Valuation Bharat Electronics Limited

Stocks

Market Closed - Bombay S.E. Other stock markets 03:58:12 07/08/2026 pm IST			5-day change	1st Jan Change
402.10 ^INR	+0.74%		+3.69%	+0.60%

01/08	Bharat Electronics Limited Announces Management Changes	CI
31/07	Bharat Electronics Limited Receives Orders Worth INR 8,470 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	5,13,756	7,13,069	14,72,555	22,01,705	29,28,297	29,39,262	-	-
Change	-	38.8%	106.51%	49.52%	33%	0.37%	-	-
Enterprise Value (EV) ¹	4,38,628	6,33,592	13,63,187	21,08,345	28,44,765	27,95,521	27,75,068	27,16,011
Change	-	44.45%	115.15%	54.66%	34.93%	-1.73%	-0.73%	-2.13%
P/E	21.9x	23.7x	36.6x	41.7x	48.4x	42.2x	36.1x	31.1x
PBR	4.29x	5.25x	9.16x	11.2x	12.4x	10.3x	8.6x	7.22x
PEG	-	0.8x	1.1x	1.3x	3.4x	2.8x	2.1x	1.9x
Capitalization / Revenue	3.35x	4.04x	7.3x	9.31x	10.7x	9.2x	7.92x	6.91x
EV / Revenue	2.86x	3.59x	6.76x	8.91x	10.4x	8.75x	7.48x	6.38x
EV / EBITDA	13.3x	15.7x	27.3x	31.2x	35.5x	30.6x	26x	22x
EV / EBIT	15x	17.4x	29.7x	33.3x	38x	32.7x	27.6x	23.5x
EV / FCF	12.2x	107x	34x	-403x	556x	39.4x	48.8x	41.5x
FCF Yield	8.22%	0.94%	2.94%	-0.25%	0.18%	2.54%	2.05%	2.41%
Dividend per Share ²	1.5	1.8	2.8	2.4	2.5	3.655	4.123	4.718
Rate of return	2.13%	1.85%	1.39%	0.8%	0.62%	0.91%	1.03%	1.17%
EPS ²	3.213	4.11	5.5	7.23	8.27	9.53	11.14	12.93
Distribution rate	46.7%	43.8%	50.9%	33.2%	30.2%	38.4%	37%	36.5%
Net sales ¹	1,53,138	1,76,462	2,01,694	2,36,580	2,74,796	3,19,530	3,70,947	4,25,461
EBITDA ¹	33,092	40,475	49,982	67,676	80,153	91,304	1,06,811	1,23,715
EBIT ¹	29,291	36,396	45,857	63,320	74,914	85,468	1,00,403	1,15,721
Net income ¹	23,489	30,067	40,200	52,882	60,485	69,662	81,392	94,597
Net Debt ¹	-75,128	-79,477	-1,09,368	-93,361	-83,532	-1,43,741	-1,64,194	-2,23,251
Reference price ²	70.28	97.55	201.45	301.20	400.60	402.10	402.10	402.10
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	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BHARAT ELECTRONICS LIMITED	42.19x	8.75x	30.62x	0.91%	3.09TCr
GE AEROSPACE	43.5x	7.81x	32.44x	0.49%	38TCr
RTX CORPORATION	36.85x	3.41x	20.05x	1.28%	30TCr
ROLLS-ROYCE HOLDINGS PLC	37.85x	5.34x	22.92x	0.93%	17TCr
LOCKHEED MARTIN CORPORATION	19.3x	1.85x	13.3x	2.38%	14TCr
GENERAL DYNAMICS CORPORATION	23.08x	1.95x	15.96x	1.61%	11TCr
BAE SYSTEMS PLC	28.34x	2.03x	14.22x	1.8%	8.48TCr
NORTHROP GRUMMAN CORPORATION	19.7x	2.04x	14.54x	1.7%	8.12TCr
RHEINMETALL AG	34.32x	3.69x	16.35x	1.23%	6.19TCr
Average	31.68x	4.10x	20.04x	1.37%	15.07TCr
Weighted average by Cap.	34.47x	4.59x	22.30x	1.19%