BEML - BEML Ltd Share Price

Agricultural, Commercial & Construction Vehicles

₹3107.80+57.90(+1.90%)

Market Closed as of Apr 28, 2025, 15:30 IST

What does BEML Ltd do?

Construction Vehicles•Capital Goods•Small Cap

BEML Limited provides products and services to the mining and construction, rail and metro, power, and defense and aerospace sectors in India. The company offers mining machinery for opencast and underground mines; hydraulic excavators, bulldozers, wheel loaders and dozers, dump trucks, motor graders, pipe layers, tyre handlers, water sprinklers, and backhoe loaders; and hydraulics, powerline systems, and engines. It also provides bridge layer, field artillery tractor, medium and heavy recovery vehicle, pontoon mainstream bridge systems, crash fire tenders, mobile mast vehicle, etc., as well as supplies engineering mine ploughs, tank transportation trailers, weapon loading equipment, and armored recovery vehicle. In addition, the company offers passenger coaches, metro cars, AC/DC electric multiple units, overhead equipment inspection cars, track laying equipment, rail and sky bus, spoil disposal unit, treasury van, mil rail coaches, wagons, and utility track vehicles. It also exports its products. The company was formerly known as Bharat Earth Movers Limited. BEML Limited was incorporated in 1964 and is based in Bengaluru, India.

Industry Group:Agricultural, Commercial & Construction Vehicles

Employees:4,729

Website:www.bemlindia.in

The Good, Bad and Ugly

Growth

Profitability

Size

Dilution Rank

Balance Sheet

Momentum

Technicals

Smart Money

Insider Trading

Category	BEML	Agricultural,
PE	48.52	38.93
PS	3.25	3.68
Growth	-2.1 %	7.5 %

Shareholder Name	Holding %
PRESIDENT OF INDIA	54.03%
HDFC SMALL CAP FUND	7.51%
KOTAK MAHINDRA TRUSTEE CO LTD A/C KOTAK BSE PSU IN	4.76%
INVESCO INDIA AGGRESSIVE HYBRID FUND	1.94%
ICICI PRUDENTIAL RETIREMENT FUND-HYBRID AGGRESSIVE	1.84%

Cash Flow for BEML

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	-15.6%	39	46	49
Change in inventories	-2054.9%	-194.49	11	-102.2
Depreciation	0%	64	64	66
Unrealised forex losses/gains	-	0	0	4.53
Adjustments for interest income	900%	3.6	1.26	2.09
Net Cashflows from Operations	-19.6%	457	568	49
Net Cashflows From Operating Activities	-19.6%	457	568	49
Cashflows used in obtaining control of subsidiaries	-	0	0	0.01
Proceeds from sales of PPE	-101.4%	0.55	33	14
Purchase of property, plant and equipment	166.7%	97	37	38
Purchase of intangible assets	-71.5%	4.13	12	4.04
Interest received	900%	3.6	1.26	2.09
Other inflows (outflows) of cash	201.2%	30	-27.66	-1.77
Net Cashflows From Investing Activities	-58.4%	-66.97	-41.9	-28.61
Proceeds from borrowings	-102.1%	0	49	179
Repayments of borrowings	-82.7%	49	279	101
Dividends paid	32.3%	42	32	35
Interest paid	-22.4%	39	50	53
Other inflows (outflows) of cash	-	0	0	0.05
Net Cashflows from Financing Activities	58.3%	-129.63	-312.14	-9.95
Net change in cash and cash eq.	21.6%	260	214	11

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	-15.6%	39	46	49
Change in inventories	-2054.9%	-194.49	11	-97.43
Depreciation	0%	64	64	66
Unrealised forex losses/gains	-	0	0	4.53
Adjustments for interest income	348.4%	2.54	0.38	0.56
Net Cashflows from Operations	-18.7%	458	563	51
Net Cashflows From Operating Activities	-18.7%	458	563	51
Proceeds from sales of PPE	-100.8%	0.55	56	18
Purchase of property, plant and equipment	166.7%	97	37	38
Purchase of intangible assets	-71.6%	4.12	12	4.04
Interest received	348.4%	2.54	0.38	0.56
Other inflows (outflows) of cash	200.7%	30	-27.81	-1.77
Net Cashflows From Investing Activities	-225.7%	-67.68	-20.09	-25.34
Proceeds from borrowings	-102.1%	0	49	179
Repayments of borrowings	-82.7%	49	279	101
Dividends paid	32.3%	42	32	35
Interest paid	-22.4%	39	50	53
Other inflows (outflows) of cash	95.8%	0	-22.7	0.05
Net Cashflows from Financing Activities	61.1%	-129.8	-334.84	-9.95
Net change in cash and cash eq.	25.1%	260	208	16

