Bemco Hydraulics Peer Comparison

BSE: 522650

₹104.95

₹2.80 (2.74%)

As on 21-Sep-2026IST

Market cap

₹459 Cr

Revenue (TTM)

₹101 Cr

P/E Ratio

28.4

P/B Ratio

5.3

Div. Yield

0.1 %

Edit

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Market cap (₹ Cr)	459	31,026	25,326	16,006	13,227
Revenue (₹ Cr)	101	7,937	2,191	3,059	1,611
Net Profit (₹ Cr)	16.16	534.60	321.72	-6.53	193.81
Net Margin (%)	15.65	6.69	14.39	-0.21	11.64
RoE (%)	20.24	16.32	16.79	0.87	15.65
Price to Earnings	28.41	56.81	78.72	757.54	59.14
Price-To-Book	5.26	8.38	12.30	4.85	7.67

Income Statement (₹ Cr)

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Operating Revenue	101.01	7,936.74	2,191.43	3,059.29	1,611.28
Total Income	103.25	7,987.41	2,235.39	3,142.79	1,665.40
Total Expenditure	77.04	6,547.67	1,656.06	2,828.17	1,382.41
EBITDA	23.98	1,389.07	535.37	231.12	228.87
Depreciation	1.53	182.89	53.01	145.65	25.98
EBIT	22.45	1,206.18	482.36	85.46	202.89
Interest	2.28	499.37	82.00	133.13	14.85
Other Income	2.24	50.67	43.96	83.50	54.12
Exceptional Items	0.00	-32.45	0.00	0.00	0.00
Profit before Tax	22.41	725.03	444.32	35.83	242.16
Provision for Tax	6.26	190.43	122.60	42.36	48.35
Profit after Tax	16.16	534.60	321.72	-6.53	193.81

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Shareholder's Funds	84.51	3,620.19	2,001.33	3,407.18	1,670.85
Minority Interest	0.00	11.55	0.00	22.06	-12.10
Non-Current Liabilities	9.15	3,377.71	435.62	186.06	82.98
Current Liabilities	53.71	3,899.60	1,178.38	721.27	602.79
Total Liabilities	147.37	10,845.90	3,615.33	4,309.94	--

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Non-Current Assets	57.04	5,062.29	847.95	675.20	507.30
Current Assets	85.64	5,428.11	2,657.87	3,400.92	1,668.76
Total Assets	147.37	10,845.90	3,615.33	4,309.94	--
Total Debt*	17.69	5,313.78	849.63	317.61	--
Net Current Assets	31.93	1,528.51	1,479.49	2,679.65	1,065.97
Contingent Liabilities	3.60	234.24	463.04	9.10	--

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Cash From Operating Activities	16.35	932.21	54.39	350.34	--
Cash Flow from Investing Activities	-15.66	-320.68	-302.05	-1,004.42	--
Cash from Financing Activities	-4.53	-588.96	287.15	1,689.91	--
Net Cash Inflow / Outflow	-3.84	22.57	39.49	1,035.83	--

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
ROCE (%)	23.76	14.46	21.34	8.37	--
ROE (%)	20.24	16.32	16.79	0.87	15.65
ROA (%)	11.42	5.01	10.04	-0.20	11.54
EBIT Margin (%)	22.22	15.20	22.01	2.79	12.59
Net Margin (%)	15.65	6.69	14.39	-0.21	11.64
Cash Profit Margin (%)	0.00	0.00	0.00	0.00	0.00

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Revenue Growth (%)	3.51	22.88	17.44	84.88	55.31
EBIT Growth (%)	17.48	15.98	5.61	-62.75	35.30
Net Profit Growth (%)	19.79	18.37	-4.40	-103.36	49.92
EPS Growth (%)	-94.01	28.45	-4.40	-88.00	22.17
Book Value Growth (%)	20.52	17.20	18.69	143.95	--

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Price / Earnings	28.41	54.30	78.72	594.30	56.32
Price / Book Value	5.26	8.38	12.30	4.85	7.67
Dividend Yield (%)	0.10	0.33	0.00	0.09	0.29
EV/EBITDA	19.06	25.03	48.64	60.59	56.21
Market Cap (₹ Cr)	263.19	19,284.87	16,421.65	12,440.13	--

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debt to Equity	0.04	0.86	0.20	0.04	0.01
Short term debt to equity ratio	0.13	0.21	0.19	0.05	--
Current Ratio	1.59	1.39	2.26	4.72	2.77
Quick Ratio	1.12	1.20	1.27	4.11	2.05
Interest Coverage	10.85	2.45	6.42	1.27	17.31

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Tega	Lloyds Eng Works
Debtors to sales (%)	33.92	12.01	27.34	14.77	14.89
Asset Turnover	0.71	0.74	0.68	0.95	0.96
Receivable days	129.81	39.08	94.66	102.78	--
Inventory Days	84.69	31.64	180.17	91.84	--
Payable days	340.66	65.92	178.73	144.55	--
Cash Conversion Cycle	-126.16	4.80	96.10	50.08	--

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.