Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:13 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 522650 | NSE: BEMHY

Bemco Hydraulics Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹55.94Overvalued by 18.57%vs CMP ₹68.70

P/E (20.4) × ROE (19.9%) × BV (₹17.20) × DY (0.15%)

₹42.79Overvalued by 37.71%vs CMP ₹68.70
MoS: -60.6% (Negative)Confidence: 58/100 (Moderate)Models: 1 Under, 1 Fair, 7 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹67.4423%Fair (-1.8%)
Graham NumberEarnings₹36.0617%Over (-47.5%)
Earnings PowerEarnings₹11.9211%Over (-82.6%)
DCFCash Flow₹80.6111%Under (+17.3%)
Net Asset ValueAssets₹17.187%Over (-75%)
EV/EBITDAEnterprise₹34.819%Over (-49.3%)
Earnings YieldEarnings₹33.607%Over (-51.1%)
ROCE CapitalReturns₹32.679%Over (-52.4%)
Revenue MultipleRevenue₹22.906%Over (-66.7%)
Consensus (9 models)₹42.79100%Overvalued
Key Drivers: Wide model spread (₹12–₹81) — high uncertainty.

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 20.5%

*Investments are subject to market risks

Investment Snapshot

71
Bemco Hydraulics Ltd scores 71/100 (Strong)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health88/100 · Strong
ROCE 23.7% ExcellentROE 19.9% ExcellentD/E 0.21 Low debtInterest Coverage 0.0x RiskyProfitable 5/5 years Consistent
Smart Money50/100 · Moderate
Promoter holding at 74.7% Stable
Earnings Quality65/100 · Strong
OPM expanding (16% → 18%) Improving
Quarterly Momentum80/100 · Strong
Revenue (4Q): +10% YoY GrowingProfit (4Q): +57% YoY Strong
Industry Rank50/100 · Moderate
P/E 20.4 vs industry 20.4 In-lineROCE 23.7% vs industry 23.7% Average3Y sales CAGR: 15% Moderate

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Bemco Hydraulics Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
20/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 20.4 vs Ind 20.4 | ROCE 23.7% | ROE 19.9% | CFO/NP N/A
Balance Sheet Stress
0/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 0.21x | IntCov 0.0x | Current 1.17x | Borrow/Reserve 0.23x
Cash Flow Reliability
29/100
Weak
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹13 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom 0.00 pp
Business Momentum
+3
Early weakness
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales +13.9% | Q NP -0.7% | Q OPM -2.4 pp
Derived FieldValueHow it is derived
Valuation Gap %-37.7%((Fair Value - CMP) / CMP) × 100
Borrowings / Reserves0.23xLatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change+211Latest shareholder count minus previous count
Quarterly Sales Change+13.9%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-0.7%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change-2.4 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:13 am

Market Cap 300 Cr.
Current Price 68.7
Intrinsic Value₹42.79
High / Low 188/60.0
Stock P/E20.4
Book Value 17.2
Dividend Yield0.15 %
ROCE23.7 %
ROE19.9 %
Face Value 1.00
PEG Ratio0.99

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Bemco Hydraulics Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Bemco Hydraulics Ltd 300 Cr. 68.7 188/60.020.4 17.20.15 %23.7 %19.9 % 1.00
Industry Average300.00 Cr68.7020.4017.200.15%23.70%19.90%1.00

All Competitor Stocks of Bemco Hydraulics Ltd

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 9.8417.2422.2920.4413.4528.3214.2424.8821.9139.0911.7122.3325.43
Expenses 8.4314.2319.1516.9011.1723.9512.3519.6716.6331.159.5016.5319.44
Operating Profit 1.413.013.143.542.284.371.895.215.287.942.215.805.99
OPM % 14.33%17.46%14.09%17.32%16.95%15.43%13.27%20.94%24.10%20.31%18.87%25.97%23.55%
Other Income -0.120.110.120.340.180.430.220.490.230.050.520.390.31
Interest 0.530.490.410.410.450.530.550.570.630.560.460.520.49
Depreciation 0.200.190.170.190.170.250.310.350.410.390.370.380.38
Profit before tax 0.562.442.683.281.844.021.254.784.477.041.905.295.43
Tax % 23.21%25.82%25.75%20.12%36.41%46.52%60.80%27.41%26.17%25.00%24.21%24.01%26.52%
Net Profit 0.431.811.992.631.172.150.493.473.305.281.444.023.99
EPS in Rs 0.100.410.450.600.270.490.110.790.751.200.330.920.91

