Bemco Hydraulics Ltd

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

Bemco Hydraulics Ltd

₹ 109 4.03%
21 Jul - 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 ₹ 476 Cr.
  • Current Price ₹ 109
  • High / Low ₹ 188 / 60.0
  • Stock P/E 32.0
  • Book Value ₹ 19.3
  • Dividend Yield 0.09 %
  • ROCE 23.8 %
  • ROE 19.2 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has delivered good profit growth of 30.5% CAGR over last 5 years

Cons

  • Working capital days have increased from 43.6 days to 99.9 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

Consolidated Figures in Rs. Crores / View Standalone

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
17.24 22.29 20.44 13.45 28.32 14.24 24.88 21.91 39.09 11.71 22.33 25.43 37.67
14.23 19.15 16.90 11.17 23.95 12.35 19.67 16.63 31.15 9.50 16.53 19.44 28.77
Operating Profit 3.01 3.14 3.54 2.28 4.37 1.89 5.21 5.28 7.94 2.21 5.80 5.99 8.90
OPM % 17.46% 14.09% 17.32% 16.95% 15.43% 13.27% 20.94% 24.10% 20.31% 18.87% 25.97% 23.55% 23.63%
0.11 0.12 0.34 0.18 0.43 0.22 0.49 0.23 0.05 0.52 0.39 0.31 0.17
Interest 0.49 0.41 0.41 0.45 0.53 0.55 0.57 0.63 0.56 0.46 0.52 0.49 0.76
Depreciation 0.19 0.17 0.19 0.17 0.25 0.31 0.35 0.41 0.39 0.37 0.38 0.38 0.40
Profit before tax 2.44 2.68 3.28 1.84 4.02 1.25 4.78 4.47 7.04 1.90 5.29 5.43 7.91
Tax % 25.82% 25.75% 20.12% 36.41% 46.52% 60.80% 27.41% 26.17% 25.00% 24.21% 24.01% 26.52% 31.35%
1.81 1.99 2.63 1.17 2.15 0.49 3.47 3.30 5.28 1.44 4.02 3.99 5.42
EPS in Rs 0.41 0.45 0.60 0.27 0.49 0.11 0.79 0.75 1.20 0.33 0.92 0.91 1.24
Raw PDF

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 Mar 2026
21 42 42 48 32 64 66 48 84 100 97
21 38 37 43 29 55 54 42 71 80 74
Operating Profit 0 4 5 5 4 10 11 7 13 20 23
OPM % 1% 10% 11% 11% 11% 15% 17% 14% 16% 20% 24%
0 4 0 1 1 0 1 0 1 1 1
Interest 3 3 3 3 3 3 3 2 2 2 2
Depreciation 1 1 1 1 1 1 1 1 1 1 2
Profit before tax -3 3 1 2 1 7 8 5 12 18 21
Tax % 0% 26% 33% 47% 118% 43% 28% 16% 33% 29% 28%
-3 2 1 1 -0 4 6 4 8 13 15
EPS in Rs -0.76 0.55 0.19 0.23 -0.02 0.90 1.32 0.88 1.80 2.85 3.40
Dividend Payout % 0% 0% 0% 0% 0% 0% 0% 0% 6% 3% 3%
Compounded Sales Growth
10 Years: 16%
5 Years: 9%
3 Years: 26%
TTM: -3%
Compounded Profit Growth
10 Years: 20%
5 Years: 30%
3 Years: 56%
TTM: 19%
Stock Price CAGR
10 Years: 36%
5 Years: 48%
3 Years: 53%
1 Year: -38%
Return on Equity
10 Years: 12%
5 Years: 16%
3 Years: 18%
Last Year: 19%

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 Mar 2026
Equity Capital 2 2 2 2 2 2 2 2 2 2 4
Reserves -1 29 30 31 31 35 41 45 53 68 80
25 22 21 17 22 11 13 14 22 19 18
17 28 26 31 29 36 34 33 44 46 45
Total Liabilities 43 81 80 81 85 85 91 94 121 136 147
8 43 44 45 44 44 44 43 57 56 55
CWIP 0 0 0 0 0 0 0 0 0 0 1
Investments 0 0 0 0 0 0 0 0 1 4 15
35 38 35 36 41 40 46 51 63 75 76
Total Assets 43 81 80 81 85 85 91 94 121 136 147

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 Mar 2026
0 5 6 8 -2 12 12 -7 10 13 16
-0 -2 -2 -1 -1 0 -1 1 -14 -4 -16
0 -3 -4 -7 3 -10 -6 -2 6 -6 -5
Net Cash Flow 0 0 -0 -0 0 2 6 -9 2 4 -4
Free Cash Flow -0 4 3 5 -3 12 11 -7 7 12 15
CFO/OP 95% 117% 119% 152% -22% 135% 129% -83% 114% 87% 99%

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 Mar 2026
Debtor Days 159 112 94 106 125 94 92 133 129 140 129
Inventory Days 914 576 862 449 3,437 259 341 3,035 303 322 221
Days Payable 390 309 488 311 1,443 195 322 1,525 147 264 205
Cash Conversion Cycle 683 379 468 243 2,119 158 111 1,643 285 199 145
Working Capital Days -13 -11 -15 -3 -16 2 -6 91 12 19 100
ROCE % 9% 8% 9% 6% 18% 20% 11% 19% 24% 24%

Insights

In beta
Mar 2016 Mar 2017 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Employee Count
employees ・Standalone data

Log in to view insights

Please log in to see hidden values.

Login
Export Revenue Share
% of total revenue ・Standalone data
Hydraulic Presses Revenue Share
% of total revenue ・Standalone data
Largest Customer (Rerailing Business) Revenue Share
% of total revenue ・Standalone data
Portable Re-Railing Equipment Revenue Share
% of total revenue ・Standalone data

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 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%
25.30% 25.30% 25.31% 25.30% 25.30% 25.30% 25.31% 25.30% 25.31% 25.31% 25.31% 25.31%
No. of Shareholders 2,5362,6072,6092,7342,7522,7622,8032,9748,3128,5238,2137,981

Documents

Announcements

Annual reports

Credit ratings