Bharat Electronics Limited | Large-cap | Industrials

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income 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

Metric20252024202320222021
Revenue i237.7B199.1B174.0B150.8B138.5B
Cost of Goods Sold i121.9B105.8B98.4B89.1B80.0B
Gross Profit i115.8B93.3B75.7B61.7B58.5B
Gross Margin % i48.7%46.9%43.5%40.9%42.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-640.8M582.5M483.4M417.7M
Other Operating Expenses i19.9B17.2B11.8B8.2B7.2B
Total Operating Expenses i19.9B17.9B12.4B8.7B7.6B
Operating Income i63.7B48.8B37.7B29.6B28.6B
Operating Margin % i26.8%24.5%21.7%19.6%20.7%
Non-Operating Items
Interest Income i-5.9B2.6B1.8B638.8M
Interest Expense i96.8M68.6M145.9M46.6M58.1M
Other Non-Operating Income-----
Pre-tax Income i71.0B52.7B39.2B31.7B29.4B
Income Tax i18.1B13.2B9.8B8.1B8.7B
Effective Tax Rate % i25.5%25.1%25.0%25.6%29.7%
Net Income i53.2B39.9B29.9B24.0B21.0B
Net Margin % i22.4%20.0%17.2%15.9%15.2%
Key Metrics
EBITDA i75.8B59.7B44.8B35.9B33.8B
EPS (Basic) i₹7.28₹5.45₹4.09₹3.28₹2.87
EPS (Diluted) i₹7.28₹5.45₹4.09₹3.28₹2.87
Basic Shares Outstanding i73096703307309778829730977882973097788297309778829
Diluted Shares Outstanding i73096703307309778829730977882973097788297309778829

Income Statement Trend

Bharat Electronics Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i7.1B12.1B39.5B13.0B30.4B
Short-term Investments i90.7B99.3B42.9B62.6B20.4B
Accounts Receivable i91.2B73.9B70.3B61.1B65.6B
Inventory i91.2B74.5B64.5B55.9B49.7B
Other Current Assets64.8B78.8M306.1M122.4M104.3M
Total Current Assets i348.6B340.6B300.5B272.9B237.1B
Non-Current Assets
Property, Plant & Equipment i32.0B15.9B14.0B12.7B11.2B
Goodwill i7.9B6.8B7.6B7.3B6.5B
Intangible Assets i7.9B6.8B7.6B7.3B6.5B
Long-term Investments-----
Other Non-Current Assets1.9B2.5B58.7M281.4M401.8M
Total Non-Current Assets i59.7B54.6B54.4B66.2B57.8B
Total Assets i408.3B395.3B354.9B339.1B294.9B
Liabilities
Current Liabilities
Accounts Payable i33.4B37.1B33.3B33.7B33.0B
Short-term Debt i25.4M22.6M19.2M11.9M13.5M
Current Portion of Long-term Debt-----
Other Current Liabilities142.9B2.7B3.3B2.3B3.4B
Total Current Liabilities i197.5B220.3B205.7B195.8B168.3B
Non-Current Liabilities
Long-term Debt i586.9M602.5M594.2M515.1M11.7M
Deferred Tax Liabilities i95.2M54.7M28.9M14.5M3.6M
Other Non-Current Liabilities-----
Total Non-Current Liabilities i10.9B11.6B10.5B20.3B15.9B
Total Liabilities i208.4B231.8B216.1B216.1B184.2B
Equity
Common Stock i7.3B7.3B7.3B2.4B2.4B
Retained Earnings i-114.7B93.5B80.1B70.3B
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i199.9B163.4B138.8B123.0B110.7B
Key Metrics
Total Debt i612.3M625.1M613.4M527.0M25.2M
Working Capital i151.1B120.4B94.8B77.1B68.8B

Balance Sheet Composition

Bharat Electronics Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i71.3B53.1B39.7B32.1B29.7B
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-43.3B-5.9B-14.7B12.0B12.1B
Operating Cash Flow i21.7B41.3B22.4B42.7B41.6B
Investing Activities
Capital Expenditures i-10.1B-6.4B-5.9B-5.5B-4.7B
Acquisitions i-----
Investment Purchases i----45.0B-21.9B
Investment Sales i-----
Investing Cash Flow i-10.1B-6.4B-5.9B-50.5B-26.6B
Financing Activities
Share Repurchases i-----
Dividends Paid i-16.8B-14.6B-12.4B-10.2B-10.2B
Debt Issuance i-----
Debt Repayment i-----
Financing Cash Flow i-16.8B-14.6B-12.9B-10.7B-10.6B
Free Cash Flow i-4.2B40.1B6.1B36.5B46.2B
Net Change in Cash i-5.2B20.3B3.6B-18.5B4.4B

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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
bel2.8T51.0114.0726.62%22.95%0.31
Hindustan 3.4T36.368.7026.09%27.00%0.00
Mazagon Dock 1.1T49.0513.4030.40%18.54%0.26
Bharat Dynamics 574.2B99.9913.7114.38%16.43%0.05
Cochin Shipyard 432.2B52.087.7415.64%17.17%10.04
Garden Reach 291.4B54.6413.8728.11%10.39%0.47

Financial data is updated regularly. All figures are in the company's reporting currency.