BEML Limited
BEML.NS
4639.5
INR+351.70
(+8.20%)Day's range
4261
4728.4
52 wk Range
2350
5488
BEML.NS Income Statement
| Period Ending | Mar 31, 2004 | Mar 31, 2005 | Mar 31, 2006 | Mar 31, 2007 | Mar 31, 2008 | Mar 31, 2009 | Mar 31, 2010 | Mar 31, 2011 | Mar 31, 2012 | Mar 31, 2013 | Mar 31, 2014 | Mar 31, 2015 | Mar 31, 2016 | Mar 31, 2017 | Mar 31, 2018 | Mar 31, 2019 | Mar 31, 2020 | Mar 31, 2021 | Mar 31, 2022 | Mar 31, 2023 | Mar 31, 2024 | Mar 31, 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | 16,721,841,000 | 17,327,911,000 | 20,595,396,000 | 24,244,562,000 | 25,401,384,000 | 27,971,710,000 | 28,382,461,000 | 26,303,813,000 | 26,506,845,000 | 27,679,937,000 | 28,906,438,000 | 27,889,993,000 | 29,778,284,000 | 24,750,057,000 | 32,217,277,000 | 34,580,479,000 | 30,140,969,000 | 35,427,484,000 | 41,140,652,000 | 38,989,500,000 | 39,653,790,000 | 40,459,500,000 | |
| Cost of Revenue | 11,270,734,000 | 10,649,983,000 | 13,025,107,000 | 14,784,291,000 | 17,015,333,000 | 15,701,728,000 | 16,232,905,000 | 14,887,398,000 | 13,921,892,000 | 16,469,859,000 | 17,040,684,000 | 15,727,050,000 | 17,097,913,000 | 12,134,395,000 | 17,314,382,000 | 19,738,330,000 | 15,954,536,000 | 20,432,753,000 | 24,273,743,000 | 21,365,300,000 | 21,014,569,000 | 20,147,500,000 | |
| Gross Profit | 5,451,107,000 | 6,677,928,000 | 7,570,289,000 | 9,460,271,000 | 8,386,051,000 | 12,269,982,000 | 12,149,556,000 | 11,416,415,000 | 12,584,953,000 | 11,210,078,000 | 11,865,754,000 | 12,162,943,000 | 12,680,371,000 | 12,615,662,000 | 14,902,895,000 | 14,842,149,000 | 14,186,433,000 | 14,994,731,000 | 16,866,909,000 | 17,624,200,000 | 18,639,221,000 | 20,312,000,000 | |
| Gross Profit Margin | 0.326 | 0.385 | 0.368 | 0.39 | 0.33 | 0.439 | 0.428 | 0.434 | 0.475 | 0.405 | 0.41 | 0.436 | 0.426 | 0.51 | 0.463 | 0.429 | 0.471 | 0.423 | 0.41 | 0.452 | 0.47 | 0.502 | |
| R&D Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 959,307,000 | 962,011,000 | 910,665,000 | 558,974,000 | 761,118,000 | 930,457,000 | 642,471,000 | 1,049,402,000 | 1,394,851,000 | 1,103,694,000 | 849,957,000 | 0 | 0 | |
| General & Administrative Expenses | 1,044,568,000 | 597,795,000 | 1,046,787,000 | 2,377,103,000 | 2,894,922,000 | 0 | 0 | 0 | 90,111,000 | 92,072,000 | 87,791,000 | 150,589,000 | 85,868,000 | 92,083,000 | 110,632,000 | 102,496,000 | 225,485,000 | 130,992,000 | 127,878,000 | 129,539,000 | 142,866,000 | 0 | |
| Selling & Marketing Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95,444,000 | 131,114,000 | 33,577,000 | 369,463,000 | 323,615,000 | 221,411,000 | 263,051,000 | 358,299,000 | 379,619,000 | 422,409,000 | 545,674,000 | 879,805,000 | 555,395,000 | 0 | |
| SG&A Expenses | 1,044,568,000 | 597,795,000 | 1,046,787,000 | 2,377,103,000 | 2,894,922,000 | 0 | 0 | 0 | 185,555,000 | 223,186,000 | 121,368,000 | 520,052,000 | 409,483,000 | 313,494,000 | 373,683,000 | 460,795,000 | 605,104,000 | 553,401,000 | 673,552,000 | 1,009,344,000 | 698,261,000 | 8,262,100,000 | |
