Bharat Dynamics Limited
NSE:BDL.NS
1121.3 (INR) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
| 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 1,911.695 | 8,541.215 | 5,963.45 | 6,099.726 | 2,956.9 | 7,967.897 | 4,566.619 | 5,290.695 | 6,865.076 | 13,879.237 | 7,501.248 | 4,865.424 | 1,197.918 | 11,328.303 | 4,515.609 | 2,400.318 | 97.662 | 15,260.298 | 4,954.234 | 6,416.287 | 4,315.358 | 10,970.744 | 9,831.655 | 5,277.845 | 4,609.829 | 20,213.991 | 7,815.597 | 8,802.791 | 6,534.262 | 16,514.647 |
| Cost of Revenue
| 1,950.066 | 4,546.362 | 2,169.143 | 2,714.601 | 1,242.872 | 3,730.959 | 1,394.502 | 2,383.754 | 4,403.759 | 6,577.657 | 2,925.765 | 2,320.688 | -34.013 | 5,892.91 | 2,366.245 | 590.012 | -251.527 | 8,308.797 | 2,441.525 | 2,823.907 | 2,012.02 | 5,623.119 | 5,383.031 | 3,320.066 | 2,407.61 | 13,975.096 | 5,160.823 | 4,660.385 | 4,742.617 | 10,159.31 |
| Gross Profit
| -38.371 | 3,994.853 | 3,794.307 | 3,385.125 | 1,714.028 | 4,236.938 | 3,172.117 | 2,906.941 | 2,461.317 | 7,301.58 | 4,575.483 | 2,544.736 | 1,231.931 | 5,435.393 | 2,149.364 | 1,810.306 | 349.189 | 6,951.501 | 2,512.709 | 3,592.38 | 2,303.338 | 5,347.625 | 4,448.624 | 1,957.779 | 2,202.219 | 6,238.895 | 2,654.774 | 4,142.406 | 1,791.645 | 6,355.337 |
| Gross Profit Ratio
| -0.02 | 0.468 | 0.636 | 0.555 | 0.58 | 0.532 | 0.695 | 0.549 | 0.359 | 0.526 | 0.61 | 0.523 | 1.028 | 0.48 | 0.476 | 0.754 | 3.575 | 0.456 | 0.507 | 0.56 | 0.534 | 0.487 | 0.452 | 0.371 | 0.478 | 0.309 | 0.34 | 0.471 | 0.274 | 0.385 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 1,251.75 | 0 | 0 | 0 | 470.69 | 0 | 0 | 0 | 408.718 | 0 | 0 | 0 | 700.465 | 0 | 0 | 0 | 512.014 | 0 | 0 | 0 | 406.536 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 959.991 | 0 | 0 | 0 | 1,581.232 | 0 | 0 | 0 | 1,350.867 | 0 | 0 | 0 | 1,380.747 | 0 | 0 | 0 | 1,579.287 | 0 | 0 | 0 | 1,834.192 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 114.177 | 0 | 0 | 0 | 28.298 | 0 | 0 | 0 | 58.027 | 0 | 0 | 0 | 81.137 | 0 | 0 | 0 | 55.363 | 0 | 0 | 0 | 80.426 | 0 | 0 | 0 | 0 |
| SG&A
| 641.545 | 993.308 | 842.006 | 1,291.862 | 1,353.438 | 1,074.168 | 1,157.547 | 577.217 | 1,358.668 | 1,609.53 | 1,527.086 | 1,414.465 | 394.832 | 1,408.894 | 1,225.476 | 1,128.595 | 1,357.003 | 1,461.884 | 1,392.528 | 1,394.494 | 1,240.009 | 1,634.65 | 1,259.235 | 1,411.393 | 1,184.236 | 1,914.618 | 1,238.712 | 1,249.536 | 974.663 | 1,802.968 |
| Other Expenses
| 803.8 | 884.87 | 875.98 | 782.969 | 1,074.474 | 371.707 | 364.668 | 450.041 | 367.606 | -291.011 | 346.597 | 202.541 | 275.993 | -629.246 | 545.247 | 107.566 | 311.816 | -574.221 | 329.874 | 251.336 | 254.905 | -212.418 | 331.221 | 239.058 | 220.855 | 301.582 | 524.013 | 483.045 | 416.951 | 615.926 |
| Operating Expenses
| 641.545 | 993.308 | 2,771.516 | 2,219.083 | 2,209.295 | 2,542.049 | 2,469.247 | 2,181.576 | 2,275.064 | 3,453.035 | 1,928.183 | 2,120.827 | 1,781.215 | 2,021.803 | 2,000.273 | 1,502.799 | 1,709.558 | 2,954.748 | 2,206.975 | 2,223.025 | 1,359.539 | 4,186.995 | 1,498.12 | 1,487.791 | 1,128.968 | 2,565.794 | 2,359.645 | 3,069.894 | 786.945 | 4,836.939 |
| Operating Income
| -679.916 | 3,001.545 | 1,898.771 | 1,166.042 | -495.267 | 2,066.596 | 1,067.538 | 1,175.406 | 186.253 | 3,835.196 | 2,647.3 | 423.909 | -549.284 | 3,413.59 | 149.091 | 307.507 | -1,360.369 | 3,996.753 | 305.734 | 1,369.355 | 943.799 | 1,160.63 | 2,950.504 | 469.988 | 1,073.251 | 3,673.101 | 295.129 | 1,072.512 | 1,004.7 | 1,518.398 |
