Bemco Hydraulics Ltd

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

Bemco Hydraulics Ltd

₹ 87.7 4.52%
02 Jun - close price
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 ₹ 383 Cr.
  • Current Price ₹ 87.7
  • High / Low ₹ 188 / 60.0
  • Stock P/E 38.6
  • Book Value ₹ 17.9
  • Dividend Yield 0.11 %
  • ROCE 17.8 %
  • ROE 13.5 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has delivered good profit growth of 19.7% CAGR over last 5 years

Cons

  • Company has a low return on equity of 13.6% over last 3 years.
  • Working capital days have increased from 39.1 days to 74.8 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 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
16.14 21.28 19.60 12.57 17.90 12.78 17.93 18.49 33.57 8.90 18.86 23.44 29.47
13.26 18.21 16.70 10.02 15.31 10.30 15.42 14.16 28.21 8.11 14.65 17.82 23.92
Operating Profit 2.88 3.07 2.90 2.55 2.59 2.48 2.51 4.33 5.36 0.79 4.21 5.62 5.55
OPM % 17.84% 14.43% 14.80% 20.29% 14.47% 19.41% 14.00% 23.42% 15.97% 8.88% 22.32% 23.98% 18.83%
0.12 0.13 0.34 0.21 0.34 0.22 0.20 0.16 0.13 0.31 0.28 0.21 0.14
Interest 0.39 0.31 0.30 0.35 0.51 0.31 0.59 0.51 0.45 0.36 0.42 0.39 0.68
Depreciation 0.19 0.16 0.18 0.16 0.23 0.30 0.31 0.33 0.33 0.32 0.34 0.34 0.36
Profit before tax 2.42 2.73 2.76 2.25 2.19 2.09 1.81 3.65 4.71 0.42 3.73 5.10 4.65
Tax % 26.03% 25.27% 23.91% 29.78% 39.73% 29.19% 27.07% 25.48% 22.08% 28.57% 24.13% 26.86% 33.76%
1.79 2.04 2.10 1.58 1.32 1.49 1.33 2.73 3.67 0.29 2.83 3.73 3.09
EPS in Rs 0.41 0.46 0.48 0.36 0.30 0.34 0.30 0.62 0.83 0.07 0.65 0.85 0.71
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
36.66 21.46 41.28 40.42 47.23 32.01 61.87 62.25 46.05 71.35 82.77 80.67
32.43 21.02 36.64 35.69 41.90 27.92 52.32 52.27 38.91 60.24 68.09 64.49
Operating Profit 4.23 0.44 4.64 4.73 5.33 4.09 9.55 9.98 7.14 11.11 14.68 16.18
OPM % 11.54% 2.05% 11.24% 11.70% 11.29% 12.78% 15.44% 16.03% 15.50% 15.57% 17.74% 20.06%
1.86 0.38 3.51 0.38 0.72 0.57 0.52 0.63 0.50 1.01 0.71 0.93
Interest 3.29 2.66 3.04 2.95 2.75 2.30 2.16 2.21 1.41 1.47 1.86 1.85
Depreciation 1.31 1.25 1.26 0.70 0.78 0.81 0.81 0.90 0.82 0.73 1.26 1.35
Profit before tax 1.49 -3.09 3.85 1.46 2.52 1.55 7.10 7.50 5.41 9.92 12.27 13.91
Tax % 159.06% 0.00% 22.60% 28.08% 35.71% 45.81% 42.68% 30.27% 13.68% 29.03% 24.94% 28.54%
-0.89 -3.08 2.98 1.05 1.63 0.84 4.06 5.23 4.67 7.03 9.20 9.94
EPS in Rs -0.20 -0.70 0.68 0.24 0.37 0.19 0.92 1.19 1.06 1.60 2.09 2.27
Dividend Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6.23% 4.76% 0.00%
Compounded Sales Growth
10 Years: 14%
5 Years: 5%
3 Years: 21%
TTM: -3%
Compounded Profit Growth
10 Years: 18%
5 Years: 20%
3 Years: 29%
TTM: 9%
Stock Price CAGR
10 Years: 34%
5 Years: 41%
3 Years: 46%
1 Year: -30%
Return on Equity
10 Years: 10%
5 Years: 13%
3 Years: 14%
Last Year: 14%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 2.19 2.19 2.19 2.19 2.19 2.19 2.19 2.19 2.19 2.19 2.19 4.38
Reserves 2.21 -0.87 30.32 31.52 33.09 33.76 37.84 43.17 47.89 54.92 66.66 73.85
21.62 24.71 19.85 19.19 14.38 19.53 11.29 9.41 10.14 17.77 15.45 14.97
11.15 17.05 27.50 25.58 29.99 28.51 31.75 33.08 31.38 41.06 43.55 42.18
Total Liabilities 37.17 43.08 79.86 78.48 79.65 83.99 83.07 87.85 91.60 115.94 127.85 135.38
9.30 8.21 42.71 44.06 44.38 43.91 43.93 43.84 43.14 46.12 45.56 44.63
CWIP 0.00 0.00 0.00 0.12 0.20 0.20 0.00 0.00 0.00 0.00 0.00 1.21
Investments 0.00 0.01 0.21 0.23 0.22 0.16 0.24 0.28 0.32 19.30 20.65 20.63
27.87 34.86 36.94 34.07 34.85 39.72 38.90 43.73 48.14 50.52 61.64 68.91
Total Assets 37.17 43.08 79.86 78.48 79.65 83.99 83.07 87.85 91.60 115.94 127.85 135.38

