
Bhansali Engineering (BEPL) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
3.1B
Gross Profit
988.8M
32.11%
Operating Income
503.6M
16.35%
Net Income
458.9M
14.90%
EPS (Diluted)
₹1.84
Balance Sheet Metrics
Total Assets
11.0B
Total Liabilities
1.0B
Shareholders Equity
10.0B
Debt to Equity
0.10
Cash Flow Metrics
Revenue & Profitability Trend
Bhansali Engineering Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 14.0B | 12.2B | 13.6B | 13.9B | 12.9B |
Cost of Goods Sold | 9.9B | 8.4B | 9.9B | 7.5B | 6.9B |
Gross Profit | 4.0B | 3.8B | 3.7B | 6.4B | 6.0B |
Gross Margin % | 28.9% | 31.4% | 27.3% | 46.0% | 46.7% |
Operating Expenses | |||||
Research & Development | 11.8M | 7.1M | 9.8M | 11.0M | 11.6M |
Selling, General & Administrative | 338.2M | 329.3M | 338.3M | 262.6M | 216.7M |
Other Operating Expenses | 821.5M | 758.5M | 1.1B | 699.4M | 526.9M |
Total Operating Expenses | 1.2B | 1.1B | 1.4B | 973.0M | 755.2M |
Operating Income | 2.1B | 2.0B | 1.7B | 4.5B | 4.4B |
Operating Margin % | 15.0% | 16.6% | 12.3% | 32.5% | 34.0% |
Non-Operating Items | |||||
Interest Income | 361.6M | 356.0M | 284.2M | 152.1M | 56.6M |
Interest Expense | 20.0K | 0 | 7.5M | 479.0K | 5.1M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 2.4B | 2.4B | 2.0B | 4.7B | 4.5B |
Income Tax | 637.7M | 630.3M | 588.6M | 1.2B | 1.1B |
Effective Tax Rate % | 26.2% | 26.0% | 30.1% | 25.9% | 25.2% |
Net Income | 1.8B | 1.8B | 1.4B | 3.5B | 3.3B |
Net Margin % | 12.9% | 14.7% | 10.0% | 25.1% | 25.8% |
Key Metrics | |||||
EBITDA | 2.6B | 2.5B | 2.1B | 4.8B | 4.6B |
EPS (Basic) | ₹7.23 | ₹7.21 | ₹3.67 | ₹14.07 | ₹13.42 |
EPS (Diluted) | ₹7.23 | ₹7.21 | ₹3.67 | ₹14.07 | ₹13.42 |
Basic Shares Outstanding | 248858460 | 248858460 | 248858460 | 248841682 | 248807675 |
Diluted Shares Outstanding | 248858460 | 248858460 | 248858460 | 248841682 | 248807675 |
Income Statement Trend
Bhansali Engineering Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 3.5B | 1.0B | 1.5B | 772.8M | 1.3B |
Short-term Investments | 161.7M | 552.4M | 1.3B | 1.1B | 199.1M |
Accounts Receivable | 2.6B | 2.3B | 2.4B | 2.8B | 2.9B |
Inventory | 1.2B | 1.4B | 1.7B | 2.0B | 1.1B |
Other Current Assets | - | 161.3M | 189.4M | 60.2M | 89.5M |
Total Current Assets | 9.3B | 8.2B | 8.7B | 9.2B | 6.1B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 1.3B | 1.4B | 1.4B | 1.4B |
Goodwill | 1.4M | 30.0K | 30.0K | 85.0K | 603.0K |
Intangible Assets | 1.4M | 30.0K | 30.0K | 85.0K | 603.0K |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | -1.0K | -1.0K | -1.0K | -1.0K |
Total Non-Current Assets | 1.7B | 2.4B | 3.0B | 1.9B | 1.7B |
Total Assets | 11.0B | 10.6B | 11.7B | 11.1B | 7.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 565.3M | 903.2M | 623.2M | 698.2M | 361.8M |
Short-term Debt | - | - | - | - | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | 130.6M | 136.0M | 329.5M | 344.0M |
Total Current Liabilities | 830.9M | 1.1B | 796.9M | 1.1B | 746.0M |
Non-Current Liabilities | |||||
Long-term Debt | - | - | - | - | - |
Deferred Tax Liabilities | 170.7M | 173.2M | 176.1M | 173.5M | 169.8M |
Other Non-Current Liabilities | -1.0K | -1.0K | - | - | - |
Total Non-Current Liabilities | 186.0M | 212.0M | 193.8M | 189.3M | 212.4M |
Total Liabilities | 1.0B | 1.3B | 990.6M | 1.3B | 958.4M |
Equity | |||||
Common Stock | 248.9M | 248.9M | 165.9M | 165.9M | 165.9M |
Retained Earnings | 9.5B | 8.7B | 10.2B | 9.3B | 6.3B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 10.0B | 9.2B | 10.7B | 9.8B | 6.8B |
Key Metrics | |||||
Total Debt | 0 | 0 | 0 | 0 | 0 |
Working Capital | 8.5B | 7.0B | 7.9B | 8.1B | 5.3B |
Balance Sheet Composition
Bhansali Engineering Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 2.4B | 2.4B | 2.0B | 4.7B | 4.5B |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -76.5M | 489.3M | 308.2M | -777.6M | 9.5M |
Operating Cash Flow | 2.0B | 2.6B | 2.0B | 3.8B | 4.4B |
Investing Activities | |||||
Capital Expenditures | -58.7M | -211.6M | -50.7M | -134.9M | 1.3M |
Acquisitions | - | - | 0 | 4.9M | 0 |
Investment Purchases | - | - | - | -1.1B | -159.4M |
Investment Sales | 480.7M | 254.5M | 45.8M | - | - |
Investing Cash Flow | 423.3M | 42.9M | -4.8M | -1.2B | -158.1M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -995.4M | -3.2B | -497.7M | -497.7M | -83.0M |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | -995.4M | -3.2B | -497.7M | -497.7M | -83.0M |
Free Cash Flow | 1.0B | 2.1B | 1.3B | 2.8B | 1.0B |
Net Change in Cash | 1.4B | -635.0M | 1.5B | 2.1B | 4.2B |
Cash Flow Trend
Bhansali Engineering Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
14.67
Forward P/E
17.46
Price to Book
2.52
Price to Sales
1.85
PEG Ratio
-1.05
Profitability Ratios
Profit Margin
12.64%
Operating Margin
16.35%
Return on Equity
17.96%
Return on Assets
16.31%
Financial Health
Current Ratio
11.25
Debt to Equity
0.00
Beta
0.63
Per Share Data
EPS (TTM)
₹6.93
Book Value per Share
₹40.34
Revenue per Share
₹54.84
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
bepl | 25.5B | 14.67 | 2.52 | 17.96% | 12.64% | 0.00 |
Deepak Nitrite | 253.6B | 41.67 | 4.69 | 11.85% | 7.58% | 23.36 |
Tata Chemicals | 236.6B | 75.13 | 1.11 | 2.17% | 2.27% | 31.43 |
Styrenix Performance | 43.5B | 19.23 | 3.72 | 20.14% | 7.00% | 34.02 |
Gujarat Alkalies | 41.8B | 70.12 | 0.68 | -1.15% | -0.82% | 9.30 |
Foseco India Limited | 36.0B | 43.67 | 9.67 | 24.30% | 14.05% | 0.42 |
Financial data is updated regularly. All figures are in the company's reporting currency.