Price
Financials
Consolidated, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 20.44 | 13.45 | 28.32 | 14.24 | 24.88 | 21.91 | 39.09 | 11.71 | 22.33 | 25.43 | 37.67 | 15.58 |
| Expenses | 16.90 | 11.17 | 23.95 | 12.35 | 19.67 | 16.63 | 31.15 | 9.50 | 16.53 | 19.44 | 28.77 | 12.30 |
| Operating Profit | 3.54 | 2.28 | 4.37 | 1.89 | 5.21 | 5.28 | 7.94 | 2.21 | 5.80 | 5.99 | 8.90 | 3.28 |
| OPM % | 17.32% | 16.95% | 15.43% | 13.27% | 20.94% | 24.10% | 20.31% | 18.87% | 25.97% | 23.55% | 23.63% | 21.05% |
| Other Income | 0.34 | 0.18 | 0.43 | 0.22 | 0.49 | 0.23 | 0.05 | 0.52 | 0.39 | 0.31 | 0.17 | 1.37 |
| Interest | 0.41 | 0.45 | 0.53 | 0.55 | 0.57 | 0.63 | 0.56 | 0.46 | 0.52 | 0.49 | 0.76 | 0.50 |
| Depreciation | 0.19 | 0.17 | 0.25 | 0.31 | 0.35 | 0.41 | 0.39 | 0.37 | 0.38 | 0.38 | 0.40 | 0.36 |
| Profit before tax | 3.28 | 1.84 | 4.02 | 1.25 | 4.78 | 4.47 | 7.04 | 1.90 | 5.29 | 5.43 | 7.91 | 3.79 |
| Tax % | 20.12% | 36.41% | 46.52% | 60.80% | 27.41% | 26.17% | 25.00% | 24.21% | 24.01% | 26.52% | 31.35% | 28.23% |
| Net Profit | 2.63 | 1.17 | 2.15 | 0.49 | 3.47 | 3.30 | 5.28 | 1.44 | 4.02 | 3.99 | 5.42 | 2.72 |
| EPS in Rs | 0.60 | 0.27 | 0.49 | 0.11 | 0.79 | 0.75 | 1.20 | 0.33 | 0.92 | 0.91 | 1.24 | 0.62 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 21 | 42 | 42 | 48 | 32 | 64 | 66 | 48 | 84 | 100 | 97 | 101 |
| Expenses | 21 | 38 | 37 | 43 | 29 | 55 | 54 | 42 | 71 | 80 | 74 | 77 |
| Operating Profit | 0 | 4 | 5 | 5 | 4 | 10 | 11 | 7 | 13 | 20 | 23 | 24 |
| OPM % | 0.9% | 10% | 11% | 11% | 11% | 15% | 17% | 14% | 16% | 20% | 24% | 24% |
| Other Income | 0 | 4 | 0 | 1 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 2 |
| Interest | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
| Depreciation | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 |
| Profit before tax | -3 | 3 | 1 | 2 | 1 | 7 | 8 | 5 | 12 | 18 | 21 | 22 |
| Tax % | -0% | 26% | 33% | 47% | 118% | 43% | 28% | 16% | 33% | 29% | 28% | |
| Net Profit | -3 | 2 | 1 | 1 | -0 | 4 | 6 | 4 | 8 | 13 | 15 | 16 |
| EPS in Rs | -0.76 | 0.55 | 0.19 | 0.23 | -0.02 | 0.90 | 1.32 | 0.88 | 1.80 | 2.85 | 3.40 | 3.69 |
| Dividend Payout % | -0% | -0% | -0% | -0% | -0% | -0% | -0% | -0% | 6% | 3% | 3% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | 16% | 9% | 26% | 4% | ||
| Compounded Profit Growth | 20% | 29% | 54% | 20% | ||
| Stock Price CAGR | 31% | 48% | 39% | -8% | ||
| Return on Equity | 12% | 16% | 18% | 19% |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 |
| Reserves | -1 | 29 | 30 | 31 | 31 | 35 | 41 | 45 | 53 | 68 | 80 |
| Borrowings | 25 | 22 | 21 | 17 | 22 | 11 | 13 | 14 | 22 | 19 | 18 |
| Other Liabilities | 17 | 28 | 26 | 31 | 29 | 36 | 34 | 33 | 44 | 46 | 45 |
| Total Liabilities | 43 | 81 | 80 | 81 | 85 | 85 | 91 | 94 | 121 | 136 | 147 |
| Fixed Assets | 8 | 43 | 44 | 45 | 44 | 44 | 44 | 43 | 57 | 56 | 55 |
| CWIP | -0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | 1 |
| Investments | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 | 15 |
| Other Assets | 35 | 38 | 35 | 36 | 41 | 40 | 46 | 51 | 63 | 75 | 76 |
| Total Assets | 43 | 81 | 80 | 81 | 85 | 85 | 91 | 94 | 121 | 136 | 147 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 0 | 5 | 6 | 8 | -2 | 12 | 12 | -7 | 10 | 13 | 16 |
| Cash from Investing Activity | -0 | -2 | -2 | -1 | -1 | 0 | -1 | 1 | -14 | -4 | -16 |
| Cash from Financing Activity | 0 | -3 | -4 | -7 | 3 | -10 | -6 | -2 | 6 | -6 | -5 |