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
11.10 0.50 5.92 5.79 8.17 -1.75 12.34 12.37 -7.37 9.71 9.78 8.32
-1.20 -0.21 -1.27 -2.14 -1.27 -1.04 0.41 -0.91 0.75 -15.87 -4.54 -4.30
-10.13 -0.19 -4.50 -3.78 -7.02 3.26 -10.25 -5.58 -2.18 6.15 -4.61 -3.13
Net Cash Flow -0.23 0.11 0.15 -0.14 -0.11 0.47 2.50 5.87 -8.80 -0.01 0.63 0.88
Free Cash Flow 9.86 0.36 4.96 3.50 5.55 -2.53 11.91 11.13 -7.44 6.09 9.10 6.70
CFO/OP 263% 114% 127% 123% 146% -15% 139% 142% -84% 118% 86% 79%

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 69.79 160.39 110.97 94.37 106.42 128.17 98.40 94.93 136.73 131.22 154.08 149.22
Inventory Days 343.67 889.69 325.10 811.35 428.25 3,425.16 246.02 306.91 3,304.08 333.52 373.29 218.96
Days Payable 145.12 381.01 173.79 469.59 304.21 1,483.36 202.85 322.71 1,727.07 167.52 321.09 219.36
Cash Conversion Cycle 268.34 669.07 262.28 436.12 230.46 2,069.97 141.58 79.13 1,713.73 297.22 206.28 148.83
Working Capital Days 23.90 -13.27 -16.53 -22.85 -7.50 -14.82 19.35 8.44 121.83 13.91 28.53 74.84
ROCE % 15.72% -1.69% 10.36% 8.40% 10.28% 7.30% 17.32% 18.31% 11.86% 16.57% 17.62% 17.76%

Insights

In beta
Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Employee Strength (Headcount)
Number

Log in to view insights

Please log in to see hidden values.

Login
Export Revenue
INR Lakhs
Gross Current Asset (GCA) Days
Days

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026
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% 25.30% 25.31% 25.30% 25.30% 25.30% 25.31% 25.30% 25.31% 25.31% 25.31%
No. of Shareholders 2,5702,5362,6072,6092,7342,7522,7622,8032,9748,3128,5238,213

Documents

Announcements

Annual reports

Credit ratings