B

BEML Ltd
NSE:BEML

Watchlist Manager
BEML Ltd
NSE:BEML
Watchlist
Price: 4 168.1001 INR 3.81% Market Closed
Market Cap: 173.6B INR
Have any thoughts about
BEML Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

41.1B
+1%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+13%
5 Years
+14%
7 Years
-
10 Years
-
3.7B
-2%
Operating Income
Growth Rates:
1 Year
+21%
3 Years
+209%
5 Years
+63%
7 Years
-
10 Years
-
2.9B
+2%
Net Income
Growth Rates:
1 Year
+73%
3 Years
+163%
5 Years
+125%
7 Years
-
10 Years
-

Earnings Waterfall
BEML Ltd

Revenue
41.1B INR
Cost of Revenue
-21.1B INR
Gross Profit
20.1B INR
Operating Expenses
-16.4B INR
Operating Income
3.7B INR
Other Expenses
-838.5m INR
Net Income
2.9B INR

Income Statement
BEML Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 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
Revenue
Revenue
17 471
N/A
17 520
+0%
19 623
+12%
21 205
+8%
20 815
-2%
22 957
+10%
23 259
+1%
24 735
+6%
25 367
+3%
24 052
-5%
24 869
+3%
26 274
+6%
25 294
-4%
26 776
+6%
27 171
+1%
28 991
+7%
4 533
-84%
11 874
+162%
21 082
+78%
34 742
+65%
36 010
+4%
35 540
-1%
33 261
-6%
30 254
-9%
28 360
-6%
28 126
-1%
28 479
+1%
35 566
+25%
36 334
+2%
39 701
+9%
43 750
+10%
43 375
-1%
45 557
+5%
43 602
-4%
42 641
-2%
38 990
-9%
38 067
-2%
39 186
+3%
39 286
+0%
40 543
+3%
41 115
+1%
Gross Profit
Cost of Revenue
(10 050)
(9 741)
(11 483)
(12 493)
(11 879)
(14 088)
(14 089)
(14 393)
(14 806)
(13 205)
(13 321)
(14 761)
(14 041)
(14 936)
(15 215)
(15 476)
(2 910)
(6 835)
(12 218)
(19 792)
(20 301)
(20 009)
(18 105)
(15 901)
(14 457)
(13 870)
(13 912)
(20 494)
(20 497)
(23 207)
(26 324)
(24 333)
(25 802)
(24 320)
(23 578)
(21 365)
(20 550)
(21 227)
(20 681)
(20 951)
(21 059)
Gross Profit
7 421
N/A
7 779
+5%
8 140
+5%
8 712
+7%
8 936
+3%
8 869
-1%
9 170
+3%
10 342
+13%
10 561
+2%
10 847
+3%
11 548
+6%
11 513
0%
11 253
-2%
11 840
+5%
11 956
+1%
13 515
+13%
1 623
-88%
5 039
+210%
8 865
+76%
14 950
+69%
15 711
+5%
15 533
-1%
15 157
-2%
14 354
-5%
13 902
-3%
14 255
+3%
14 567
+2%
15 073
+3%
15 838
+5%
16 495
+4%
17 426
+6%
19 041
+9%
19 755
+4%
19 282
-2%
19 062
-1%
17 624
-8%
17 516
-1%
17 959
+3%
18 606
+4%
19 593
+5%
20 056
+2%
Operating Income
Operating Expenses
(4 559)
(4 821)
(4 628)
(5 698)
(5 964)
(5 769)
(6 126)
(7 024)
(7 209)
(7 647)
(8 198)
(7 778)
(8 002)
(8 284)
(8 366)
(9 227)
(3 184)
(6 332)
(9 564)
(13 246)
(13 443)
(13 787)
(13 927)
(14 238)
(14 194)
(14 092)
(14 219)
(14 067)
(14 639)
(15 398)
(16 015)
(16 557)
(17 049)
(16 417)
(16 018)
(14 772)
(14 456)
(14 724)
(15 726)
(15 809)
(16 354)
Selling, General & Administrative
(3 580)
(3 645)
(3 590)
(3 371)
(3 335)
(3 310)
(3 385)
(3 674)
(3 810)
(3 963)
(4 255)
(4 508)
(4 684)
(4 978)
(5 097)
(5 738)
(1 977)
(3 891)
(5 828)
(11 337)
(8 112)
(8 259)
(8 408)
(8 481)
(8 643)
(8 709)
(8 743)
(12 268)
(8 428)
(8 499)
(8 577)
(13 345)
(8 638)
(8 548)
(8 493)
(8 398)
(8 362)
(8 310)
(8 276)
(8 222)
(8 267)
Depreciation & Amortization
(228)
(210)
(195)
(144)
(135)
(140)
(139)
(138)
(137)
(148)
(160)
(179)
(195)
(224)
(245)
(276)
(172)
(352)
(529)
(707)
(718)
(719)
(724)
(724)
(724)
(721)
(705)
(714)
(701)
(691)
(691)
(665)
(657)
(649)
(642)
(641)
(636)
(633)
(632)
(638)
(650)
Other Operating Expenses
(751)
(968)
(844)
(2 184)
(2 494)
(2 319)
(2 602)
(3 212)
(3 262)
(3 536)
(3 783)
(3 093)
(3 124)
(3 084)
(3 025)
(3 213)
(1 035)
(2 089)
(3 208)
(1 202)
(4 613)
(4 809)
(4 795)
(5 034)
(4 829)
(4 662)
(4 773)
(1 086)
(5 511)
(6 208)
(6 747)
(2 548)
(7 753)