| Net Cash Flow | 0 | 0 | -0 | -0 | 0 | 2 | 6 | -9 | 2 | 4 | -4 |
| Free Cash Flow | -0 | 4 | 3 | 5 | -3 | 12 | 11 | -7 | 7 | 12 | 15 |
| CFO/OP | 95% | 117% | 119% | 152% | -22% | 135% | 129% | -83% | 114% | 87% | 99% |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 159 | 112 | 94 | 106 | 125 | 94 | 92 | 133 | 129 | 140 | 129 |
| Inventory Days | 914 | 576 | 862 | 449 | 3,437 | 259 | 341 | 3,035 | 303 | 322 | 482 |
| Days Payable | 390 | 309 | 488 | 311 | 1,443 | 195 | 322 | 1,525 | 147 | 264 | 447 |
| Cash Conversion Cycle | 683 | 379 | 468 | 243 | 2,119 | 158 | 111 | 1,643 | 285 | 199 | 164 |
| Working Capital Days | -13 | -11 | -15 | -3 | -16 | 2 | -6 | 91 | 12 | 19 | 46 |
| ROCE % | 9% | 8% | 9% | 6% | 18% | 20% | 11% | 19% | 24% | 23% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 74.69% | 74.69% | 74.69% | 74.69% | 74.69% | 74.69% | 74.69% | 74.69% | 74.69% | 74.69% | 74.69% | 74.69% |
| Public | 25.30% | 25.30% | 25.31% | 25.30% | 25.30% | 25.30% | 25.31% | 25.30% | 25.31% | 25.31% | 25.31% | 25.31% |
| No. of Shareholders | 2,536 | 2,607 | 2,609 | 2,734 | 2,752 | 2,762 | 2,803 | 2,974 | 8,312 | 8,523 | 8,213 | 7,981 |
Fundamentals
Market Cap₹ 441 Cr.
Current Price₹ 101
Stock P/E27.3
Book Value₹ 19.3
ROCE23.3 %
ROE18.5 %
Dividend Yield0.10 %
Face Value₹ 1.00
Compounded Sales Growth (TTM)4%
Compounded Profit Growth (TTM)20%
Consolidated figures.
Valuation
Market capRs 440 Cr
Enterprise valueRs 452 Cr
P/E (TTM)27.24x
Price to book5.21x
Price to sales4.36x
EV / EBITDA17.26x
EV / EBIT18.32x
EV / sales4.48x
Price to cash flow26.91x
Earnings yield3.67%
Dividend yield0.10%
P/E, 3-year average6.79x
P/B, 3-year average1.18x
P/E, 5-year average4.39x
P/B, 5-year average0.74x
Profitability
Operating margin (excl. other income)23.56%
Operating margin (incl. other income)24.99%
EBITDA margin25.95%
Pre-tax margin22.20%
Net profit margin15.99%
Net margin, latest quarter17.46%
ROE19.23%
ROCE23.76%
ROA10.51%
ROE, 3-year average18.27%
ROCE, 3-year average22.46%
ROA, 3-year average9.22%
ROE, 5-year average15.55%
ROCE, 5-year average19.73%
ROA, 5-year average7.70%
ROIC (approx.)18.47%
Tax rate27.55%
Other income / net worth1.64%
Growth
Sales growth (latest year)-2.98%
Profit growth (latest year)18.58%
Sales CAGR, 3 years26.10%
Sales CAGR, 5 years8.55%
Profit CAGR, 3 years56.36%
Profit CAGR, 5 years30.43%
Sales growth QoQ-58.64%
Profit growth QoQ-49.82%
Sales growth YoY (latest quarter)33.05%
Profit growth YoY (latest quarter)88.89%
Per share
EPS (TTM)Rs 3.69
EPS (latest year)Rs 3.40
EPS (latest quarter)Rs 0.62
EPS, 3-year averageRs 32.35
EPS, 5-year averageRs 28.27
Book value per shareRs 19.32
Sales per shareRs 23.10
Cash flow per shareRs 3.74
Free cash flow per shareRs 3.43
Dividend per share (latest year)Rs 0.10
Dividend per share, 3-year averageRs 1.38
Dividend per share, 5-year averageRs 1.38
Dividends
Dividend payout2.96%
Dividend payout, 3-year average4.00%
Dividend payout, 5-year average4.00%
Efficiency
Asset turnover0.66x
Fixed asset turnover1.76x
Inventory turnover1.89x
Inventory days193 days
Debtor days129 days
Debtors turnover2.83x
Creditor days447 days
Cash conversion cycle164 days
Working capital days46 days
Leverage
Total debtRs 18 Cr
Cash and bankRs 5 Cr
Net debtRs 12 Cr
Debt to equity0.21x
Net debt / EBITDA0.47x
Interest coverage10.88x
Owners' fund to total sources57.35%
Debt to assets12.00%
Cash flow
