Bharat Electronics Ltd
NSE:BEL
Bharat Electronics Ltd
NSE:BEL
Price:
283
INR
1.11%
Market Cap:
2.1T
INR
Income Statement
Earnings Waterfall
Bharat Electronics Ltd
Bharat Electronics Ltd
|
Revenue
|
231.8B
INR
|
|
Cost of Revenue
|
-118.5B
INR
|
|
Gross Profit
|
113.3B
INR
|
|
Operating Expenses
|
-54.8B
INR
|
|
Operating Income
|
58.6B
INR
|
|
Other Expenses
|
-8.7B
INR
|
|
Net Income
|
49.9B
INR
|
Income Statement
Bharat Electronics Ltd
Bharat Electronics Ltd
Currency: INR
Millions
TTM
| Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||
| Revenue |
25 798
N/A
|
28 523
+11%
|
28 803
+1%
|
29 966
+4%
|
27 395
-9%
|
27 955
+2%
|
30 387
+9%
|
31 147
+3%
|
33 400
+7%
|
21 324
-36%
|
55 262
+159%
|
82 649
+50%
|
121 642
+47%
|
121 562
0%
|
115 107
-5%
|
110 501
-4%
|
129 677
+17%
|
125 188
-3%
|
129 657
+4%
|
130 080
+0%
|
141 087
+8%
|
140 818
0%
|
145 647
+3%
|
159 460
+9%
|
153 682
-4%
|
168 602
+10%
|
171 437
+2%
|
175 951
+3%
|
177 344
+1%
|
181 268
+2%
|
181 742
+0%
|
181 833
+0%
|
202 682
+11%
|
209 789
+4%
|
215 747
+3%
|
231 832
+7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11 227)
|
(27 417)
|
(40 101)
|
(60 002)
|
(58 852)
|
(57 221)
|
(57 282)
|
(71 441)
|
(68 572)
|
(71 513)
|
(70 596)
|
(80 389)
|
(79 576)
|
(82 773)
|
(92 887)
|
(89 538)
|
(97 627)
|
(99 281)
|
(101 535)
|
(98 848)
|
(99 970)
|
(98 056)
|
(95 176)
|
(106 368)
|
(109 012)
|
(109 994)
|
(118 492)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
10 098
N/A
|
27 846
+176%
|
42 549
+53%
|
61 640
+45%
|
62 710
+2%
|
57 887
-8%
|
53 220
-8%
|
58 235
+9%
|
56 617
-3%
|
58 144
+3%
|
59 484
+2%
|
60 698
+2%
|
61 241
+1%
|
62 872
+3%
|
66 570
+6%
|
64 144
-4%
|
70 973
+11%
|
72 155
+2%
|
74 416
+3%
|
78 496
+5%
|
81 298
+4%
|
83 687
+3%
|
86 657
+4%
|
96 314
+11%
|
100 777
+5%
|
105 753
+5%
|
113 341
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(22 107)
|
(24 435)
|
(24 491)
|
(25 546)
|
(23 555)
|
(24 111)
|
(25 988)
|
(26 440)
|
(27 750)
|
(7 651)
|
(17 584)
|
(25 449)
|
(35 759)
|
(36 808)
|
(35 224)
|
(34 745)
|
(34 213)
|
(34 936)
|
(35 733)
|
(36 159)
|
(32 443)
|
(33 805)
|
(33 096)
|
(33 047)
|
(34 732)
|
(37 072)
|
(38 312)
|
(40 311)
|
(41 657)
|
(43 322)
|
(44 240)
|
(45 134)
|
(49 301)
|
(51 975)
|
(53 123)
|
(54 775)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 764)
|
(9 493)
|
(14 477)
|
(29 049)
|
(19 467)
|
(19 847)
|
(19 418)
|
(29 314)
|
(20 627)
|
(20 532)
|
(20 556)
|
(26 881)
|
(19 394)
|
