Bemco Hydraulics Peer Comparison

BSE: 522650

₹106.10

₹-1.25 (-1.16%)

As on 28-Aug-2026IST

Market cap

₹464 Cr

Revenue (TTM)

₹85 Cr

P/E Ratio

39.9

P/B Ratio

5.8

Div. Yield

0.1 %

Edit

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Market cap (₹ Cr)	464	30,898	23,634	13,443	12,454
Revenue (₹ Cr)	85	7,937	2,191	1,611	3,059
Net Profit (₹ Cr)	11.64	534.60	321.72	193.81	-6.53
Net Margin (%)	13.49	6.69	14.39	11.64	-0.21
RoE (%)	15.54	16.32	16.79	15.65	0.87
Price to Earnings	39.86	56.57	73.46	60.10	589.44
Price-To-Book	5.79	8.34	11.48	7.80	3.78

Income Statement (₹ Cr)

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Operating Revenue	97.14	7,701.01	1,817.70	1,301.14	1,638.65
Total Income	98.56	7,777.67	1,832.18	1,351.11	1,681.89
Total Expenditure	74.28	6,285.72	1,326.84	1,112.04	1,297.94
EBITDA	22.86	1,415.29	490.86	189.10	340.71
Depreciation	1.54	174.04	36.45	22.19	101.33
EBIT	21.32	1,241.25	454.41	166.91	239.38
Interest	2.23	529.19	42.08	13.98	27.89
Other Income	1.43	76.66	14.48	49.97	43.24
Exceptional Items	--	-32.45	-9.07	--	--
Profit before Tax	20.52	756.27	417.74	202.90	259.20
Provision for Tax	5.65	198.55	101.73	47.39	59.08
Profit after Tax	14.87	557.72	316.01	155.51	200.12

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Shareholder's Funds	84.51	3,620.19	1,686.15	1,670.85	1,396.69
Minority Interest	--	-45.06	--	12.46	--
Non-Current Liabilities	9.15	3,371.17	118.02	78.57	118.60
Current Liabilities	53.71	3,899.60	984.75	602.79	543.03
Total Liabilities	147.37	10,845.90	2,791.97	2,364.76	2,089.00

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Non-Current Assets	61.73	5,417.79	669.14	695.91	705.66
Current Assets	85.64	5,428.11	2,119.78	1,668.76	1,352.66
Total Assets	147.37	10,845.90	2,791.97	2,364.76	2,089.00
Total Debt*	17.69	5,313.78	496.84	33.83	261.93
Net Current Assets	31.93	1,528.51	1,135.03	1,065.97	809.63
Contingent Liabilities	3.60	234.24	322.37	248.06	10.09

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Cash From Operating Activities	16.35	932.21	-105.43	-252.90	195.03
Cash Flow from Investing Activities	-15.66	-320.68	-328.96	-461.07	-131.52
Cash from Financing Activities	-4.53	-588.96	145.43	787.57	-38.02
Net Cash Inflow / Outflow	-3.84	22.57	-288.96	73.60	25.50

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
ROCE (%)	23.76	14.46	23.88	17.99	18.56
ROE (%)	19.23	16.75	20.72	13.59	15.46
ROA (%)	10.51	5.23	12.73	9.30	10.19
EBIT Margin (%)	25.00	19.37	27.80	18.37	23.43
Net Margin (%)	15.08	7.17	17.25	11.51	11.90
Cash Profit Margin (%)	16.04	9.50	19.39	13.66	18.40

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Revenue Growth (%)	-2.98	21.68	35.80	53.85	9.78
EBIT Growth (%)	13.96	20.54	64.38	50.05	13.25
Net Profit Growth (%)	18.59	17.77	109.47	43.99	3.23
EPS Growth (%)	18.59	17.29	109.47	68.58	3.23
Book Value Growth (%)	20.52	17.20	23.56	159.85	17.19

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Price / Earnings	17.70	33.58	76.11	28.60	48.96
Price / Book Value	3.11	5.37	14.26	3.29	7.01
Dividend Yield (%)	0.17	0.53	0.00	0.66	0.14
EV/EBITDA	11.35	15.65	48.33	21.19	25.88
Market Cap (₹ Cr)	263.19	19,284.87	24,050.90	5,429.79	9,797.00

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Debt to Equity	0.21	1.48	0.29	0.02	0.19
Short term debt to equity ratio	0.13	0.21	0.23	0.01	0.09
Current Ratio	1.59	1.39	2.15	2.77	2.49
Quick Ratio	1.12	1.25	1.24	2.05	1.73
Interest Coverage	10.20	2.43	10.93	15.51	10.29

	Bemco Hydraulics	Kirloskar Oil	Jyoti Cnc	Lloyds Eng Works	Tega
Debtors to sales (%)	35.28	12.38	26.77	18.44	30.58
Asset Turnover	0.72	0.72	0.73	0.78	0.83
Receivable days	129.81	39.08	73.86	71.72	105.62
Inventory Days	84.69	31.64	177.36	72.79	87.39
Payable days	340.66	65.92	164.19	90.97	103.84
Cash Conversion Cycle	-126.16	4.80	87.02	53.54	89.17

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