Valuation Bharat Electronics Limited NSE India S.E.

Stocks

Market Closed - NSE India S.E. 14:05:07 01/10/2026 +03			5-day change	1st Jan Change
383.10 ^INR	-1.34%		-3.27%	-4.13%

09-18	Indian shares post longest weekly losing streak in six years on oil, rate worries	RE
09-17	Bharat Electronics Limited Receives Orders Worth INR 6,480 Million	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	513,756	713,069	1,472,555	2,201,705	2,928,297	2,803,300	-	-
Change	-	38.8%	106.51%	49.52%	33%	-4.27%	-	-
Enterprise Value (EV) ¹	438,628	633,592	1,363,187	2,108,345	2,844,765	2,668,958	2,639,106	2,580,049
Change	-	44.45%	115.15%	54.66%	34.93%	-6.18%	-1.12%	-2.24%
P/E	21.9x	23.7x	36.6x	41.7x	48.4x	40.2x	34.4x	29.6x
PBR	4.29x	5.25x	9.16x	11.2x	12.4x	9.8x	8.2x	6.89x
PEG	-	0.8x	1.1x	1.3x	3.4x	2.6x	2x	1.8x
Capitalization / Revenue	3.35x	4.04x	7.3x	9.31x	10.7x	8.77x	7.56x	6.59x
EV / Revenue	2.86x	3.59x	6.76x	8.91x	10.4x	8.35x	7.11x	6.06x
EV / EBITDA	13.3x	15.7x	27.3x	31.2x	35.5x	29x	24.7x	20.9x
EV / EBIT	15x	17.4x	29.7x	33.3x	38x	30.9x	26.3x	22.3x
EV / FCF	12.2x	107x	34x	-403x	556x	39.7x	46.4x	39.4x
FCF Yield	8.22%	0.94%	2.94%	-0.25%	0.18%	2.52%	2.16%	2.54%
Dividend per Share ²	1.5	1.8	2.8	2.4	2.5	3.66	4.124	4.718
Rate of return	2.13%	1.85%	1.39%	0.8%	0.62%	0.95%	1.08%	1.23%
EPS ²	3.213	4.11	5.5	7.23	8.27	9.53	11.14	12.94
Distribution rate	46.7%	43.8%	50.9%	33.2%	30.2%	38.4%	37%	36.5%
Net sales ¹	153,138	176,462	201,694	236,580	274,796	319,531	370,947	425,461
EBITDA ¹	33,092	40,475	49,982	67,676	80,153	92,013	106,811	123,715
EBIT ¹	29,291	36,396	45,857	63,320	74,914	86,249	100,403	115,721
Net income ¹	23,489	30,067	40,200	52,882	60,485	69,662	81,392	94,652
Net Debt ¹	-75,128	-79,477	-109,368	-93,361	-83,532	-134,342	-164,194	-223,251
Reference price ²	70.28	97.55	201.45	301.20	400.60	383.50	383.50	383.50
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	5/23/22 A	5/20/23 A	5/20/24 A	5/19/25 A	5/19/26 A	-	-	-

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.($)
GE AEROSPACE	36.04x	6.61x	27.72x	0.58%	324B
RTX CORPORATION	30.78x	2.88x	17.1x	1.54%	250B
AIRBUS SE	25.64x	1.7x	12.68x	1.79%	171B
ROLLS-ROYCE HOLDINGS PLC	34.48x	5.02x	21.07x	0.99%	161B
SAFRAN	33.5x	3.67x	16.66x	1.23%	157B
BOEING	-685.49x	1.73x	39.15x	-.--%	147B
LOCKHEED MARTIN CORPORATION	16.71x	1.63x	11.69x	2.75%	118B
HOWMET AEROSPACE INC.	41.07x	9.26x	28.73x	0.23%	90.2B
GENERAL DYNAMICS CORPORATION	19.53x	1.66x	13.56x	1.9%	89.64B
Average	-49.75x	3.80x	20.93x	1.22%	167.6B
Weighted average by Cap.	-38.97x	3.96x	21.47x	1.16%