(19 752)
|
(20 259)
|
(28 386)
|
(22 097)
|
(22 729)
|
(23 366)
|
(34 162)
|
(23 650)
|
(23 631)
|
(24 157)
|
(41 127)
|
(25 274)
|
(25 849)
|
(26 319)
|
|
| Depreciation & Amortization |
(599)
|
(618)
|
(630)
|
(667)
|
(623)
|
(637)
|
(663)
|
(677)
|
(785)
|
(742)
|
(1 539)
|
(2 387)
|
(3 381)
|
(3 523)
|
(3 638)
|
(3 707)
|
(3 719)
|
(3 775)
|
(3 830)
|
(3 911)
|
(3 873)
|
(3 908)
|
(3 935)
|
(3 919)
|
(4 011)
|
(4 030)
|
(4 131)
|
(4 210)
|
(4 288)
|
(4 385)
|
(4 373)
|
(4 386)
|
(4 432)
|
(4 419)
|
(4 449)
|
(4 483)
|
|
| Other Operating Expenses |
(21 506)
|
(23 816)
|
(23 860)
|
(24 878)
|
(22 933)
|
(23 476)
|
(25 327)
|
(25 765)
|
(26 966)
|
(2 145)
|
(6 553)
|
(8 586)
|
(3 329)
|
(13 819)
|
(11 739)
|
(11 620)
|
(1 179)
|
(10 534)
|
(11 372)
|
(11 693)
|
(1 690)
|
(10 504)
|
(9 409)
|
(8 869)
|
(2 335)
|
(10 943)
|
(11 450)
|
(12 733)
|
(3 206)
|
(15 287)
|
(16 237)
|
(16 590)
|
(3 742)
|
(22 282)
|
(22 825)
|
(23 973)
|
|
| Operating Income |
3 691
N/A
|
4 088
+11%
|
4 312
+5%
|
4 420
+3%
|
3 840
-13%
|
3 844
+0%
|
4 399
+14%
|
4 708
+7%
|
5 651
+20%
|
2 446
-57%
|
10 261
+320%
|
17 099
+67%
|
25 880
+51%
|
25 903
+0%
|
22 663
-13%
|
18 475
-18%
|
24 023
+30%
|
21 680
-10%
|
22 411
+3%
|
23 325
+4%
|
28 255
+21%
|
27 437
-3%
|
29 777
+9%
|
33 524
+13%
|
29 412
-12%
|
33 902
+15%
|
33 844
0%
|
34 106
+1%
|
36 840
+8%
|
37 975
+3%
|
39 446
+4%
|
41 524
+5%
|
47 014
+13%
|
48 802
+4%
|
52 630
+8%
|
58 565
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(142)
|
(103)
|
(84)
|
(66)
|
(51)
|
(50)
|
(49)
|
(41)
|
(104)
|
(8)
|
(9)
|
(13)
|
688
|
(122)
|
(133)
|
(130)
|
740
|
(33)
|
(24)
|
(27)
|
1 197
|
(64)
|
(66)
|
(64)
|
2 237
|
(60)
|
(73)
|
(168)
|
2 719
|
(150)
|
(147)
|
(56)
|
6 547
|
(73)
|
(71)
|
(79)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(187)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(249)
|
0
|
0
|
0
|
(967)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
|
| Total Other Income |
545
|
564
|
676
|
755
|
900
|
945
|
959
|
1 033
|
1 409
|
77
|
180
|
372
|
(100)
|
911
|
923
|
1 065
|
19
|
900
|
1 060
|
961
|
(38)
|
1 538
|
1 887
|
2 251
|
9
|
2 684
|
2 798
|
2 785
|
(95)
|
3 388
|
4 021
|
5 109
|
(2)
|
7 335
|
7 542
|
7 732
|
|
| Pre-Tax Income |
4 095
N/A
|
4 550
+11%
|
4 905
+8%
|
5 110
+4%
|
4 690
-8%
|
4 739
+1%
|
5 309
+12%
|
5 699
+7%
|
6 954
+22%
|
2 514
-64%
|
10 430
+315%
|
17 456
+67%
|
26 283
+51%
|
26 691
+2%
|
23 453
-12%
|
19 410
-17%
|
24 784
+28%
|