Last Updated: March 3, 2026, 11:52 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 12:45 am

MetricMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 21424248326466488410099
Expenses 2138374329555442718077
Operating Profit 0455410117132022
OPM % 1%10%11%11%11%15%17%14%16%20%22%
Other Income 04011010111
Interest 33333332222
Depreciation 11111111112
Profit before tax -33121785121820
Tax % 0%26%33%47%118%43%28%16%33%29%
Net Profit -3211-046481315
EPS in Rs -0.760.550.190.23-0.020.901.320.881.802.853.36
Dividend Payout % 0%0%0%0%0%0%0%0%6%3%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)166.67%-50.00%0.00%-100.00%50.00%-33.33%100.00%62.50%
Change in YoY Net Profit Growth (%)0.00%-216.67%50.00%-100.00%150.00%-83.33%133.33%-37.50%

Bemco Hydraulics Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 8 years from 2016-2017 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:%
5 Years:25%
3 Years:15%
TTM:28%
Compounded Profit Growth
10 Years:%
5 Years:158%
3 Years:29%
TTM:109%
Stock Price CAGR
10 Years:41%
5 Years:116%
3 Years:112%
1 Year:101%
Return on Equity
10 Years:%
5 Years:14%
3 Years:15%
Last Year:20%

Last Updated: September 5, 2025, 2:36 pm

Balance Sheet

Last Updated: March 3, 2026, 12:37 am

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 22222222224
Reserves -129303131354145536871
Borrowings 2522211722111314221916
Other Liabilities 1728263129363433444646
Total Liabilities 4381808185859194121136137
Fixed Assets 843444544444443575656
CWIP -0-0000-0-0-0-0-0-0
Investments -00000000145
Other Assets 3538353641404651637576
Total Assets 4381808185859194121136137

Reserves and Borrowings Chart

Cash Flow

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 0568-21212-71013
Cash from Investing Activity + -0-2-2-1-10-11-14-4
Cash from Financing Activity + 0-3-4-73-10-6-26-6
Net Cash Flow 00-0-0026-924
Free Cash Flow -0435-31211-7712
CFO/OP 95%117%119%152%-22%135%129%-83%114%87%

Free Cash Flow

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-25.00-18.00-16.00-12.00-18.00-1.00-2.00-7.00-9.001.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 159112941061259492133129140
Inventory Days 9145768624493,4372623413,035303322
Days Payable 3903094883111,4431973221,525147264
Cash Conversion Cycle 6833794682432,1191591111,643285199
Working Capital Days -13-11-15-3-162-6911219
ROCE %9%8%9%6%18%20%11%19%24%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
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%25.31%25.30%25.30%25.31%25.30%25.30%25.30%25.31%25.30%25.31%25.31%
No. of Shareholders 2,3852,5702,5362,6072,6092,7342,7522,7622,8032,9748,3128,523