Income Statement for BEML

Standalone figures (in Rs. Crores) / View Consolidated Data

QuarterlyAnnual

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	1.9%	876	860	634	1,514	1,047	917
Other Income	-72.8%	4.81	15	0.81	4.87	34	7.48
Total Income	0.7%	881	875	635	1,519	1,081	924
Cost of Materials	-16.7%	395	474	377	844	556	473
Employee Expense	3%	207	201	214	197	211	206
Finance costs	6.7%	17	16	8.92	11	7.52	11
Depreciation and Amortization	12.5%	19	17	17	17	16	16
Other expenses	-9.6%	143	158	159	182	245	155
Total Expenses	3.8%	851	820	710	1,171	1,014	882
Profit Before exceptional items and Tax	-46.3%	30	55	-74.94	348	67	42
Total profit before tax	-46.3%	30	55	-74.94	348	67	42
Current tax	108.5%	4.94	2.89	0	78	15	12
Deferred tax	-327.8%	0.23	0.82	-4.91	13	3.81	-21.82
Total tax	53.9%	5.17	3.71	-4.91	91	19	-9.61
Total profit (loss) for period	-52%	25	51	-70.03	257	48	52
Other comp. income net of taxes	58.5%	-0.62	-2.9	-2.14	22	-5.1	-3.39
Total Comprehensive Income	-52.1%	24	49	-72.18	279	43	49
Earnings Per Share, Basic	-56.4%	5.948	12.35	-16.82	61.745	11.63	12.512
Earnings Per Share, Diluted	-56.4%	5.948	12.35	-16.82	61.745	11.63	12.512
Debt equity ratio	-	025	0	026	002	018	016
Debt service coverage ratio	-2.2%	0.039	0.06	-0.0551	0.3499	0.1202	0.0642
Interest service coverage ratio	-2.3%	0.0279	0.05	-0.074	0.3344	0.0992	0.0495

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	4%	4,054	3,899	4,337	3,557	3,029	3,481
Other Income	82.6%	43	24	6.74	60	49	23
Total Income	4.4%	4,097	3,923	4,344	3,617	3,077	3,504
Cost of Materials	2.3%	2,147	2,099	2,270	2,038	1,891	1,971
Employee Expense	-2.1%	822	840	858	849	844	802
Finance costs	-15.6%	39	46	49	39	40	59
Depreciation and Amortization	0%	64	64	66	71	71	70
Other expenses	24.6%	695	558	746	527	499	457
Total Expenses	1.9%	3,715	3,644	4,138	3,525	3,053	3,373
Profit Before exceptional items and Tax	37.4%	383	279	206	93	24	131
Total profit before tax	37.4%	383	279	206	93	24	131
Current tax	50.7%	105	70	35	18	0	67
Deferred tax	-112.7%	-5.2	50	36	0	-44.32	0
Total tax	-16.8%	100	120	71	18	-44.32	67
Total profit (loss) for period	78.5%	283	159	135	75	68	63
Other comp. income net of taxes	126.4%	6.31	-19.14	-26.49	-75.59	-43.58	-13.21
Total Comprehensive Income	107.2%	289	140	108	-0.79	25	50
Earnings Per Share, Basic	80.4%	67.961	38.128	32.32	17.96	16.42	15.24
Earnings Per Share, Diluted	80.4%	67.961	38.128	32.32	17.96	16.42	15.24
Debt equity ratio	-0.1%	002	015	036	0	-	-
Debt service coverage ratio	4.4%	0.1244	0.0841	0.0651	0	-	-
Interest service coverage ratio	4.1%	0.1081	0.0702	0.0517	0	-	-

Consolidated figures (in Rs. Crores) / View Standalone Data

QuarterlyAnnual

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	1.9%	876	860	634	1,514	1,047	917
Other Income	-74.9%	4.51	15	0.53	4.6	34	7.22
Total Income	0.6%	880	875	635	1,518	1,081	924
Cost of Materials	-16.7%	395	474	377	844	556	473
Employee Expense	3%	207	201	214	197	211	206
Finance costs	6.7%	17	16	8.92	11	7.52	11
Depreciation and Amortization	12.5%	19	17	17	17	16	16
Other expenses	-9.6%	143	158	160	182	245	155
Total Expenses	3.8%	851	820	710	1,171	1,014	882
Profit Before exceptional items and Tax	-46.3%	30	55	-75.38	348	67	42
Total profit before tax	-46.3%	30	55	-75.38	348	67	42
Current tax	108.5%	4.94	2.89	0	78	15	12
Deferred tax	-327.8%	0.23	0.82	-4.91	13	3.81	-21.82
Total tax	53.9%	5.17	3.71	-4.91	91	19	-9.61
Total profit (loss) for period	-54%	24	51	-70.47	257	48	52
Other comp. income net of taxes	58.5%	-0.62	-2.9	-2.14	22	-5.1	-3.39
Total Comprehensive Income	-51.1%	24	48	-72.62	278	43	48
Earnings Per Share, Basic	-56.8%	5.861	12.26	-16.92	61.664	11.57	12.435
Earnings Per Share, Diluted	-56.8%	5.861	12.26	-16.92	61.664	11.57	12.435
Debt equity ratio	-	024	0	026	002	018	016
Debt service coverage ratio	-2.3%	0.0388	0.06	-0.0556	0.3496	0.1199	0.0639
Interest service coverage ratio	-1.3%	0.0277	0.04	-0.0745	0.334	0.0989	0.0492

