Bemco Hydraulics Ltd
Incorporated in 2001, Bemco Hydraulics Ltd manufactures hydraulic and portable re-railing equipment[1]
- Market Cap ₹ 495 Cr.
- Current Price ₹ 2,262
- High / Low ₹ 2,430 / 1,102
- Stock P/E 39.4
- Book Value ₹ 321
- Dividend Yield 0.08 %
- ROCE 23.9 %
- ROE 20.0 %
- Face Value ₹ 10.0
Pros
- Company has delivered good profit growth of 159% CAGR over last 5 years
- Company's working capital requirements have reduced from 119 days to 90.2 days
Cons
- Stock is trading at 7.43 times its book value
* 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
Sector: Capital Goods-Non Electrical Equipment Industry: Engineering
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
Profit & Loss
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|
21 | 42 | 42 | 48 | 32 | 64 | 66 | 48 | 84 | 100 | |
21 | 38 | 37 | 43 | 29 | 55 | 54 | 42 | 71 | 80 | |
Operating Profit | 0 | 4 | 5 | 5 | 4 | 10 | 11 | 7 | 13 | 20 |
OPM % | 1% | 10% | 11% | 11% | 11% | 15% | 17% | 14% | 16% | 20% |
0 | 4 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | |
Interest | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 |
Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit before tax | -3 | 3 | 1 | 2 | 1 | 7 | 8 | 5 | 12 | 18 |
Tax % | 0% | 26% | 33% | 47% | 118% | 43% | 28% | 16% | 33% | 29% |
-3 | 2 | 1 | 1 | -0 | 4 | 6 | 4 | 8 | 13 | |
EPS in Rs | -15.37 | 11.07 | 3.75 | 4.71 | -0.50 | 18.02 | 26.48 | 17.79 | 36.31 | 57.35 |
Dividend Payout % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 6% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | % |
5 Years: | 25% |
3 Years: | 15% |
TTM: | 18% |
Compounded Profit Growth | |
---|---|
10 Years: | % |
5 Years: | 159% |
3 Years: | 30% |
TTM: | 62% |
Stock Price CAGR | |
---|---|
10 Years: | 36% |
5 Years: | 95% |
3 Years: | 112% |
1 Year: | 96% |
Return on Equity | |
---|---|
10 Years: | % |
5 Years: | 14% |
3 Years: | 15% |
Last Year: | 20% |
Balance Sheet
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Reserves | -1 | 29 | 30 | 31 | 31 | 35 | 41 | 45 | 53 | 68 |
25 | 22 | 21 | 17 | 22 | 15 | 13 | 14 | 22 | 19 | |
17 | 28 | 26 | 31 | 29 | 33 | 34 | 33 | 44 | 46 | |
Total Liabilities | 43 | 81 | 80 | 81 | 85 | 85 | 91 | 94 | 121 | 136 |
8 | 43 | 44 | 45 | 44 | 44 | 44 | 43 | 57 | 56 | |
CWIP | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 |
35 | 38 | 35 | 36 | 41 | 40 | 46 | 51 | 63 | 75 | |
Total Assets | 43 | 81 | 80 | 81 | 85 | 85 | 91 | 94 | 121 | 136 |
Cash Flows
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|
0 | 5 | 6 | 8 | -2 | 12 | 12 | -7 | 10 | 13 | |
-0 | -2 | -2 | -1 | -1 | 0 | -1 | 1 | -14 | -4 | |
0 | -3 | -4 | -7 | 3 | -10 | -6 | -2 | 6 | -6 | |
Net Cash Flow | 0 | 0 | -0 | -0 | 0 | 2 | 6 | -9 | 2 | 4 |
Ratios
Consolidated Figures in Rs. Crores / View Standalone
Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 159 | 112 | 94 | 106 | 125 | 94 | 92 | 133 | 129 | 140 |
Inventory Days | 914 | 576 | 862 | 449 | 3,437 | 262 | 341 | 3,035 | 303 | 163 |
Days Payable | 390 | 309 | 488 | 311 | 1,443 | 197 | 322 | 1,525 | 147 | 133 |
Cash Conversion Cycle | 683 | 379 | 468 | 243 | 2,119 | 159 | 111 | 1,643 | 285 | 170 |
Working Capital Days | 236 | 101 | 90 | 54 | 135 | 57 | 49 | 174 | 92 | 90 |
ROCE % | 9% | 8% | 9% | 6% | 18% | 20% | 11% | 19% | 24% |
Documents
Announcements
- Audited Standalone And Consolidated Financial Results For The Quarter And Year Ended 31St March, 2025. 16 May
-
Board Meeting Outcome for Outcome Of Board Meeting Held On Friday 16Th May, 2025.
16 May - Audited FY25 results taken on record; final dividend Rs.2/share recommended; auditors appointed; CSR approved.
-
Board Meeting Intimation for Standalone And Consolidated Financial Results For The Year Ended 31St March, 2025
9 May - Board meeting on May 16, 2025 to approve FY25 financials, dividends, auditors, CSR policy, and budget.
- Compliance Certificate Under Regulation 7(3) Of SEBI(LODR) Regulations, 2015 For The Quarter Ended 31St March, 2025. 11 Apr
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
11 Apr - Certificate under regulation 74(5) of SEBI (DP) Regulations, 2018 for the quarter ended 31st March, 2025 received from M/s. Adroit Corporate services Pvt Ltd, Registrar …
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
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