22 547
-9%
|
23 447
+4%
|
24 260
+3%
|
29 418
+21%
|
28 912
-2%
|
31 599
+9%
|
35 712
+13%
|
31 662
-11%
|
36 527
+15%
|
36 571
+0%
|
36 724
+0%
|
39 229
+7%
|
41 214
+5%
|
43 320
+5%
|
46 577
+8%
|
52 662
+13%
|
56 064
+6%
|
60 101
+7%
|
66 218
+10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 277)
|
(1 452)
|
(1 572)
|
(1 626)
|
(1 529)
|
(1 532)
|
(1 709)
|
(1 958)
|
(2 410)
|
(719)
|
(2 937)
|
(4 922)
|
(7 803)
|
(7 947)
|
(7 055)
|
(5 927)
|
(6 858)
|
(6 204)
|
(6 496)
|
(6 733)
|
(8 724)
|
(8 561)
|
(9 108)
|
(10 074)
|
(8 118)
|
(9 552)
|
(9 547)
|
(9 519)
|
(9 826)
|
(10 085)
|
(10 532)
|
(11 339)
|
(13 231)
|
(14 109)
|
(15 115)
|
(16 700)
|
|
| Income from Continuing Operations |
2 818
|
3 098
|
3 334
|
3 485
|
3 162
|
3 208
|
3 601
|
3 742
|
4 545
|
1 795
|
7 493
|
12 535
|
18 480
|
18 746
|
16 400
|
13 483
|
17 926
|
16 341
|
16 949
|
17 525
|
20 693
|
20 349
|
22 489
|
25 637
|
23 545
|
26 975
|
27 023
|
27 204
|
29 404
|
31 128
|
32 787
|
35 238
|
39 431
|
41 955
|
44 987
|
49 518
|
|
| Income to Minority Interest |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(3)
|
(3)
|
(7)
|
(9)
|
(9)
|
(9)
|
(8)
|
(11)
|
(8)
|
(10)
|
(9)
|
(7)
|
(14)
|
(21)
|
(26)
|
(28)
|
(18)
|
(13)
|
(10)
|
(12)
|
(7)
|
(9)
|
(9)
|
(8)
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
90
|
211
|
325
|
386
|
344
|
314
|
303
|
321
|
338
|
280
|
261
|
304
|
355
|
468
|
496
|
458
|
446
|
396
|
389
|
459
|
457
|
451
|
468
|
421
|
424
|
423
|
405
|
|
| Net Income (Common) |
2 817
N/A
|
3 097
+10%
|
3 333
+8%
|
3 484
+5%
|
3 162
-9%
|
3 208
+1%
|
3 601
+12%
|
3 742
+4%
|
4 542
+21%
|
1 884
-59%
|
7 703
+309%
|
12 858
+67%
|
18 864
+47%
|
19 086
+1%
|
16 706
-12%
|
13 778
-18%
|
18 239
+32%
|
16 671
-9%
|
17 222
+3%
|
17 776
+3%
|
20 989
+18%
|
20 696
-1%
|
22 951
+11%
|
26 129
+14%
|
23 989
-8%
|
27 403
+14%
|
27 395
0%
|
27 566
+1%
|
29 844
+8%
|
31 572
+6%
|
33 229
+5%
|
35 694
+7%
|
39 845
+12%
|
42 370
+6%
|
45 401
+7%
|
49 915
+10%
|
|
| EPS (Diluted) |
0.36
N/A
|
0.4
+11%
|
0.43
+7%
|
0.45
+5%
|
0.41
-9%
|
0.41
N/A
|
0.46
+12%
|
0.47
+2%
|
0.57
+21%
|
0.26
-54%
|
1.06
+308%
|
1.77
+67%
|
2.58
+46%
|
2.59
+0%
|
2.29
-12%
|
1.88
-18%
|
2.5
+33%
|
2.27
-9%
|
2.35
+4%
|
2.43
+3%
|
2.87
+18%
|
2.83
-1%
|
3.13
+11%
|
3.57
+14%
|
3.28
-8%
|
3.75
+14%
|
3.76
+0%
|
3.73
-1%
|
4.08
+9%
|
4.33
+6%
|
4.55
+5%
|
4.85
+7%
|
5.45
+12%
|
5.79
+6%
|
6.21
+7%
|
6.83
+10%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
