
Bharat Electronics (BEL) | Financial Analysis & Statements
Bharat Electronics Limited | Large-cap | Industrials
Bharat Electronics Limited | Large-cap | Industrials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
91.5B
Gross Profit
44.0B
48.10%
Operating Income
26.8B
29.27%
Net Income
21.3B
23.25%
Balance Sheet Metrics
Total Assets
408.3B
Total Liabilities
208.4B
Shareholders Equity
199.9B
Debt to Equity
1.04
Cash Flow Metrics
Revenue & Profitability Trend
Bharat Electronics Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 237.7B | 199.1B | 174.0B | 150.8B | 138.5B |
Cost of Goods Sold | 121.9B | 105.8B | 98.4B | 89.1B | 80.0B |
Gross Profit | 115.8B | 93.3B | 75.7B | 61.7B | 58.5B |
Gross Margin % | 48.7% | 46.9% | 43.5% | 40.9% | 42.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | 640.8M | 582.5M | 483.4M | 417.7M |
Other Operating Expenses | 19.9B | 17.2B | 11.8B | 8.2B | 7.2B |
Total Operating Expenses | 19.9B | 17.9B | 12.4B | 8.7B | 7.6B |
Operating Income | 63.7B | 48.8B | 37.7B | 29.6B | 28.6B |
Operating Margin % | 26.8% | 24.5% | 21.7% | 19.6% | 20.7% |
Non-Operating Items | |||||
Interest Income | - | 5.9B | 2.6B | 1.8B | 638.8M |
Interest Expense | 96.8M | 68.6M | 145.9M | 46.6M | 58.1M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 71.0B | 52.7B | 39.2B | 31.7B | 29.4B |
Income Tax | 18.1B | 13.2B | 9.8B | 8.1B | 8.7B |
Effective Tax Rate % | 25.5% | 25.1% | 25.0% | 25.6% | 29.7% |
Net Income | 53.2B | 39.9B | 29.9B | 24.0B | 21.0B |
Net Margin % | 22.4% | 20.0% | 17.2% | 15.9% | 15.2% |
Key Metrics | |||||
EBITDA | 75.8B | 59.7B | 44.8B | 35.9B | 33.8B |
EPS (Basic) | ₹7.28 | ₹5.45 | ₹4.09 | ₹3.28 | ₹2.87 |
EPS (Diluted) | ₹7.28 | ₹5.45 | ₹4.09 | ₹3.28 | ₹2.87 |
Basic Shares Outstanding | 7309670330 | 7309778829 | 7309778829 | 7309778829 | 7309778829 |
Diluted Shares Outstanding | 7309670330 | 7309778829 | 7309778829 | 7309778829 | 7309778829 |
Income Statement Trend
Bharat Electronics Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 7.1B | 12.1B | 39.5B | 13.0B | 30.4B |
Short-term Investments | 90.7B | 99.3B | 42.9B | 62.6B | 20.4B |
Accounts Receivable | 91.2B | 73.9B | 70.3B | 61.1B | 65.6B |
Inventory | 91.2B | 74.5B | 64.5B | 55.9B | 49.7B |
Other Current Assets | 64.8B | 78.8M | 306.1M | 122.4M | 104.3M |
Total Current Assets | 348.6B | 340.6B | 300.5B | 272.9B | 237.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 32.0B | 15.9B | 14.0B | 12.7B | 11.2B |
Goodwill | 7.9B | 6.8B | 7.6B | 7.3B | 6.5B |
Intangible Assets | 7.9B | 6.8B | 7.6B | 7.3B | 6.5B |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.9B | 2.5B | 58.7M | 281.4M | 401.8M |
Total Non-Current Assets | 59.7B | 54.6B | 54.4B | 66.2B | 57.8B |
Total Assets | 408.3B | 395.3B | 354.9B | 339.1B | 294.9B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 33.4B | 37.1B | 33.3B | 33.7B | 33.0B |
Short-term Debt | 25.4M | 22.6M | 19.2M | 11.9M | 13.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 142.9B | 2.7B | 3.3B | 2.3B | 3.4B |
Total Current Liabilities | 197.5B | 220.3B | 205.7B | 195.8B | 168.3B |
Non-Current Liabilities | |||||
Long-term Debt | 586.9M | 602.5M | 594.2M | 515.1M | 11.7M |
Deferred Tax Liabilities | 95.2M | 54.7M | 28.9M | 14.5M | 3.6M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 10.9B | 11.6B | 10.5B | 20.3B | 15.9B |
Total Liabilities | 208.4B | 231.8B | 216.1B | 216.1B | 184.2B |
Equity | |||||
Common Stock | 7.3B | 7.3B | 7.3B | 2.4B | 2.4B |
Retained Earnings | - | 114.7B | 93.5B | 80.1B | 70.3B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 199.9B | 163.4B | 138.8B | 123.0B | 110.7B |
Key Metrics | |||||
Total Debt | 612.3M | 625.1M | 613.4M | 527.0M | 25.2M |
Working Capital | 151.1B | 120.4B | 94.8B | 77.1B | 68.8B |
Balance Sheet Composition
Bharat Electronics Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 71.3B | 53.1B | 39.7B | 32.1B | 29.7B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -43.3B | -5.9B | -14.7B | 12.0B | 12.1B |
Operating Cash Flow | 21.7B | 41.3B | 22.4B | 42.7B | 41.6B |
Investing Activities | |||||
Capital Expenditures | -10.1B | -6.4B | -5.9B | -5.5B | -4.7B |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | -45.0B | -21.9B |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -10.1B | -6.4B | -5.9B | -50.5B | -26.6B |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -16.8B | -14.6B | -12.4B | -10.2B | -10.2B |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | -16.8B | -14.6B | -12.9B | -10.7B | -10.6B |
Free Cash Flow | -4.2B | 40.1B | 6.1B | 36.5B | 46.2B |
Net Change in Cash | -5.2B | 20.3B | 3.6B | -18.5B | 4.4B |
Cash Flow Trend
Bharat Electronics Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
51.01
Forward P/E
50.34
Price to Book
14.07
Price to Sales
11.83
PEG Ratio
50.34
Profitability Ratios
Profit Margin
22.95%
Operating Margin
25.17%
Return on Equity
26.62%
Return on Assets
13.03%
Financial Health
Current Ratio
1.76
Debt to Equity
0.31
Beta
0.38
Per Share Data
EPS (TTM)
₹7.54
Book Value per Share
₹27.33
Revenue per Share
₹32.82
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
bel | 2.8T | 51.01 | 14.07 | 26.62% | 22.95% | 0.31 |
Hindustan | 3.4T | 36.36 | 8.70 | 26.09% | 27.00% | 0.00 |
Mazagon Dock | 1.1T | 49.05 | 13.40 | 30.40% | 18.54% | 0.26 |
Bharat Dynamics | 574.2B | 99.99 | 13.71 | 14.38% | 16.43% | 0.05 |
Cochin Shipyard | 432.2B | 52.08 | 7.74 | 15.64% | 17.17% | 10.04 |
Garden Reach | 291.4B | 54.64 | 13.87 | 28.11% | 10.39% | 0.47 |
Financial data is updated regularly. All figures are in the company's reporting currency.