| Other Expenses | 4,156,902,000 | 4,073,710,000 | 3,767,649,000 | 3,851,031,000 | 4,093,890,000 | -3,137,583,000 | 8,662,883,000 | 245,436,000 | 214,795,000 | 442,608,000 | 26,488,000 | 141,516,000 | 167,484,000 | 174,803,000 | 127,558,000 | 197,360,000 | 156,968,000 | 208,037,000 | 35,954,000 | 235,900,000 | 14,060,374,000 | 0 | |
| Total Operating Expenses | 5,201,470,000 | 4,671,505,000 | 4,814,436,000 | 6,228,134,000 | 6,988,812,000 | 4,865,248,000 | 8,662,883,000 | 8,728,357,000 | 11,266,703,000 | 11,685,612,000 | 10,714,925,000 | 11,572,759,000 | 11,674,542,000 | 11,487,846,000 | 12,922,057,000 | 13,052,726,000 | 13,808,937,000 | 13,684,932,000 | 14,136,860,000 | 14,620,400,000 | 14,758,635,000 | 8,262,100,000 | |
| Total Costs & Expenses | 16,472,204,000 | 15,321,488,000 | 17,839,543,000 | 21,012,425,000 | 24,004,145,000 | 20,566,976,000 | 24,895,788,000 | 23,615,755,000 | 25,188,595,000 | 28,155,471,000 | 27,755,609,000 | 27,299,809,000 | 28,772,455,000 | 23,622,241,000 | 30,236,439,000 | 32,791,056,000 | 29,763,473,000 | 34,117,685,000 | 38,410,603,000 | 35,985,700,000 | 35,773,204,000 | 28,409,600,000 | |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 292,517,000 | 229,140,000 | 341,217,000 | 245,703,000 | 406,814,000 | 206,547,000 | 95,565,000 | 75,698,000 | 142,145,000 | 33,677,000 | 19,407,000 | 13,579,000 | 76,010,000 | 10,429,000 | 4,134,000 | 23,963,000 | 0 | |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 392,478,000 | 492,787,000 | 593,407,000 | 890,988,000 | 1,414,548,000 | 1,106,805,000 | 707,528,000 | 492,640,000 | 480,385,000 | 483,224,000 | 596,051,000 | 407,354,000 | 394,035,000 | 647,559,000 | 462,500,000 | 414,163,000 | 0 | |
| Depreciation & Amortization | 3,381,530,000 | -592,715,000 | 2,353,198,000 | 1,544,364,000 | -3,742,536,000 | 394,676,000 | 492,886,000 | 412,788,000 | 509,601,000 | 536,282,000 | 555,414,000 | 551,036,000 | 565,694,000 | 628,003,000 | 653,917,000 | 707,262,000 | 723,797,000 | 713,778,000 | 664,543,000 | 640,837,000 | 638,322,000 | 713,400,000 | |
| EBITDA | 3,631,167,000 | 2,304,467,000 | 5,109,051,000 | 4,776,501,000 | 1,639,634,000 | 4,665,896,000 | 4,209,671,000 | 2,854,859,000 | 2,052,195,000 | 601,502,000 | 1,762,147,000 | 1,365,128,000 | 1,903,534,000 | 2,157,176,000 | 2,833,485,000 | 2,678,105,000 | 1,384,984,000 | 2,065,086,000 | 3,238,087,000 | 3,956,916,000 | 4,933,316,000 | 5,294,100,000 | |
| EBITDA Margin | 0.217 | 0.133 | 0.248 | 0.197 | 0.065 | 0.167 | 0.148 | 0.109 | 0.077 | 0.022 | 0.061 | 0.049 | 0.064 | 0.087 | 0.088 | 0.077 | 0.046 | 0.058 | 0.079 | 0.101 | 0.124 | 0.131 | |
| Operating Income | 249,637,000 | 2,006,423,000 | 2,755,853,000 | 3,232,137,000 | 1,397,239,000 | 7,404,734,000 | 3,486,673,000 | 2,688,058,000 | 1,318,250,000 | -475,534,000 | 1,150,829,000 | 590,184,000 | 1,005,829,000 | 1,127,816,000 | 1,980,838,000 | 1,789,423,000 | 312,839,000 | 1,314,853,000 | 2,648,888,000 | 3,048,732,000 | 3,880,586,000 | 12,049,900,000 | |
