| Bharat Dynamics Ltd | Industry : (Aerospace & Defence) | |
|---|---|---|
|
BSE Code : 541143 |
NSE Symbol : BDL |
P/E(TTM) : 77.44 |
|
ISIN Demat : INE171Z01026 |
Div & Yield% : 0.38 |
EPS(TTM) : 15.82 |
|
Book Value(₹) : 115.05 |
Market Cap(₹Cr) : 44,905.74 |
Face Value(₹) : 5.00 |
| Particulars | Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | - | - | - | - | - |
| Excise Duty | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Sales | 3,345.05 | 2,369.28 | 2,489.39 | 2,817.40 | 1,913.76 |
| Other Income | 350.40 | 361.83 | 155.40 | 111.21 | 94.61 |
| Stock Adjustments | 421.86 | 222.63 | 19.04 | 84.36 | 128.91 |
| Total Income | 4,117.31 | 2,953.74 | 2,663.83 | 3,012.97 | 2,137.28 |
| EXPENDITURE : | |||||
| Raw Materials | 2,099.76 | 1,119.96 | 1,210.33 | 1,263.37 | 970.08 |
| Power and Fuel Cost | 28.25 | 27.45 | 24.49 | 25.36 | 23.28 |
| Other Manufacturing Expenses | 92.17 | 96.65 | 55.39 | 54.84 | 49.57 |
| Selling and Administration Expenses | 213.31 | 106.79 | 131.97 | 115.19 | 104.34 |
| Miscellaneous Expenses | 311.41 | 103.99 | 144.57 | 178.54 | 48.80 |
| Employee Benefit Expenses | 548.80 | 600.01 | 532.46 | 570.66 | 501.09 |
| Less: Preoperative Expenditure | - | - | - | - | - |
| Total Expenses | - | - | - | - | - |
| Operating Profit | 823.62 | 898.87 | 564.61 | 805.02 | 440.13 |
| Interest | 4.16 | 3.60 | 5.55 | 4.75 | 4.71 |
| Gross Profit | 819.46 | 895.27 | 559.06 | 800.27 | 435.42 |
| Depreciation | 70.70 | 67.04 | 77.26 | 90.35 | 94.54 |
| Profit Before Tax | 748.76 | 828.23 | 481.80 | 709.92 | 340.88 |
| Current Tax | 251.21 | 228.75 | 127.75 | 216.54 | 72.04 |
| Fringe Benefit tax | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Deferred Tax | -52.09 | -13.23 | 1.88 | -6.55 | 11.07 |
| Reported Net Profit | 549.65 | 612.72 | 352.17 | 499.92 | 257.77 |
| Extraordinary Items | -0.01 | -0.05 | 0.07 | -23.35 | 0.08 |
| Adjusted Net Profit | 549.66 | 612.77 | 352.10 | 523.27 | 257.69 |
| Adjustment below Net Profit | 0.00 | 0.00 | -5.33 | 0.00 | 3.23 |
| Profit/Loss Balance carried down | 84.31 | 55.79 | 26.65 | 72.43 | 230.97 |
| Statutory Appropriations | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Appropriations | 577.78 | 584.20 | 317.70 | 545.71 | 419.54 |
| P & L Balance carried down | 56.17 | 84.31 | 55.79 | 26.65 | 72.43 |
| Dividend | 146.63 | 162.20 | 149.37 | 133.80 | 122.80 |
| Preference Dividend | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Equity Dividend (%) | 93.00 | 105.50 | 93.50 | 83.00 | 73.50 |
| Dividend Per Share(Rs) | 4.65 | 10.55 | 9.35 | 8.30 | 7.35 |
| Earnings Per Share-Unit Curr | 14.99 | 33.43 | 19.22 | 27.28 | 14.06 |
| Earnings Per Share(Adj)-Unit Curr | - | - | - | - | - |
| Book Value | 109.37 | 198.43 | 175.22 | 165.35 | 146.48 |
| Book Value(Adj)-Unit Curr | 109.37 | 99.22 | 87.61 | 82.68 | 73.24 |
