Bharat Electronics Ltd

BEL produces a wide range of state-of-the-art equipment in fields such as Defence Communication, Radars, Naval Systems, C4I Systems, Weapon Systems, Homeland Security, Telecom & Broadcast Systems, Electronic Warfare, Tank Electronics, Electro Optics, Professional Electronic Components and Solar Photovoltaic Systems, BEL also provides turnkey system solutions. Civilian products from BEL include Electronic Voting Machines, Tablet PC, solar-powered traffic signal systems and Access Control Systems.

Pros:
Company has reduced debt.
Company is virtually debt free.
Company has been maintaining a healthy dividend payout of 32.84%
Cons:
Promoter's stake has decreased
The company has delivered a poor growth of 11.08% over past five years.

Peer Comparison Sector: Consumer Durables // Industry: Electronics - Components

Loading peers table ...

Quarterly Results Standalone Figures in Rs. Crores / View Consolidated

Jun 2016 Sep 2016 Dec 2016 Mar 2017 Jun 2017 Sep 2017 Dec 2017 Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019
879 1,703 2,042 3,988 1,722 2,473 2,506 3,622 2,102 3,381 2,716 3,885
918 1,365 1,559 3,008 1,556 1,880 2,060 2,826 1,792 2,527 1,948 2,956
Operating Profit -39 338 483 980 166 593 445 796 310 854 768 929
OPM % -4% 20% 24% 25% 10% 24% 18% 22% 15% 25% 28% 24%
Other Income 131 171 78 91 70 53 49 28 9 14 18 129
Interest 0 0 11 1 0 0 0 1 0 0 0 12
Depreciation 43 45 45 57 56 59 59 77 69 74 80 93
Profit before tax 49 464 504 1,012 179 587 435 747 250 794 706 953
Tax % 26% 25% 26% 22% 30% 30% 30% 25% 28% 28% 28% 30%
Net Profit 36 346 374 792 125 412 303 559 180 571 508 669
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 TTM
3,889 4,059 4,583 5,178 5,585 5,768 6,104 6,276 6,843 7,328 8,600 10,322 12,085
2,946 3,070 3,519 4,360 4,597 5,153 5,462 5,382 5,695 5,953 6,834 8,319 9,223
Operating Profit 943 989 1,064 818 988 614 641 894 1,148 1,375 1,766 2,003 2,862
OPM % 24% 24% 23% 16% 18% 11% 10% 14% 17% 19% 21% 19% 24%
Other Income 198 278 154 348 296 585 611 429 479 537 471 200 170
Interest 4 4 15 5 1 4 6 6 6 8 16 5 12
Depreciation 85 93 106 116 122 121 131 142 154 172 192 251 316
Profit before tax 1,052 1,171 1,097 1,045 1,161 1,075 1,115 1,175 1,467 1,732 2,029 1,948 2,703
Tax % 32% 29% 32% 31% 26% 23% 20% 21% 20% 25% 24% 28%
Net Profit 718 827 746 721 861 830 890 932 1,167 1,307 1,548 1,399 1,927
EPS in Rs 2.63 3.03 2.73 2.63 3.16 3.04 3.26 3.41 4.24 4.95 6.30 5.74
Dividend Payout % 20% 20% 20% 21% 20% 20% 20% 20% 20% 31% 32% 35%
* Sales is net of excise duty and discounts
Compounded Sales Growth
10 Years:9.78%
5 Years:11.08%
3 Years:14.69%
TTM:17.07%
Compounded Profit Growth
10 Years:5.62%
5 Years:10.01%
3 Years:6.25%
TTM:37.73%
Return on Equity
10 Years:16.84%
5 Years:16.51%
3 Years:17.49%
Last Year:18.32%

Balance Sheet Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019
80 80 80 80 80 80 80 80 80 240 223 244 244
Reserves 2,512 3,153 3,727 4,266 4,923 5,557 6,224 6,937 7,805 8,744 7,285 7,517 8,775
Borrowings 2 1 1 1 0 0 0 0 0 0 50 67 0
4,015 3,827 4,834 5,108 8,201 9,264 8,200 7,567 7,383 9,245 9,722 10,874 11,445
Total Liabilities 6,609 7,062 8,643 9,454 13,204 14,901 14,503 14,584 15,268 18,229 17,280 18,702 20,463
386 413 467 490 484 510 575 651 771 976 1,255 1,607 2,531
CWIP 34 36 47 31 58 114 161 197 140 430 656 833 275
Investments 12 12 12 12 12 12 12 12 19 319 460 903 0
6,177 6,601 8,117 8,921 12,651 14,265 13,755 13,724 14,338 16,504 14,909 15,359 17,658
Total Assets 6,609 7,062 8,643 9,454 13,204 14,901 14,503 14,584 15,268 18,229 17,280 18,702 20,463

Cash Flows Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
378 509 399 1,060 3,018 121 -1,654 -695 1,349 2,249 -97 -789
167 -256 31 -1,229 -1,005 -927 1,888 872 -842 -1,485 3,148 41
-141 -188 -205 -176 -180 -239 -157 -212 -232 -316 -2,835 -1,201
Net Cash Flow 404 65 226 -346 1,833 -1,044 77 -35 276 448 216 -1,948

Ratios Standalone Figures in Rs. Crores / View Consolidated

Mar 2007 Mar 2008 Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018
ROCE % 45% 39% 34% 26% 25% 20% 18% 18% 20% 21% 25% 25%
Debtor Days 159 185 181 153 189 170 199 240 202 185 185 202
Inventory Turnover 3.21 2.96 2.33 2.05 2.28 2.30 2.08 1.93 2.05 1.95 1.91 2.19