Bedmutha Industries Ltd

NSE: BEDMUTHA BSE: 533270

₹104.28

-0.80 (0.76%)

Thu, 29 Oct 2026, 11:14 am

MTF 5xInvest in Bedmutha Industries Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)339.42

PE Ratio20.12

Dividend0

Non-Energy Minerals

Steel

24.5K

Bedmutha Industries Financials

Income Statement Balance Sheet Cashflow

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	1.47B	1.64B	2.15B	2.10B	2.19B	2.21B	3.20B	5.01B	6.42B	6.03B	4.90B	3.60B	3.87B	6.60B	6.87B	8.12B	10.49B
Gross profit	135.81M	306.46M	215.15M	-127.27M	167.88M	120.14M	95.68M	122.57M	-380.85M	-372.43M	-221.29M	-227.15M	-248.25M	-83.38M	-33.88M	130.16M	331.02M
Operating expenses (excl. COGS)	-425.56K	-49.54M	-47.25M	-47.84M	-54.74M	-52.76M	-96.17M	-170.58M	392.20M	-267.88M	-119.67M	-106.78M	-92.47M	-83.74M	-117.12M	-133.72M	-185.54M
Selling/general/admin expenses, total	—	-49.59M	-47.25M	-42.94M	-49.15M	-49.23M	-90.21M	-170.58M	-169.24M	-267.88M	-109.20M	-99.55M	-85.06M	-77.35M	-111.49M	-133.72M	-185.54M
Research & development	0	0	0	0	0	—	—	0	—	—	0	-6.22M	-6.22M	-6.22M	—	—	—
Selling/general/admin expenses, other	—	-49.59M	-47.25M	-42.94M	-49.15M	-49.23M	-90.21M	-170.58M	-169.24M	-267.88M	-109.20M	-93.33M	-78.84M	-71.13M	-111.49M	-133.72M	-185.54M
Other operating expenses, total	-425.56K	47.14K	0	-4.90M	-5.59M	-3.52M	-5.96M	0	561.44M	0	-10.47M	-7.23M	-7.42M	-6.39M	-5.63M	0	0
Operating income	135.38M	256.92M	167.90M	-175.11M	113.15M	67.38M	-485.00K	-48.00M	11.35M	-640.31M	-340.96M	-333.93M	-340.73M	-167.12M	-151.00M	-3.56M	145.48M
Non-operating income, total	-28.36M	-70.47M	-76.27M	181.82M	-73.17M	-46.88M	-118.42M	-360.99M	-370.20M	-268.44M	-361.43M	-376.31M	2.31B	259.67M	277.23M	206.22M	102.52M
Interest expense, net of interest capitalized	-32.53M	-54.75M	-86.13M	-97.32M	-82.59M	-149.07M	-228.09M	-381.72M	-586.21M	-602.62M	-650.84M	-642.94M	-617.10M	-324.73M	-341.00M	-243.03M	-234.74M
Interest capitalized	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	4.17M	-15.72M	9.87M	279.14M	9.42M	61.69M	109.66M	20.73M	216.01M	334.18M	289.41M	272.37M	300.08M	584.40M	618.23M	449.26M	337.26M
Non-operating interest income	4.60M	5.15M	14.77M	23.13M	24.80M	28.05M	41.58M	28.97M	39.67M	27.54M	9.23M	7.05M	3.77M	5.84M	9.86M	15.25M	11.89M
Miscellaneous non-operating expense	-438.42K	-20.87M	-4.91M	256.01M	-15.38M	33.64M	68.08M	-8.24M	178.08M	305.76M	278.39M	265.32M	296.31M	578.56M	608.37M	434.00M	325.37M
Unusual income/expense	—	—	—	—	—	40.51M	—	—	—	—	—	-5.74M	2.63B	0	0	0	0
Pretax income	107.02M	186.45M	91.63M	6.71M	39.98M	20.51M	-118.91M	-409.00M	-358.85M	-908.75M	-702.39M	-710.24M	1.97B	92.55M	126.23M	202.66M	248.00M
Taxes	-36.98M	-64.06M	-36.57M	601.00K	-13.90M	-6.64M	33.96M	11.10M	-1.50M	-243.00K	-1.16M	-806.00K	-9.55M	0	0	0	0
Non-controlling/minority interest	0	-16.47M	-18.35M	-9.10M	-17.08M	-1.45M	-356.00K	-616.00K	-1.11M	40.73M	-1.48M	-958.00K	-164.00K	0	0	0	0
After tax other income/expense	0	0	0	—	0	0	0	0	—	0	0	0	0	0	0	0	0