Cash from Operating Activity (latest year)Rs 16 Cr
Cash from Investing Activity (latest year)Rs -16 Cr
Cash from Financing Activity (latest year)Rs -5 Cr
Net Cash Flow (latest year)Rs -4 Cr
Free cash flow (latest year)Rs 15 Cr
FCFE (approx.: FCF + change in debt)Rs 14 Cr
Cash from ops / profit, 5 years0.96x
Sales to cash flow5.94x
Statement figures
Net sales (TTM)Rs 101 Cr
Net sales (latest year)Rs 97 Cr
Sales (latest quarter)Rs 16 Cr
Operating profit excl. other income (latest year)Rs 23 Cr
Operating profit (latest quarter)Rs 3 Cr
Other income (TTM)Rs 2 Cr
EBITDA (TTM)Rs 26 Cr
PBDT (TTM)Rs 24 Cr
Profit before tax (TTM)Rs 22 Cr
Tax (latest year)Rs 6 Cr
Net profit (TTM)Rs 16 Cr
Net profit (latest year)Rs 15 Cr
Net profit (latest quarter)Rs 3 Cr
Depreciation (TTM)Rs 2 Cr
Depreciation (latest quarter)Rs 0 Cr
Interest (TTM)Rs 2 Cr
Cost of goods sold (latest year)Rs 48 Cr
Total expenditure (latest year)Rs 74 Cr
Total income (latest year)Rs 99 Cr
Share capitalRs 4 Cr
ReservesRs 80 Cr
Shareholders' fundsRs 85 Cr
Total assetsRs 147 Cr
Net blockRs 55 Cr
Capital work in progressRs 1 Cr
InvestmentsRs 15 Cr
ReceivablesRs 34 Cr
InventoryRs 25 Cr
Other liabilitiesRs 45 Cr
Shares outstanding (crore)4.37
Ownership
Promoter holding74.69% (+0.00 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/E 27.2 is at the 54th percentile of its own 8.4-year range
(median 26.4, low 10.8, high 71.2).
P/B 5.21 is at the 78th percentile (median 1.70).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | 522650 | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | +0.3% | -2.8% | +3.1 pts |
| 1 month | -6.3% | -6.8% | +0.5 pts |
| 3 months | +10.1% | -7.6% | +17.8 pts |
| 3 years | +166.9% | +14.2% | +152.7 pts |
| 5 years | +582.0% | +27.9% | +554.1 pts |
Red flags
F-score 7 of 8No red flags in the latest statements and filings.
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹16 Cr +33.0% vs Jun 2025.
Net profit ₹3 Cr +88.9%.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Indo-MIM Ltd | 61,719 | 95.6 | 25.0 % |
| Aditya Infotech Ltd | 46,814 | 98.1 | 28.6 % |
| Syrma SGS Technology Ltd | 32,638 | 87.9 | 16.8 % |
| Honeywell Automation India Ltd | 30,038 | 53.7 | 17.0 % |
| Jyoti CNC Automation Ltd | 24,091 | 74.9 | 21.3 % |
| Kaynes Technology India Ltd | 23,605 | 68.0 | 12.7 % |
| LMW Ltd | 18,115 | 99.2 | 5.58 % |
| Lloyds Engineering Works Ltd | 15,850 | 70.9 | 16.1 % |
| Tega Industries Ltd | 15,481 | 8.14 % | |
| Kennametal India Ltd | 8,878 | 45.3 | 33.2 % |
| Dynamatic Technologies Ltd | 8,873 | 151 | 10.2 % |
| Standard Engineering Technology Ltd | 8,557 | 100 | 14.7 % |
| Raymond Ltd | 7,894 | 46.9 | 3.14 % |
| Omnitech Engineering Ltd | 6,939 | 66.8 | 17.6 % |
| GMM Pfaudler Ltd | 6,641 | 52.7 | 13.6 % |
No bulk or block deals on record.
No corporate actions on record.
No announcements in our files yet.
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
Not on any NSE surveillance list in the latest file.
Quick answers
What is the market cap of Bemco Hydraulics Ltd?
Bemco Hydraulics Ltd (522650) has a market capitalisation of Rs 441 Cr. at the 2026-10-01 close.
What is the P/E ratio of Bemco Hydraulics Ltd?
Bemco Hydraulics Ltd trades at a P/E of 27.3 on trailing twelve-month profit, at the 2026-10-01 close.
What were Bemco Hydraulics Ltd's latest quarterly results?
In the Jun 2026 quarter, Bemco Hydraulics Ltd sales was Rs 16 Cr (+33.0% vs Jun 2025) and net profit was Rs 3 Cr.