BEML Limited / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2025	€396.24M +2.0%	€28.65M +3.8%	7.2% +0.0012 pp	€35.67M -34.8%	9.0% -0.051 pp
2024	€388.35M +1.7%	€27.60M +78.5%	7.1% +0.031 pp	€54.74M -7.8%	14.1% -0.014 pp
2023	€381.85M -5.2%	€15.46M +22.6%	4.0% +0.0092 pp	€59.35M +573.1%	15.5% +0.13 pp
2022	€402.92M +16.1%	€12.61M +86.9%	3.1% +0.012 pp	€8.82M -136.2%	2.2% +0.092 pp
2021	€346.96M +17.5%	€6.75M +7.9%	1.9% -0.0017 pp	-€24.37M -252.7%	-7.0% -0.12 pp
2020	€295.19M -12.8%	€6.25M +1.1%	2.1% +0.0029 pp	€15.96M -49.3%	5.4% -0.039 pp
2019	€338.67M +7.3%	€6.19M -51.3%	1.8% -0.022 pp	€31.49M +64.1%	9.3% +0.032 pp
2018	€315.52M +30.2%	€12.70M +53.0%	4.0% +0.0060 pp	€19.19M -28.3%	6.1% -0.050 pp
2017	€242.39M -16.9%	€8.30M +59.7%	3.4% +0.016 pp	€26.77M +124.5%	11.0% +0.070 pp
2016	€291.64M +6.8%	€5.20M +795.3%	1.8% +0.016 pp	€11.92M -79.5%	4.1% -0.17 pp
2015	€273.14M -3.5%	€580.76K -2.8%	0.2% +0.000015 pp	€58.12M +33.0%	21.3% +0.058 pp
2014	€283.10M +4.4%	€597.57K -107.3%	0.2% +0.032 pp	€43.69M +1,231.3%	15.4% +0.14 pp
2013	€271.09M +4.4%	-€8.16M -246.4%	-3.0% -0.052 pp	€3.28M -91.0%	1.2% -0.13 pp
2012	€259.60M +0.8%	€5.57M -61.5%	2.1% -0.035 pp	€36.45M +785.9%	14.0% +0.12 pp
2011	€257.61M -7.3%	€14.48M -34.2%	5.6% -0.023 pp	€4.11M -75.1%	1.6% -0.044 pp
2010	€277.97M +1.5%	€21.99M -16.5%	7.9% -0.017 pp	€16.54M -150.0%	6.0% +0.18 pp
2009	€273.94M +10.1%	€26.33M +18.4%	9.6% +0.0067 pp	-€33.11M -14.4%	-12.1% +0.035 pp
2008	€248.77M +4.8%	€22.23M +10.2%	8.9% +0.0044 pp	-€38.67M -474.4%	-15.5% -0.20 pp
2007	€237.44M +17.7%	€20.17M +10.2%	8.5% -0.0058 pp	€10.33M -23.2%	4.4% -0.023 pp
2006	€201.70M +18.9%	€18.31M +6.6%	9.1% -0.010 pp	€13.44M -205.8%	6.7% +0.14 pp
2005	€169.70M +3.6%	€17.17M +625.3%	10.1% +0.087 pp	-€12.71M -140.3%	-7.5% -0.27 pp
2004	€163.77M	€2.37M	1.4%	€31.53M	19.3%