Company Valuation: BEML

Data adjusted to current consolidation scope
Fiscal Period: March 2023 2024 2025 2026 2027 2028
Market Cap 1 52,335 132,575 134,079 155,967 - -
Change - 153.32% 1.13% 16.33% - -
Enterprise Value (EV) 52,335 132,575 134,079 155,967 155,967 155,967
Change - 153.32% 1.13% 16.33% 0% 0%
P/E - 47.1x 45.8x 80.6x 35.4x 25.9x
PBR 2.16x 4.98x 4.64x 1.94x 4.83x 4.15x
PEG - - 12.01x -1.6x 1.2x 0.7x
Capitalization / Revenue 1.34x 3.27x 3.33x 2.62x 2.96x 2.5x
EV / Revenue 0x 0x 0x 3.5x 2.96x 2.5x
EV / EBITDA 0x 0x 0x 28.4x 22.4x 16.9x
EV / EBIT 0x 0x 0x 37.1x 25.9x 19.1x
EV / FCF - 0x -0x 78.1x -123x -58.8x
FCF Yield - 2.72% -0.08% -1.99% -0.81% -1.7%
Dividend per Share 2 5 10.25 - 9.3 13.4 18.6
Rate of return 0.8% 0.64% - 0.5% 0.72% 0.99%
EPS 2 - 33.83 35.12 16.97 52.9 72.35
Distribution rate - 30.3% - 22.8% 25.3% 25.7%
Net sales 1 38,990 40,543 40,222 43,505 52,640 62,380
EBITDA 1 3,644 4,422 5,057 2,990 6,954 9,230
EBIT 1 3,004 3,784 4,343 2,155 6,016 8,166
Net income 1 - 2,818 2,925 1,414 4,412 6,032
Net Debt - - - - - -
Reference price 2 628.35 1,591.75 1,609.80 1,872.60 1,872.60 1,872.60
Nbr of stocks (in thousands) 83,289 83,289 83,289 83,289 - -
Announcement Date 5/26/23 A 5/12/24 A 5/23/25 A 5/20/26 A - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.93x2.08x17.07x2.49% 68.84B
16.87x1.67x9.52x2.68% 40.91B
12.52x1.12x11.28x4.1% 39.68B
30.4x4.42x17.69x1.64% 30.06B
12.08x1.52x9.84x1.94% 19.48B
22.54x2.11x11.44x2.1% 18.76B
13.67x - - 0.71% 16.48B
23.29x2.59x13.98x2.58% 15.76B
24.3x0.82x14.27x1.62% 12.92B
Average 19.73x 2.04x 13.14x 2.21% 29.21B
Weighted average by Cap. 19.68x 2.07x 13.61x 2.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield