Bemco Hydraulics Ltd

Bemco Hydraulics Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Bemco Hydraulics Ltd

₹ 2,451 -2.00%
11 Jun 4:01 p.m.
bemcohydraulics.net BSE: 522650
About

Incorporated in 2001, Bemco Hydraulics Ltd manufactures hydraulic and portable re-railing equipment[1]

Key Points

Business Overview:[1]
BHL is in the business of designing, developing and manufacturing Hydraulic press, Portable re-railing equipment, Light weight re-railing equipment, Hydraulic Re-railing equipment, Re-railing Systems, Hydraulic press, Wheel fitting press, Straightening press. Its Portable Re-railing Equipment is designed for re-railing cars and locomotives

Website BSE
  • Market Cap ₹ 536 Cr.
  • Current Price ₹ 2,451
  • High / Low ₹ 2,713 / 1,170
  • Stock P/E 58.3
  • Book Value ₹ 315
  • Dividend Yield 0.08 %
  • ROCE 17.8 %
  • ROE 14.6 %
  • Face Value ₹ 10.0
Edit ratios

Pros

  • Company is expected to give good quarter
  • Company has delivered good profit growth of 61.8% CAGR over last 5 years
  • Company's working capital requirements have reduced from 118 days to 88.6 days

Cons

  • Stock is trading at 7.79 times its book value
  • Company has a low return on equity of 12.6% over last 3 years.
  • Company has high debtors of 154 days.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Industrials Capital Goods Industrial Manufacturing Industrial Products

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
27.78 5.07 15.54 9.30 16.14 21.28 19.60 12.57 17.90 12.78 17.93 18.49 33.57
23.17 6.58 11.19 7.89 13.26 18.21 16.70 10.02 15.31 10.30 15.42 14.16 28.21
Operating Profit 4.61 -1.51 4.35 1.41 2.88 3.07 2.90 2.55 2.59 2.48 2.51 4.33 5.36
OPM % 16.59% -29.78% 27.99% 15.16% 17.84% 14.43% 14.80% 20.29% 14.47% 19.41% 14.00% 23.42% 15.97%
0.13 0.28 0.21 -0.11 0.12 0.13 0.34 0.21 0.34 0.22 0.20 0.16 0.13
Interest 0.79 0.28 0.30 0.43 0.39 0.31 0.30 0.35 0.51 0.31 0.59 0.51 0.45
Depreciation 0.26 0.24 0.20 0.19 0.19 0.16 0.18 0.16 0.23 0.30 0.31 0.33 0.33
Profit before tax 3.69 -1.75 4.06 0.68 2.42 2.73 2.76 2.25 2.19 2.09 1.81 3.65 4.71
Tax % 12.47% -24.00% 9.61% 19.12% 26.03% 25.27% 23.91% 29.78% 39.73% 29.19% 27.07% 25.48% 22.08%
3.23 -1.34 3.67 0.55 1.79 2.04 2.10 1.58 1.32 1.49 1.33 2.73 3.67
EPS in Rs 14.77 -6.13 16.78 2.52 8.19 9.33 9.60 7.23 6.04 6.81 6.08 12.48 16.78
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
32.04 36.66 21.46 41.28 40.42 47.23 32.01 61.87 62.25 46.05 71.35 82.77
33.95 32.43 21.02 36.64 35.69 41.90 27.92 52.32 52.27 38.91 60.24 68.09
Operating Profit -1.91 4.23 0.44 4.64 4.73 5.33 4.09 9.55 9.98 7.14 11.11 14.68
OPM % -5.96% 11.54% 2.05% 11.24% 11.70% 11.29% 12.78% 15.44% 16.03% 15.50% 15.57% 17.74%
0.14 1.86 0.38 3.51 0.38 0.72 0.57 0.52 0.63 0.50 1.01 0.71
Interest 3.93 3.29 2.66 3.04 2.95 2.75 2.30 2.16 2.21 1.41 1.47 1.86
Depreciation 1.20 1.31 1.25 1.26 0.70 0.78 0.81 0.81 0.90 0.82 0.73 1.26
Profit before tax -6.90 1.49 -3.09 3.85 1.46 2.52 1.55 7.10 7.50 5.41 9.92 12.27
Tax % -31.01% 159.06% 0.00% 22.60% 28.08% 35.71% 45.81% 42.68% 30.27% 13.68% 29.03% 24.94%
-4.77 -0.89 -3.08 2.98 1.05 1.63 0.84 4.06 5.23 4.67 7.03 9.20
EPS in Rs -26.70 -4.07 -14.09 13.63 4.80 7.45 3.84 18.57 23.92 21.36 32.15 42.07
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6.23% 0.00%
Compounded Sales Growth
10 Years: 8%
5 Years: 21%
3 Years: 10%
TTM: 16%
Compounded Profit Growth
10 Years: 28%
5 Years: 62%
3 Years: 21%
TTM: 34%
Stock Price CAGR
10 Years: 37%
5 Years: 106%
3 Years: 88%
1 Year: 86%
Return on Equity
10 Years: 9%
5 Years: 12%
3 Years: 13%
Last Year: 15%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 1.79 2.19 2.19 2.19 2.19 2.19 2.19 2.19 2.19 2.19 2.19 2.19
Reserves 1.46 2.21 -0.87 30.32 31.52 33.09 33.76 37.84 43.17 47.89 54.92 66.66
32.55 21.62 24.71 19.85 19.19 14.38 19.53 11.29 9.41 10.14 17.77 15.45
14.59 11.15 17.05 27.50 25.58 29.99 28.51 31.74 33.08 31.38 41.06 43.55
Total Liabilities 50.39 37.17 43.08 79.86 78.48 79.65 83.99 83.06 87.85 91.60 115.94 127.85
10.56 9.30 8.21 42.71 44.06 44.38 43.91 43.93 43.84 43.14 46.12 45.56
CWIP 0.00 0.00 0.00 0.00 0.12 0.20 0.20 0.00 0.00 0.00 0.00 0.00
Investments 0.00 0.00 0.01 0.21 0.23 0.22 0.16 0.24 0.28 0.32 19.30 20.66
39.83 27.87 34.86 36.94 34.07 34.85 39.72 38.89 43.73 48.14 50.52 61.63
Total Assets 50.39 37.17 43.08 79.86 78.48 79.65 83.99 83.06 87.85 91.60 115.94 127.85

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
1.66 11.10 0.50 5.92 5.79 8.17 -1.75 12.34 12.37 -7.37 9.71 9.78
-1.65 -1.20 -0.21 -1.27 -2.14 -1.27 -1.04 0.41 -0.91 0.75 -15.87 -4.54
-0.19 -10.13 -0.19 -4.50 -3.78 -7.02 3.26 -10.25 -5.58 -2.18 6.15 -4.61
Net Cash Flow -0.18 -0.23 0.11 0.15 -0.14 -0.11 0.47 2.50 5.87 -8.80 -0.01 0.63

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 141.94 69.79 160.39 110.97 94.37 106.42 128.17 98.40 94.93 136.73 131.22 154.08
Inventory Days 421.99 343.67 889.69 325.10 811.35 428.25 3,425.16 246.02 306.91 3,304.08 333.52 169.73
Days Payable 156.34 145.12 381.01 173.79 469.59 304.21 1,483.36 202.85 322.71 1,727.07 167.52 146.00
Cash Conversion Cycle 407.59 268.34 669.07 262.28 436.12 230.46 2,069.97 141.58 79.13 1,713.73 297.22 177.81
Working Capital Days 218.04 135.31 233.18 97.62 85.88 50.54 136.15 56.93 44.56 176.83 88.24 88.55
ROCE % -8.21% 15.72% -1.69% 10.36% 8.40% 10.28% 7.30% 17.36% 18.31% 11.86% 16.57% 17.75%

Shareholding Pattern

Numbers in percentages

Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
74.69% 74.69% 74.69% 74.69% 74.69% 74.69% 74.69% 74.69% 74.69% 74.69% 74.69% 74.69%
25.31% 25.30% 25.31% 25.30% 25.31% 25.30% 25.30% 25.31% 25.30% 25.30% 25.30% 25.31%
No. of Shareholders 2,1212,2522,3152,3852,5702,5362,6072,6092,7342,7522,7622,803

Documents

Announcements

Annual reports

Credit ratings