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	4%	4,054	3,899	4,337	3,557	3,025	-
Other Income	78.3%	42	24	5.7	60	49	-
Total Income	4.4%	4,097	3,923	4,343	3,617	3,074	-
Cost of Materials	2.3%	2,147	2,099	2,269	2,037	1,882	-
Employee Expense	-2.1%	822	840	861	852	848	-
Finance costs	-15.6%	39	46	49	39	41	-
Depreciation and Amortization	0%	64	64	66	71	72	-
Other expenses	24.6%	695	558	747	529	503	-
Total Expenses	1.9%	3,715	3,645	4,143	3,530	3,055	-
Profit Before exceptional items and Tax	37.5%	382	278	200	87	19	-
Total profit before tax	37.5%	382	278	200	87	19	-
Current tax	50.7%	105	70	35	18	0	-
Deferred tax	-112.7%	-5.2	50	36	0	-44.32	-
Total tax	-16.8%	100	120	71	18	-44.32	-
Total profit (loss) for period	79%	282	158	129	69	64	-
Other comp. income net of taxes	126.4%	6.31	-19.14	-26.49	-75.35	-43.54	-
Total Comprehensive Income	108%	288	139	102	-6.65	20	-
Earnings Per Share, Basic	80.6%	67.661	37.914	30.88	16.5	15.29	-
Earnings Per Share, Diluted	80.6%	67.661	37.914	30.88	0	15.29	-
Debt equity ratio	-0.1%	002	015	035	-	-	-
Debt service coverage ratio	4.4%	0.1242	0.0839	0.064	-	-	-
Interest service coverage ratio	4.1%	0.1078	0.0701	0.0505	-	-	-

Balance Sheet for BEML

Standalone figures (in Rs. Crores) / View Consolidated Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	4.3%	8.3	8	8.66	9.07	9.34	16
Current investments	-	0	0	0	0	0	0
Loans, current	17.6%	21	18	15	14	13	17
Total current financial assets	1.5%	2,153	2,121	1,720	1,907	1,654	2,504
Inventories	18.2%	2,666	2,256	2,146	2,061	2,292	2,073
Current tax assets	-73.6%	29	107	32	65	22	36
Total current assets	8.4%	5,050	4,660	4,129	4,266	4,192	4,845
Property, plant and equipment	2.7%	502	489	468	476	505	524
Capital work-in-progress	22.2%	45	37	27	8.86	8.45	5.92
Investment property	-	0	0	0	2.58	0	0
Non-current investments	355.1%	8.19	2.58	2.58	0	2.58	2.59
Loans, non-current	0%	0.15	0.15	0.14	0.13	0.13	0.12
Total non-current financial assets	214.6%	9.21	3.61	3.61	1.02	3.57	3.33
Total non-current assets	3.6%	788	761	746	717	799	810
Total assets	7.7%	5,838	5,420	4,876	4,984	4,991	5,659
Borrowings, non-current	-	0	0	0	9.81	10	8.81
Total non-current financial liabilities	0%	11	11	11	11	11	10
Provisions, non-current	13.6%	269	237	251	246	255	244
Total non-current liabilities	20.4%	1,073	891	815	802	916	1,325
Borrowings, current	961.7%	638	61	380	372	636	823
Total current financial liabilities	90.6%	1,602	841	976	1,065	1,186	1,408
Provisions, current	-15%	234	275	279	285	256	249
Current tax liabilities	-100.9%	0	107	8.78	65	0	35
Total current liabilities	17.1%	2,210	1,887	1,719	1,786	1,909	2,026
Total liabilities	18.2%	3,283	2,778	2,534	2,589	2,825	3,352
Equity share capital	0%	42	42	42	42	42	42
Total equity	-3.3%	2,555	2,643	2,342	2,395	2,166	2,307
Total equity and liabilities	7.7%	5,838	5,420	4,876	4,984	4,991	5,659