| Operating Income Ratio
| -0.356 | 0.351 | 0.318 | 0.191 | -0.167 | 0.259 | 0.234 | 0.222 | 0.027 | 0.276 | 0.353 | 0.087 | -0.459 | 0.301 | 0.033 | 0.128 | -13.929 | 0.262 | 0.062 | 0.213 | 0.219 | 0.106 | 0.3 | 0.089 | 0.233 | 0.182 | 0.038 | 0.122 | 0.154 | 0.092 |
| Total Other Income Expenses Net
| 792.25 | 877.193 | -7.745 | 775.135 | 1,066.678 | -8.47 | -8.281 | -8.13 | 347.123 | -57.374 | 338.122 | 193.832 | 267.424 | -36.004 | 536.393 | 98.472 | 300.131 | 7.573 | 320.232 | 241.983 | 239.111 | 296.338 | 321.623 | 230.609 | 210.703 | 291.665 | 516.658 | 474.928 | 409.548 | 601.614 |
| Income Before Tax
| 112.334 | 3,878.738 | 1,891.026 | 1,941.177 | 571.411 | 2,058.126 | 1,059.257 | 1,167.276 | 533.376 | 3,777.822 | 2,985.422 | 617.741 | -281.86 | 3,377.586 | 685.484 | 405.979 | -1,060.238 | 4,004.326 | 625.966 | 1,611.338 | 1,182.91 | 1,456.968 | 3,272.127 | 700.597 | 1,283.954 | 3,964.766 | 811.787 | 1,547.44 | 1,414.248 | 2,120.012 |
| Income Before Tax Ratio
| 0.059 | 0.454 | 0.317 | 0.318 | 0.193 | 0.258 | 0.232 | 0.221 | 0.078 | 0.272 | 0.398 | 0.127 | -0.235 | 0.298 | 0.152 | 0.169 | -10.856 | 0.262 | 0.126 | 0.251 | 0.274 | 0.133 | 0.333 | 0.133 | 0.279 | 0.196 | 0.104 | 0.176 | 0.216 | 0.128 |
| Income Tax Expense
| 40.171 | 990.974 | 540.686 | 470.244 | 153.242 | 530.537 | 221.823 | 409.126 | 134.8 | 1,134.22 | 852.822 | 185.193 | -72.354 | 773.931 | 193.567 | 143.519 | -279.858 | 907.114 | 94.202 | 546.778 | 527.438 | 215.685 | 1,389.089 | 417.21 | 465.79 | 598.166 | 750 | 708.559 | 400 | 1,272.577 |
| Net Income
| 72.163 | 2,887.764 | 1,350.34 | 1,470.933 | 418.169 | 1,527.589 | 837.434 | 758.15 | 398.576 | 2,643.602 | 2,132.6 | 432.548 | -209.506 | 2,603.655 | 491.917 | 262.46 | -780.38 | 3,097.212 | 531.764 | 1,064.56 | 655.472 | 1,241.283 | 1,883.038 | 283.387 | 818.164 | 3,366.6 | 61.787 | 838.881 | 1,014.248 | 847.435 |
| Net Income Ratio
| 0.038 | 0.338 | 0.226 | 0.241 | 0.141 | 0.192 | 0.183 | 0.143 | 0.058 | 0.19 | 0.284 | 0.089 | -0.175 | 0.23 | 0.109 | 0.109 | -7.991 | 0.203 | 0.107 | 0.166 | 0.152 | 0.113 | 0.192 | 0.054 | 0.177 | 0.167 | 0.008 | 0.095 | 0.155 | 0.051 |
| EPS
| 0.2 | 3.94 | 7.37 | 8.03 | 2.28 | 8.34 | 4.57 | 4.14 | 2.17 | 14.42 | 11.64 | 2.36 | -1.14 | 14.18 | 2.68 | 1.43 | -4.26 | 16.88 | 2.9 | 5.81 | 3.58 | 6.76 | 10.27 | 1.55 | 4.46 | 361.03 | 0.34 | 4.58 | 5.53 | 4.62 |
| EPS Diluted
| 0.2 | 3.94 | 7.37 | 8.03 | 2.28 | 8.33 | 4.57 | 4.14 | 2.17 | 14.42 | 11.64 | 2.36 | -1.14 | 14.18 | 2.68 | 1.43 | -4.26 | 16.88 | 2.9 | 5.81 | 3.58 | 6.76 | 10.27 | 1.55 | 4.46 | 361.03 | 0.34 | 4.58 | 5.53 | 4.62 |
| EBITDA
| -523.218 | 3,164.051 | 2,063.449 | 2,123.348 | 748.078 | 2,205.998 | 1,253.671 | 1,388.556 | 787.753 | 3,978.2 | 3,241.779 | 863.906 | -60.872 | 3,660.343 | 942.597 | 629.358 | -873.944 | 4,358.275 | 863.983 | 1,828.594 | 1,371.721 | 1,668.332 | 3,453.544 | 899.141 | 1,456.042 | 4,156.394 | 968.671 | 1,699.981 | 1,580.762 | 2,359.473 |
| EBITDA Ratio
| -0.274 | 0.37 | 0.346 | 0.348 | 0.253 | 0.277 | 0.275 | 0.262 | 0.115 | 0.287 | 0.432 | 0.178 | -0.051 | 0.323 | 0.209 | 0.262 | -8.949 | 0.286 | 0.174 | 0.285 | 0.318 | 0.152 | 0.351 | 0.17 | 0.316 | 0.206 | 0.124 | 0.193 | 0.242 | 0.143 |