57TCr
Weighted average by Cap.	32.14x	4.32x	21.01x	1.31%