Consolidated figures (in Rs. Crores) / View Standalone Data

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	4.1%	8.31	8.02	8.83	9.1	9.97	22
Current investments	-	0	0	0	0	0	0
Loans, current	87.9%	7.2	4.3	1.94	1.03	0.61	0
Total current financial assets	1.5%	2,139	2,108	1,707	1,895	1,643	1,901
Inventories	18.2%	2,666	2,256	2,146	2,061	2,292	2,073
Current tax assets	-72.6%	30	107	33	65	22	628
Total current assets	8.4%	5,036	4,647	4,116	4,254	4,181	4,834
Property, plant and equipment	2.6%	506	493	472	522	575	593
Capital work-in-progress	22.2%	45	37	27	8.86	8.45	5.92
Goodwill	-	0	0	0	0	0	0
Non-current investments	-	5.61	0	0	0	0	0
Loans, non-current	0%	0.15	0.15	0.14	0.13	0.13	0.12
Total non-current financial assets	18666.7%	6.63	1.03	1.03	1.02	0.99	0.75
Total non-current assets	-2%	783	799	742	756	860	872
Total assets	9.9%	5,982	5,445	4,901	5,010	5,041	5,709
Borrowings, non-current	-	0	0	0	9.81	10	8.81
Total non-current financial liabilities	0%	11	11	11	11	11	10
Provisions, non-current	13.6%	269	237	251	246	255	244
Total non-current liabilities	20.4%	1,073	891	815	802	916	1,325
Borrowings, current	961.7%	638	61	380	372	636	823
Total current financial liabilities	90.6%	1,602	841	976	1,065	1,186	1,408
Provisions, current	-15%	234	275	279	285	256	249
Current tax liabilities	-100.9%	0	107	8.78	65	0	35
Total current liabilities	17.1%	2,210	1,887	1,719	1,786	1,910	2,027
Total liabilities	18.2%	3,283	2,778	2,534	2,589	2,826	3,353
Equity share capital	0%	42	42	42	42	42	42
Non controlling interest	-1.4%	-0.46	-0.44	-0.42	-0.4	-0.37	-0.37
Total equity	1.2%	2,699	2,668	2,367	2,421	2,215	2,356
Total equity and liabilities	9.9%	5,982	5,445	4,901	5,010	5,041	5,709

Investor Care
Dividend Yield	0.82%
Dividend/Share (TTM)	25.5
Shares Dilution (1Y)	0.00%
Diluted EPS (TTM)	62.87

Financial Health
Current Ratio	2.28
Debt/Equity	0.24
Debt/Cashflow	7.56

Valuation
Market Cap	12.94 kCr
Price/Earnings (Trailing)	49.44
Price/Sales (Trailing)	3.31
EV/EBITDA	27.07
Price/Free Cashflow	44.01
MarketCap/EBT	36.3

Fundamentals
Revenue (TTM)	3.91 kCr
Rev. Growth (Yr)	-18.59%
Rev. Growth (Qtr)	0.64%
Earnings (TTM)	261.77 Cr
Earnings Growth (Yr)	-49.36%
Earnings Growth (Qtr)	-52.17%

Profitability
Operating Margin	9.12%
EBT Margin	9.12%
Return on Equity	9.7%
Return on Assets	4.38%
Free Cashflow Yield	2.27%

BEML - BEML Ltd Share Price

What does BEML Ltd do?

Sector Comparison: BEML vs Agricultural, Commercial & Construction Vehicles

Comparative Metrics

Performance Comparison

Share Holdings

Holding Pattern

Share Holding Details

Overall Distribution

Ownership Distribution

Cash Flow for BEML

Income Statement for BEML

Balance Sheet for BEML

Investor Care

Financial Health

Valuation

Fundamentals

Profitability

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Is BEML Better than it's peers?

Ticker	Name	Mkt Cap	Revenue	Price %, 1M	Returns, 1Y	P/E	P/S	Rev 1-Yr	Inc 1-Yr
LT	Larsen & ToubroCivil Construction	4.58 LCr	2.52 LCr	-5.01%	-10.41%	27.68	1.81	+16.75%	+10.26%
HAL	Hindustan AeronauticsAerospace & Defense	2.96 LCr	34.52 kCr	+1.65%	+4.89%	34.04	8.58	+14.42%	+41.55%
BEL	Bharat ElectronicsAerospace & Defense	2.23 LCr	23.96 kCr	-0.65%	+25.25%	44.74	9.32	+28.15%	+39.82%
TITAGARH	TITAGARH RAIL SYSTEMSRailway Wagons	10.46 kCr	3.97 kCr	-3.04%	-25.54%	36.14	2.63	+4.40%	+13.31%
TEXRAIL	Texmaco Rail & EngineeringIndustrial Products	5.59 kCr	4.77 kCr	+6.05%	-23.61%	24.16	1.17	+46.64%	+169.18%