| Operating Income Margin | 0.015 | 0.116 | 0.134 | 0.133 | 0.055 | 0.265 | 0.123 | 0.102 | 0.05 | -0.017 | 0.04 | 0.021 | 0.034 | 0.046 | 0.061 | 0.052 | 0.01 | 0.037 | 0.064 | 0.078 | 0.098 | 0.298 | |
| Total Other Income/Expenses (Net) | 252,177,000 | 721,593,000 | 98,333,000 | -57,946,000 | 2,103,328,000 | -52,336,000 | -494,002,000 | -847,721,000 | -658,778,000 | -777,731,000 | -1,050,634,000 | -535,618,000 | -402,390,000 | -145,003,000 | -340,225,000 | -484,947,000 | -183,848,000 | -443,708,000 | -651,520,000 | -271,633,000 | -64,339,000 | -8,012,300,000 | |
| Income Before Tax | 501,814,000 | 2,727,952,000 | 2,854,186,000 | 3,174,191,000 | 3,500,567,000 | 3,874,673,000 | 3,223,998,000 | 1,849,215,000 | 659,518,000 | -1,253,265,000 | 100,261,000 | 54,566,000 | 645,789,000 | 982,813,000 | 1,640,613,000 | 1,304,476,000 | 193,648,000 | 871,146,000 | 1,997,368,000 | 2,777,100,000 | 3,816,247,000 | 4,037,600,000 | |
| Pre-Tax Income Margin | 0.03 | 0.157 | 0.139 | 0.131 | 0.138 | 0.139 | 0.114 | 0.07 | 0.025 | -0.045 | 0.003 | 0.002 | 0.022 | 0.04 | 0.051 | 0.038 | 0.006 | 0.025 | 0.049 | 0.071 | 0.096 | 0.1 | |
| Income Tax Expense | 260,154,000 | 975,119,000 | 984,932,000 | 1,115,188,000 | 1,230,566,000 | 1,186,249,000 | 979,080,000 | 371,200,000 | 90,420,000 | -420,369,000 | 39,245,000 | -4,734,000 | 114,872,000 | 135,008,000 | 343,845,000 | 672,859,000 | -443,199,000 | 184,142,000 | 711,484,000 | 1,198,100,000 | 998,518,000 | 1,112,400,000 | |
| Net Income | 241,660,000 | 1,752,833,000 | 1,869,254,000 | 2,059,003,000 | 2,270,001,000 | 2,688,424,000 | 2,244,918,000 | 1,478,015,000 | 569,098,000 | -832,896,000 | 61,016,000 | 59,300,000 | 530,917,000 | 847,617,000 | 1,296,686,000 | 631,811,000 | 638,452,000 | 689,029,000 | 1,287,946,000 | 1,578,900,000 | 2,818,122,000 | 2,925,200,000 | |
| Net Income Margin | 0.014 | 0.101 | 0.091 | 0.085 | 0.089 | 0.096 | 0.079 | 0.056 | 0.021 | -0.03 | 0.002 | 0.002 | 0.018 | 0.034 | 0.04 | 0.018 | 0.021 | 0.019 | 0.031 | 0.04 | 0.071 | 0.072 | |
| Earnings Per Share (EPS) | 5.8 | 47.7 | 51.03 | 56.03 | 56.43 | 64.86 | 53.91 | 35.28 | 13.67 | -20 | 1.47 | 1.42 | 15.46 | 20.36 | 31.14 | 15.17 | 15.33 | 16.55 | 30.93 | 37.92 | 67.67 | 70.24 | |
| Diluted Earnings Per Share (EPS) | 5.8 | 47.7 | 51.03 | 56.03 | 56.43 | 64.86 | 53.91 | 35.28 | 13.67 | -20 | 1.47 | 1.42 | 15.46 | 20.36 | 31.14 | 15.17 | 15.33 | 16.55 | 30.93 | 37.92 | 67.67 | 70.24 | |
| Weighted Average Shares Outstanding | 41,644,500 | 36,744,500 | 36,744,500 | 36,744,500 | 40,225,374 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,990 | 41,646,000 | |
| Weighted Average Shares Outstanding (Diluted) | 41,644,500 | 36,744,500 | 36,744,500 | 36,744,500 | 40,225,374 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,500 | 41,644,990 | 41,646,000 |