Shareholding Pattern Chart

No. of Shareholders

Bemco Hydraulics Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) 57.3336.3217.8126.4918.03
Diluted EPS (Rs.) 57.3336.3217.8126.4918.03
Cash EPS (Rs.) 63.8139.7321.6130.6921.81
Book Value[Excl.RevalReserv]/Share (Rs.) 319.70250.98215.18197.21170.32
Book Value[Incl.RevalReserv]/Share (Rs.) 319.70250.98215.18197.21170.32
Revenue From Operations / Share (Rs.) 456.45385.24220.83298.66293.85
PBDIT / Share (Rs.) 97.1565.6533.2053.0947.29
PBIT / Share (Rs.) 90.5062.1329.3548.8243.45
PBT / Share (Rs.) 79.9553.9221.1136.7831.82
Net Profit / Share (Rs.) 57.1636.2117.7526.4117.97
NP After MI And SOA / Share (Rs.) 57.1636.2117.7526.4117.97
PBDIT Margin (%) 21.2817.0415.0317.7716.09
PBIT Margin (%) 19.8216.1213.2916.3414.78
PBT Margin (%) 17.5113.999.5512.3110.82
Net Profit Margin (%) 12.529.398.038.846.11
NP After MI And SOA Margin (%) 12.529.398.038.846.11
Return on Networth / Equity (%) 17.8714.428.2513.3910.55
Return on Capital Employeed (%) 25.1819.5610.9119.3018.81
Return On Assets (%) 9.256.564.126.394.66
Long Term Debt / Equity (X) 0.010.000.000.070.13
Total Debt / Equity (X) 0.230.340.230.300.21
Asset Turnover Ratio (%) 0.780.780.520.720.73
Current Ratio (X) 1.321.211.421.301.17
Quick Ratio (X) 0.920.760.620.850.69
Inventory Turnover Ratio (X) 4.433.321.472.171.37
Dividend Payout Ratio (NP) (%) 3.480.000.000.000.00
Dividend Payout Ratio (CP) (%) 3.120.000.000.000.00
Earning Retention Ratio (%) 96.520.000.000.000.00
Cash Earning Retention Ratio (%) 96.880.000.000.000.00
Interest Coverage Ratio (X) 9.218.004.034.414.06
Interest Coverage Ratio (Post Tax) (X) 6.425.413.153.192.54
Enterprise Value (Cr.) 351.36223.02100.2654.0754.33
EV / Net Operating Revenue (X) 3.512.642.070.820.84
EV / EBITDA (X) 16.4915.4913.774.645.24
MarketCap / Net Operating Revenue (X) 3.412.481.830.800.80
Retention Ratios (%) 96.510.000.000.000.00
Price / BV (X) 4.873.801.881.221.39
Price / Net Operating Revenue (X) 3.412.481.830.800.80
EarningsYield 0.030.030.040.110.07

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Bemco Hydraulics Ltd. is a Public Limited Listed company incorporated on 14/03/1957 and has its registered office in the State of Karnataka, India. Company's Corporate Identification Number(CIN) is L51101KA1957PLC001283 and registration number is 001283. Currently company belongs to the Industry of Hydraulics. Company's Total Operating Revenue is Rs. 82.77 Cr. and Equity Capital is Rs. 2.19 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
HydraulicsUdyambag, Industrial Estate, Belagavi Karnataka 590008Contact not found
Management
NamePosition Held
Mr. Vijay Kumar MohtaChairperson & Non Executive Director
Mr. Anirudh MohtaManaging & Executive Director
Mrs. Jyoti Mohan DalmiaNon Executive Director
Mr. Parag Ram BhandareInd. Non-Executive Director
Mr. Raghunandan Satish KulkarniInd. Non-Executive Director
Mr. Hrushikesh MaluInd. Non-Executive Director

FAQ

What is the intrinsic value of Bemco Hydraulics Ltd and is it undervalued?

As of 05 April 2026, Bemco Hydraulics Ltd's intrinsic value is ₹42.79, which is 37.71% lower than the current market price of ₹68.70, suggesting the stock is overvalued. This is calculated using the PE ratio method factoring in ROE (19.9 %), book value (₹17.2), dividend yield (0.15 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Bemco Hydraulics Ltd?

Bemco Hydraulics Ltd is trading at ₹68.70 as of 05 April 2026, with a FY2026-2027 high of ₹188 and low of ₹60.0. The stock is currently near its 52-week low. Market cap stands at ₹300 Cr..

How does Bemco Hydraulics Ltd's P/E ratio compare to its industry?

Bemco Hydraulics Ltd has a P/E ratio of 20.4, which is below the industry average of 20.40. This is broadly in line with or below the industry average.

Is Bemco Hydraulics Ltd financially healthy?

Key indicators for Bemco Hydraulics Ltd: ROCE of 23.7 % indicates efficient capital utilization; ROE of 19.9 % shows strong shareholder returns. Dividend yield is 0.15 %.

Is Bemco Hydraulics Ltd profitable and how is the profit trend?

Bemco Hydraulics Ltd reported a net profit of ₹13 Cr in Mar 2025 on revenue of ₹100 Cr. Compared to ₹6 Cr in Mar 2022, the net profit shows an improving trend.

Does Bemco Hydraulics Ltd pay dividends?

Bemco Hydraulics Ltd has a dividend yield of 0.15 % at the current price of ₹68.70. The company pays dividends, though the yield is modest.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Bemco Hydraulics Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports