Nifty
:
24712.05
Sensex
:
80786.54
-255.70 (-1.02%)
-849.37 (-1.04%)
Nifty
Sensex
:
:
24712.05
80786.54
-255.70 (-1.02%)
-849.37 (-1.04%)

Bajaj Auto Ltd.

Automobile Two & Three Wheelers

Rating :
65/99

BSE: 532977 | NSE: BAJAJ.AUTO

NSE BSE
8691.50
26-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  8730
  •  8825
  •  8646
  •  8750.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  778390
  •  6798184238
  •  12774
  •  7089.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,42,486.36
  • 31.93
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,48,988.31
  • 2.42%
  • 6.50

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.04%
  • 4.86%
  • 10.10%
  • FII
  • DII
  • Others
  • 10.3%
  • 11.43%
  • 8.27%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.48
  • 12.95
  • 11.84

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.15
  • 16.29
  • 10.16

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.67
  • 9.99
  • 6.52

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.71
  • 22.32
  • 29.36

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.85
  • 5.38
  • 6.33

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.80
  • 18.71
  • 20.24

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
272.67
262.4
352.36
402.61
P/E Ratio
31.88
33.12
24.67
21.59
Revenue
44870
49267
60713
71834
EBITDA
8762
11736
14776
Net Income
7708
7325
9695
11131
ROA
20.7
23.8
24.4
P/B Ratio
9.76
7.51
7.38
ROE
26.43
29.05
30.9
FCFF
6178
8574
9366
FCFF Yield
2.55
3.54
3.86
Net Debt
-4601
-29734
-27145
BVPS
890.48
1157.82
1177.1

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
13,133.35
11,932.07
10.07%
12,646.32
11,554.95
9.45%
13,168.88
12,165.33
8.25%
13,247.28
10,838.24
22.23%
Expenses
10,340.41
9,561.63
8.14%
9,953.39
9,270.69
7.36%
10,418.05
9,750.43
6.85%
10,593.75
8,708.11
21.65%
EBITDA
2,792.94
2,370.44
17.82%
2,692.93
2,284.26
17.89%
2,750.83
2,414.90
13.91%
2,653.53
2,130.13
24.57%
EBIDTM
21.27%
19.87%
21.29%
19.77%
20.89%
19.85%
20.03%
19.65%
Other Income
508.98
335.32
51.79%
392.23
359.99
8.96%
347.53
356.33
-2.47%
399.33
368.60
8.34%
Interest
223.76
46.97
376.39%
146.52
29.63
394.50%
120.21
12.10
893.47%
75.20
6.54
1,049.85%
Depreciation
117.51
95.01
23.68%
119.23
92.81
28.47%
101.72
92.91
9.48%
98.27
91.82
7.02%
PBT
2,960.65
2,563.78
15.48%
2,819.41
2,521.81
11.80%
2,876.43
2,666.22
7.88%
2,879.39
2,400.37
19.96%
Tax
750.21
621.99
20.61%
682.38
594.32
14.82%
680.78
633.60
7.45%
913.65
563.97
62.00%
PAT
2,210.44
1,941.79
13.84%
2,137.03
1,927.49
10.87%
2,195.65
2,032.62
8.02%
1,965.74
1,836.40
7.04%
PATM
16.83%
16.27%
16.90%
16.68%
16.67%
16.71%
14.84%
16.94%
EPS
79.15
69.55
13.80%
64.52
72.05
-10.45%
78.62
71.78
9.53%
49.61
71.39
-30.51%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
52,195.83
50,994.55
44,870.43
36,455.38
33,144.71
27,741.08
29,918.65
30,357.63
25,218.93
21,766.68
22,586.52
Net Sales Growth
12.27%
13.65%
23.08%
9.99%
19.48%
-7.28%
-1.45%
20.38%
15.86%
-3.63%
 