Net income before discontinued operations	70.03M	105.91M	36.72M	-12.31M	6.98M	10.88M	-86.65M	-398.10M	-361.45M	-868.26M	-705.04M	-712.09M	1.96B	93.77M	130.09M	209.45M	248.21M
Net income	70.03M	105.91M	36.72M	-12.31M	6.98M	10.88M	-86.65M	-398.10M	-361.45M	-868.26M	-705.04M	-712.09M	1.96B	93.77M	130.09M	209.45M	248.21M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	70.03M	105.91M	36.72M	-12.31M	6.98M	10.88M	-86.65M	-398.10M	-361.45M	-868.26M	-705.04M	-712.09M	1.96B	93.77M	130.09M	209.45M	248.21M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	163.88M	298.09M	218.72M	-123.77M	176.75M	141.73M	102.36M	158.29M	303.32M	-371.46M	-6.14M	-2.46M	16.66M	162.97M	168.00M	263.35M	340.50M
EBIT	135.38M	256.92M	167.90M	-175.11M	113.15M	67.38M	-485.00K	-48.00M	11.35M	-640.31M	-340.96M	-333.93M	-340.73M	-167.12M	-151.00M	-3.56M	145.48M
Total operating expenses	-1.33B	-1.39B	-1.98B	-2.28B	-2.08B	-2.15B	-3.20B	-5.05B	-6.41B	-6.67B	-5.24B	-3.93B	-4.21B	-6.76B	-7.02B	-8.12B	-10.34B
Prepaid expenses	17.66M	34.36M	40.34M	1.71M	4.49M	21.34M	14.40M	27.70M	25.16M	—	—	—	—	—	—	—	—
Deferred income, current	—	—	—	3.19M	—	4.42M	5.17M	—	17.16M	219.30M	347.66M	3.37M	6.91M	29.20M	17.07M	4.33M	13.83M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	22.01M	34.71M	35.55M	32.16M	40.53M	67.80M	65.08M	313.00K	333.00K	231.00K	172.00K	40.00K	—	—	—	—	—
Deferred income, non-current	—	—	—	—	0	0	0	0	664.00K	639.00K	0	—	—	—	—	—	242.00M
Minority interest	0	20.34M	38.58M	47.68M	64.81M	66.25M	66.61M	67.23M	37.08M	-3.65M	-2.17M	-1.21M	0	0	0	0	0
Change in accrued expenses	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-3.91M	-10.53M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	Mar 2009	Mar 2010	Mar 2011	Mar 2012	Mar 2013	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Total revenue	1.47B	1.64B	2.15B	2.10B	2.19B	2.21B	3.20B	5.01B	6.42B	6.03B	4.90B	3.60B	3.87B	6.60B	6.87B	8.12B	10.49B
Gross profit	135.81M	306.46M	215.15M	-127.27M	167.88M	120.14M	95.68M	122.57M	-380.85M	-372.43M	-221.29M	-227.15M	-248.25M	-83.38M	-33.88M	130.16M	331.02M
Operating expenses (excl. COGS)	-425.56K	-49.54M	-47.25M	-47.84M	-54.74M	-52.76M	-96.17M	-170.58M	392.20M	-267.88M	-119.67M	-106.78M	-92.47M	-83.74M	-117.12M	-133.72M	-185.54M
Selling/general/admin expenses, total	—	-49.59M	-47.25M	-42.94M	-49.15M	-49.23M	-90.21M	-170.58M	-169.24M	-267.88M	-109.20M	-99.55M	-85.06M	-77.35M	-111.49M	-133.72M	-185.54M
Research & development	0	0	0	0	0	—	—	0	—	—	0	-6.22M	-6.22M	-6.22M	—	—	—
Selling/general/admin expenses, other	—	-49.59M	-47.25M	-42.94M	-49.15M	-49.23M	-90.21M	-170.58M	-169.24M	-267.88M	-109.20M	-93.33M	-78.84M	-71.13M	-111.49M	-133.72M	-185.54M
Other operating expenses, total	-425.56K	47.14K	0	-4.90M	-5.59M	-3.52M	-5.96M	0	561.44M	0	-10.47M	-7.23M	-7.42M	-6.39M	-5.63M	0	0
Operating income	135.38M	256.92M	167.90M	-175.11M	113.15M	67.38M	-485.00K	-48.00M	11.35M	-640.31M	-340.96M	-333.93M	-340.73M	-167.12M	-151.00M	-3.56M	145.48M
Non-operating income, total	-28.36M	-70.47M	-76.27M	181.82M	-73.17M	-46.88M	-118.42M	-360.99M	-370.20M	-268.44M	-361.43M	-376.31M	2.31B	259.67M	277.23M	206.22M	102.52M
