Bharat Dynamics Ltd
- Market Cap ₹ 54,944 Cr.
- Current Price ₹ 1,499
- High / Low ₹ 2,097 / 890
- Stock P/E 100.0
- Book Value ₹ 109
- Dividend Yield 0.27 %
- ROCE 19.6 %
- ROE 14.4 %
- Face Value ₹ 5.00
Pros
- Company has reduced debt.
- Company is almost debt free.
- Company is expected to give good quarter
- Company has been maintaining a healthy dividend payout of 46.0%
Cons
- Stock is trading at 13.7 times its book value
- The company has delivered a poor sales growth of 1.50% over past five years.
- Earnings include an other income of Rs.350 Cr.
- Debtor days have increased from 55.0 to 90.2 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 Aerospace & Defense Aerospace & Defense
Part of BSE 500 BSE Capital Goods BSE PSU Nifty 500 BSE SmallCap
Quarterly Results
Figures in Rs. Crores
Profit & Loss
Figures in Rs. Crores
Mar 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
1,076 | 2,841 | 4,079 | 4,887 | 4,588 | 3,069 | 3,105 | 1,914 | 2,817 | 2,489 | 2,369 | 3,345 | |
1,088 | 2,564 | 3,564 | 4,317 | 3,919 | 2,446 | 2,349 | 1,568 | 2,090 | 2,080 | 1,832 | 2,873 | |
Operating Profit | -12 | 277 | 515 | 569 | 669 | 623 | 756 | 346 | 727 | 409 | 537 | 472 |
OPM % | -1% | 10% | 13% | 12% | 15% | 20% | 24% | 18% | 26% | 16% | 23% | 14% |
464 | 439 | 385 | 300 | 173 | 136 | 88 | 95 | 78 | 155 | 362 | 350 | |
Interest | 1 | 5 | 5 | 4 | 4 | 5 | 5 | 5 | 5 | 6 | 4 | 3 |
Depreciation | 42 | 67 | 53 | 62 | 63 | 82 | 96 | 95 | 90 | 77 | 67 | 71 |
Profit before tax | 409 | 644 | 841 | 803 | 774 | 671 | 742 | 341 | 710 | 482 | 828 | 749 |
Tax % | 32% | 31% | 33% | 35% | 32% | 37% | 28% | 24% | 30% | 27% | 26% | 27% |
279 | 444 | 562 | 524 | 528 | 423 | 535 | 258 | 500 | 352 | 613 | 550 | |
EPS in Rs | 1,212.13 | 1,928.48 | 2,810.35 | 2,183.58 | 14.41 | 11.53 | 14.59 | 7.03 | 13.64 | 9.61 | 16.71 | 14.99 |
Dividend Payout % | 21% | 19% | 30% | 30% | 25% | 30% | 30% | 52% | 30% | 49% | 32% | 58% |
Compounded Sales Growth | |
---|---|
10 Years: | 2% |
5 Years: | 2% |
3 Years: | 6% |
TTM: | 41% |
Compounded Profit Growth | |
---|---|
10 Years: | 2% |
5 Years: | 1% |
3 Years: | 2% |
TTM: | -10% |
Stock Price CAGR | |
---|---|
10 Years: | % |
5 Years: | 48% |
3 Years: | 54% |
1 Year: | 5% |
Return on Equity | |
---|---|
10 Years: | 19% |
5 Years: | 14% |
3 Years: | 15% |
Last Year: | 14% |
Balance Sheet
Figures in Rs. Crores
Mar 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 115 | 115 | 98 | 122 | 183 | 183 | 183 | 183 | 183 | 183 | 183 | 183 |
Reserves | 936 | 1,538 | 1,753 | 2,073 | 1,773 | 2,085 | 2,424 | 2,501 | 2,847 | 3,028 | 3,454 | 3,826 |
0 | 0 | 4 | 4 | 4 | 5 | 15 | 11 | 10 | 9 | 8 | 2 | |
6,199 | 6,759 | 7,786 | 6,208 | 4,697 | 3,250 | 3,128 | 3,334 | 3,595 | 5,535 | 6,781 | 7,731 | |