(7 219)
(6 881)
(5 734)
(5 457)
(5 779)
(6 818)
(6 948)
(7 437)
Operating Income
2 862
N/A
2 958
+3%
3 513
+19%
3 015
-14%
2 973
-1%
3 101
+4%
3 044
-2%
3 318
+9%
3 352
+1%
3 200
-5%
3 350
+5%
3 735
+11%
3 252
-13%
3 557
+9%
3 591
+1%
4 289
+19%
(1 561)
N/A
(1 293)
+17%
(700)
+46%
1 704
N/A
2 266
+33%
1 744
-23%
1 228
-30%
116
-91%
(293)
N/A
162
N/A
348
+115%
1 005
+189%
1 198
+19%
1 097
-8%
1 411
+29%
2 484
+76%
2 707
+9%
2 865
+6%
3 045
+6%
2 852
-6%
3 061
+7%
3 236
+6%
2 880
-11%
3 784
+31%
3 702
-2%
Pre-Tax Income
Interest Income Expense
(26)
(29)
(44)
(74)
(75)
(86)
(74)
(57)
(47)
(74)
(133)
(233)
(286)
(300)
(335)
(394)
(111)
(255)
(438)
(549)
(602)
(552)
(467)
(407)
(390)
(383)
(368)
(328)
(438)
(478)
(596)
(523)
(463)
(444)
(363)
(463)
(450)
(450)
(405)
(390)
(379)
Non-Reccuring Items
0
0
0
(76)
0
0
0
(87)
0
0
0
0
0
0
0
0
0
0
0
(2)
0
0
0
0
0
0
0
(3)
0
0
0
(4)
0
0
0
(6)
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
4
0
0
0
5
0
0
0
131
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47
89
141
151
284
318
329
486
518
500
538
193
511
588
897
35
(130)
(250)
(634)
263
240
324
640
422
490
Pre-Tax Income
2 836
N/A
2 929
+3%
3 469
+18%
2 865
-17%
2 898
+1%
3 015
+4%
2 970
-1%
3 174
+7%
3 305
+4%
3 126
-5%
3 217
+3%
3 502
+9%
2 966
-15%
3 257
+10%
3 256
0%
3 895
+20%
(1 626)
N/A
(1 460)
+10%
(998)
+32%
1 304
N/A
1 948
+49%
1 510
-22%
1 090
-28%
194
-82%
(165)
N/A
279
N/A
518
+86%
871
+68%
1 271
+46%
1 206
-5%
1 710
+42%
1 997
+17%
2 114
+6%
2 170
+3%
2 048
-6%
2 777
+36%
2 851
+3%
3 110
+9%
3 115
+0%
3 816
+22%
3 813
0%
Net Income
Tax Provision
(1 009)
(1 007)
(1 232)
(989)
(997)
(1 039)
(1 022)
(1 116)
(1 161)
(1 104)
(1 132)
(1 231)
(1 105)
(1 084)
(1 089)
(1 194)
0
0
0
(673)
(673)
(673)
(673)
443
443
443
439
(184)
(184)
(184)
(180)
(711)
(711)
(711)
(711)
(1 198)
(1 198)
(1 102)
(1 289)
(999)
(949)
Income from Continuing Operations
1 825
1 921
2 236
1 875
1 901
1 976
1 948
2 059
2 145
2 022
2 084
2 270
1 860
2 172
2 167
2 701
(1 626)
(1 460)
(998)
632
1 275
837
417
637
279
723
958
687
1 087
1 022
1 530
1 286
1 402
1 458
1 336
1 579
1 653
2 008
1 827
2 818
2 863
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2
0
0
0
2
0
0
0
0
0
0
0
0
0
Net Income (Common)
1 825
N/A
1 921
+5%
2 236
+16%
1 875
-16%
1 901
+1%
1 976
+4%
1 948
-1%
2 059
+6%
2 145
+4%
2 022
-6%
2 084
+3%
2 270
+9%
1 860
-18%
2 172
+17%
2 167
0%
2 701
+25%
(1 626)
N/A
(1 460)
+10%
(998)
+32%
632
N/A
1 275
+102%
837
-34%
417
-50%
637
+53%
279
-56%
723
+159%
958
+33%
689
-28%
1 089
+58%
1 024
-6%
1 532
+50%
1 288
-16%
1 404
+9%
1 460
+4%
1 338
-8%
1 579
+18%
1 653
+5%
2 008
+21%
1 827
-9%
2 818
+54%
2 863
+2%
EPS (Diluted)
49.32
N/A
51.91
+5%
60.43
+16%
50.67
-16%
51.37
+1%
53.4
+4%
52.64
-1%
55.64
+6%
57.97
+4%
49.31
-15%
49.61
+1%
54.04
+9%
44.28
-18%
51.71
+17%
51.59
0%
64.3
+25%
-38.71
N/A
-34.76
+10%
-23.76
+32%
15.04
N/A
30.35
+102%
19.92
-34%
9.92
-50%
15.16
+53%
6.64
-56%
17.21
+159%
22.8
+32%
16.4
-28%
25.92
+58%
24.38
-6%
36.47
+50%
30.66
-16%
33.42
+9%
34.76
+4%
31.85
-8%
37.91
+19%
39.69
+5%
48.2
+21%
43.85
-9%
67.66
+54%
68.74
+2%

See Also

Summary
BEML intrinsic value, competitors valuation, and company profile.
DCF Valuation
BEML stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BEML stock valuation using valuation multiples.
Wall Street Estimates
BEML price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BEML stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 202,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.