BEML Ltd

About [ edit ]

BEML is engaged in manufacture of Rail Coaches & Spare Parts and Mining Equipment at its Bangalore Complex.

  • Market Cap 4,977 Cr.
  • Current Price 1,195
  • High / Low 1,250 / 370
  • Stock P/E 52.0
  • Book Value 504
  • Dividend Yield 0.50 %
  • ROCE 2.31 %
  • ROE 2.87 %
  • Face Value 10.0

Pros

  • Company has reduced debt.
  • Company has been maintaining a healthy dividend payout of 37.10%

Cons

  • The company has delivered a poor sales growth of 1.55% over past five years.
  • Tax rate seems low
  • Company has a low return on equity of 3.88% for last 3 years.
  • Earnings include an other income of Rs.53.88 Cr.
  • Company has high debtors of 182.22 days.
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
453 734 921 1,366 580 687 693 1,065 390 664 728
592 689 844 1,111 658 694 667 923 509 626 685
Operating Profit -139 45 77 255 -78 -7 26 143 -118 38 43
OPM % -31% 6% 8% 19% -13% -1% 4% 13% -30% 6% 6%
Other Income 5 4 5 9 10 8 6 26 12 6 10
Interest 11 14 18 16 12 9 10 10 10 9 8
Depreciation 17 18 18 18 18 18 18 18 18 18 17
Profit before tax -163 17 46 230 -98 -27 4 141 -134 17 28
Tax % 0% 0% 0% 29% 0% 0% 0% -32% 0% 0% 1%
Net Profit -163 17 46 163 -98 -27 4 185 -134 17 28
EPS in Rs -39.04 3.99 11.09 39.12 -23.58 -6.53 1.02 44.39 -32.18 4.13 6.64
Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes Notes

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 TTM
2,794 2,835 2,644 2,715 2,801 2,904 2,802 2,975 2,494 3,239 3,474 3,025 2,848
2,446 2,555 2,558 2,569 2,828 2,797 2,728 2,825 2,341 2,986 3,237 2,942 2,743
Operating Profit 348 280 86 146 -27 107 74 149 153 253 238 84 105
OPM % 12% 10% 3% 5% -1% 4% 3% 5% 6% 8% 7% 3% 4%
Other Income 108 132 203 76 114 84 60 42 63 25 23 49 54
Interest 39 56 71 111 162 127 76 56 55 48 60 41 37
Depreciation 28 33 34 45 51 54 53 57 63 65 71 72 70
Profit before tax 390 322 184 66 -125 10 5 79 98 164 130 19 52
Tax % 31% 30% 20% 14% 34% 39% -9% 18% 14% 21% 52% -229%
Net Profit 270 224 147 57 -83 6 6 64 85 130 63 64 96
EPS in Rs 64.86 53.91 35.28 13.67 -20.00 1.46 1.42 15.46 20.35 31.14 15.17 15.33 22.98
Dividend Payout % 19% 19% 28% 37% -13% 68% 70% 26% 39% 26% 46% 39%
Compounded Sales Growth
10 Years:1%
5 Years:2%
3 Years:7%
TTM:-14%
Compounded Profit Growth
10 Years:-12%
5 Years:62%
3 Years:-9%
TTM:129%
Stock Price CAGR
10 Years:6%
5 Years:3%
3 Years:-2%
1 Year:71%
Return on Equity
10 Years:2%
5 Years:4%
3 Years:4%
Last Year:3%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Sep 2020
42 42 42 42 42 42 42 42 42 42 42 42 42
Reserves 1,878 2,002 2,101 2,134 2,038 2,039 2,035 2,088 2,141 2,159 2,146 2,211 2,055
Borrowings 569 916 821 962 1,263 958 645 569 438 446 404 341 311
1,672 1,458 1,298 1,819 1,879 1,790 1,921 1,722 2,137 2,097 2,495 2,572 2,596
Total Liabilities 4,161 4,417 4,262 4,957 5,222 4,828 4,643 4,420 4,757 4,744 5,086 5,166 5,003
259 286 401 540 546 513 482 557 583 595 631 621 596
CWIP 25 32 80 24 142 173 192 104 79 68 25 15 17
Investments 5 5 5 0 0 0 0 0 0 0 0 0 0
3,872 4,093 3,776 4,393 4,534 4,142 3,969 3,759 4,094 4,081 4,430 4,529 4,390
Total Assets 4,161 4,417 4,262 4,957 5,222 4,828 4,643 4,420 4,757 4,744 5,086 5,166 5,003

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
-411 101 -156 245 -136 394 548 80 209 130 257 106
-40 -36 -162 -105 -132 -28 -36 -33 -59 -62 -62 -51
193 239 -201 6 152 -427 -384 -105 -160 -101 -129 3
Net Cash Flow -258 304 -519 146 -116 -61 128 -57 -11 -33 65 57

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Mar 2009 Mar 2010 Mar 2011 Mar 2012 Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020
ROCE % 19% 14% 9% 5% 1% 4% 3% 5% 6% 8% 7% 2%
Debtor Days 202 175 161 106 112 123 129 148 209 186 170 182
Inventory Turnover 1.15 0.94 0.86 0.66 0.68 0.74 0.76 0.93 0.66 0.91 1.10 0.84

Shareholding Pattern

Numbers in percentages

Mar 2018 Jun 2018 Sep 2018 Dec 2018 Mar 2019 Jun 2019 Sep 2019 Dec 2019 Mar 2020 Jun 2020 Sep 2020 Dec 2020
54.03 54.03 54.03 54.03 54.03 54.03 54.03 54.03 54.03 54.03 54.03 54.03
3.99 4.04 3.62 3.09 3.71 4.02 3.65 3.99 2.41 1.44 1.96 1.47
24.27 22.85 22.97 25.35 25.31 25.46 26.02 25.62 26.35 23.99 19.26 22.83
17.71 19.08 19.38 17.53 16.95 16.49 16.31 16.37 17.21 20.54 24.76 21.67

Documents

Add document