Interest expense, net of interest capitalized	-32.53M	-54.75M	-86.13M	-97.32M	-82.59M	-149.07M	-228.09M	-381.72M	-586.21M	-602.62M	-650.84M	-642.94M	-617.10M	-324.73M	-341.00M	-243.03M	-234.74M
Interest capitalized	—	—	—	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	4.17M	-15.72M	9.87M	279.14M	9.42M	61.69M	109.66M	20.73M	216.01M	334.18M	289.41M	272.37M	300.08M	584.40M	618.23M	449.26M	337.26M
Non-operating interest income	4.60M	5.15M	14.77M	23.13M	24.80M	28.05M	41.58M	28.97M	39.67M	27.54M	9.23M	7.05M	3.77M	5.84M	9.86M	15.25M	11.89M
Miscellaneous non-operating expense	-438.42K	-20.87M	-4.91M	256.01M	-15.38M	33.64M	68.08M	-8.24M	178.08M	305.76M	278.39M	265.32M	296.31M	578.56M	608.37M	434.00M	325.37M
Unusual income/expense	—	—	—	—	—	40.51M	—	—	—	—	—	-5.74M	2.63B	0	0	0	0
Pretax income	107.02M	186.45M	91.63M	6.71M	39.98M	20.51M	-118.91M	-409.00M	-358.85M	-908.75M	-702.39M	-710.24M	1.97B	92.55M	126.23M	202.66M	248.00M
Taxes	-36.98M	-64.06M	-36.57M	601.00K	-13.90M	-6.64M	33.96M	11.10M	-1.50M	-243.00K	-1.16M	-806.00K	-9.55M	0	0	0	0
Non-controlling/minority interest	0	-16.47M	-18.35M	-9.10M	-17.08M	-1.45M	-356.00K	-616.00K	-1.11M	40.73M	-1.48M	-958.00K	-164.00K	0	0	0	0
After tax other income/expense	0	0	0	—	0	0	0	0	—	0	0	0	0	0	0	0	0
Net income before discontinued operations	70.03M	105.91M	36.72M	-12.31M	6.98M	10.88M	-86.65M	-398.10M	-361.45M	-868.26M	-705.04M	-712.09M	1.96B	93.77M	130.09M	209.45M	248.21M
Net income	70.03M	105.91M	36.72M	-12.31M	6.98M	10.88M	-86.65M	-398.10M	-361.45M	-868.26M	-705.04M	-712.09M	1.96B	93.77M	130.09M	209.45M	248.21M
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	70.03M	105.91M	36.72M	-12.31M	6.98M	10.88M	-86.65M	-398.10M	-361.45M	-868.26M	-705.04M	-712.09M	1.96B	93.77M	130.09M	209.45M	248.21M
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	163.88M	298.09M	218.72M	-123.77M	176.75M	141.73M	102.36M	158.29M	303.32M	-371.46M	-6.14M	-2.46M	16.66M	162.97M	168.00M	263.35M	340.50M
EBIT	135.38M	256.92M	167.90M	-175.11M	113.15M	67.38M	-485.00K	-48.00M	11.35M	-640.31M	-340.96M	-333.93M	-340.73M	-167.12M	-151.00M	-3.56M	145.48M
Total operating expenses	-1.33B	-1.39B	-1.98B	-2.28B	-2.08B	-2.15B	-3.20B	-5.05B	-6.41B	-6.67B	-5.24B	-3.93B	-4.21B	-6.76B	-7.02B	-8.12B	-10.34B
Prepaid expenses	17.66M	34.36M	40.34M	1.71M	4.49M	21.34M	14.40M	27.70M	25.16M	—	—	—	—	—	—	—	—
Deferred income, current	—	—	—	3.19M	—	4.42M	5.17M	—	17.16M	219.30M	347.66M	3.37M	6.91M	29.20M	17.07M	4.33M	13.83M
Capital and operating lease obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	22.01M	34.71M	35.55M	32.16M	40.53M	67.80M	65.08M	313.00K	333.00K	231.00K	172.00K	40.00K	—	—	—	—	—
Deferred income, non-current	—	—	—	—	0	0	0	0	664.00K	639.00K	0	—	—	—	—	—	242.00M
Minority interest	0	20.34M	38.58M	47.68M	64.81M	66.25M	66.61M	67.23M	37.08M	-3.65M	-2.17M	-1.21M	0	0	0	0	0
Change in accrued expenses	0	0	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	-3.91M	-10.53M	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0