Total Liabilities | 7,251 | 8,412 | 9,641 | 8,407 | 6,657 | 5,523 | 5,750 | 6,030 | 6,636 | 8,756 | 10,426 | 11,742 |
277 | 518 | 697 | 757 | 868 | 957 | 932 | 915 | 874 | 809 | 824 | 970 | |
CWIP | 70 | 142 | 126 | 136 | 130 | 47 | 42 | 22 | 41 | 74 | 73 | 117 |
Investments | 1 | 3 | 3 | 3 | 239 | 4 | 4 | 5 | 0 | 0 | 0 | 4 |
6,904 | 7,749 | 8,815 | 7,511 | 5,420 | 4,516 | 4,771 | 5,089 | 5,721 | 7,873 | 9,530 | 10,651 | |
Total Assets | 7,251 | 8,412 | 9,641 | 8,407 | 6,657 | 5,523 | 5,750 | 6,030 | 6,636 | 8,756 | 10,426 | 11,742 |
Cash Flows
Figures in Rs. Crores
Mar 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
-765 | 284 | -420 | -342 | 84 | 504 | 1,068 | 530 | 2,130 | 412 | 167 | ||
239 | 149 | 3 | 1,047 | 170 | -33 | -734 | -573 | -1,171 | -722 | -407 | ||
-72 | -324 | -166 | -769 | -268 | -191 | -173 | -149 | -171 | -148 | -220 | ||
Net Cash Flow | -598 | 109 | -583 | -63 | -15 | 280 | 162 | -192 | 788 | -459 | -460 |
Ratios
Figures in Rs. Crores
Mar 2013 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 93 | 43 | 13 | 12 | 61 | 63 | 40 | 62 | 39 | 27 | 48 | 90 |
Inventory Days | 534 | 286 | 302 | 276 | 254 | 380 | 222 | 636 | 534 | 584 | 841 | 575 |
Days Payable | 153 | 100 | 202 | 186 | 129 | 115 | 83 | 322 | 171 | 142 | 325 | 328 |
Cash Conversion Cycle | 475 | 230 | 114 | 101 | 186 | 328 | 178 | 375 | 403 | 469 | 564 | 338 |
Working Capital Days | -1,137 | -126 | -106 | -11 | 44 | 128 | 195 | 169 | 144 | 237 | 322 | 199 |
ROCE % | 46% | 48% | 40% | 37% | 32% | 31% | 13% | 26% | 16% | 24% | 20% |
Documents
Announcements
- Announcement under Regulation 30 (LODR)-Newspaper Publication 31 Jul
-
Board Meeting Intimation for Inter Alia To Consider And Approve Unaudited Financial Results For The Quarter Ended 30 June 2025
31 Jul - Board meeting on 12 Aug 2025 to approve Q1 FY26 unaudited financial results.
-
Announcement under Regulation 30 (LODR)-Award_of_Order_Receipt_of_Order
25 Jul - BDL received Rs 809 crore ATGM supply order from Armoured Vehicles Nigam, to be executed in 3 years.
-
Announcement under Regulation 30 (LODR)-Change in Directorate
15 Jul - Ms. Meera Mohanty appointed as part-time official director replacing Shri Amit Satija from July 14, 2025.
-
Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018
9 Jul - Certificate under Reg. 74(5) of SEBI (DP) Regulations, 2018 for the quarter ended 30 June, 2025.
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 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
Products Offerings
The company manufactures and supplies guided missiles, underwater weapons, airborne products, and allied defense equipment for the Indian Armed Forces. It also provides product life cycle support for all equipment supplied, as well as refurbishment and life extension services for vintage missiles already in the Indian Armed Forces' inventory. [1]