Cost Of Goods Sold
35,777.39
35,259.19
31,893.23
26,121.25
24,329.82
19,609.65
21,008.28
21,797.68
17,410.09
14,624.15
15,056.86
Gross Profit
16,418.44
15,735.36
12,977.20
10,334.13
8,814.89
8,131.43
8,910.37
8,559.95
7,808.84
7,142.53
7,529.66
GP Margin
31.46%
30.86%
28.92%
28.35%
26.60%
29.31%
29.78%
28.20%
30.96%
32.81%
33.34%
Total Expenditure
41,305.60
40,531.74
36,149.31
30,006.85
27,916.90
22,821.97
24,823.01
25,168.12
20,383.30
17,348.53
17,805.44
Power & Fuel Cost
-
176.94
147.94
122.60
108.01
91.34
116.57
115.01
100.26
96.46
120.66
% Of Sales
-
0.35%
0.33%
0.34%
0.33%
0.33%
0.39%
0.38%
0.40%
0.44%
0.53%
Employee Cost
-
1,925.80
1,627.00
1,484.47
1,362.79
1,288.10
1,390.81
1,256.89
1,069.48
997.39
883.42
% Of Sales
-
3.78%
3.63%
4.07%
4.11%
4.64%
4.65%
4.14%
4.24%
4.58%
3.91%
Manufacturing Exp.
-
1,103.69
946.01
908.46
939.67
700.77
832.27
753.49
652.81
650.40
749.06
% Of Sales
-
2.16%
2.11%
2.49%
2.84%
2.53%
2.78%
2.48%
2.59%
2.99%
3.32%
General & Admin Exp.
-
146.22
115.61
95.11
63.81
64.36
110.18
96.63
81.90
92.67
112.70
% Of Sales
-
0.29%
0.26%
0.26%
0.19%
0.23%
0.37%
0.32%
0.32%
0.43%
0.50%
Selling & Distn. Exp.
-
809.56
676.31
596.22
480.91
494.81
781.55
728.22
671.38
506.64
527.96
% Of Sales
-
1.59%
1.51%
1.64%
1.45%
1.78%
2.61%
2.40%
2.66%
2.33%
2.34%
Miscellaneous Exp.
-
1,207.56
790.74
706.56
645.20
585.21
613.32
450.30
421.45
403.09
527.96
% Of Sales
-
2.37%
1.76%
1.94%
1.95%
2.11%
2.05%
1.48%
1.67%
1.85%
1.65%
EBITDA
10,890.23
10,462.81
8,721.12
6,448.53
5,227.81
4,919.11
5,095.64
5,189.51
4,835.63
4,418.15
4,781.08
EBITDA Margin
20.86%
20.52%
19.44%
17.69%
15.77%
17.73%
17.03%
17.09%
19.17%
20.30%
21.17%
Other Income
1,648.07
1,479.33
1,476.46
1,189.52
1,306.25
1,282.03
1,524.57
1,344.49
1,158.28
1,223.47
984.58
Interest
565.69
388.90
60.36
39.51
8.66
6.66
3.16
4.48
1.31
1.40
1.05
Depreciation
436.73
414.23
364.77
285.85
269.76
259.37
246.43
265.69
314.80
307.29
307.16
PBT
11,535.88
11,139.01
9,772.45
7,312.69
6,255.64
5,935.11
6,370.62
6,263.83
5,677.80
5,332.93
5,457.45
Tax
3,027.02
2,898.80
2,331.80
1,781.77
1,485.81
1,384.41
1,480.22
2,027.98
1,714.47
1,508.07
1,617.65
Tax Rate
26.24%
26.02%
23.86%
24.37%
21.01%
23.33%
23.24%
30.70%
30.37%
28.28%
29.64%
PAT
8,508.86
7,324.73
7,708.24
6,060.21
6,165.87
4,550.70
4,890.40
4,577.86
3,931.34
3,824.87
3,839.80
PAT before Minority Interest
8,508.86
7,324.73
7,708.24
6,060.21
6,165.87
4,550.70
4,890.40
4,577.85
3,931.33
3,824.86
3,839.80
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.01
0.00
PAT Margin
16.30%
14.36%
17.18%
16.62%
18.60%
16.40%
16.35%
15.08%
15.59%
17.57%
17.00%
PAT Growth
9.96%
-4.98%
27.19%
-1.71%
35.49%
-6.95%
6.83%
16.45%
2.78%
-0.39%
 
EPS
304.65
262.25
275.98
216.98
220.76
162.93
175.09
163.90
140.76
136.94
137.48

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
35,188.74
28,962.41
29,361.54
29,859.65
27,273.43
21,662.08
23,233.81
20,425.24
17,856.57
14,020.31
Share Capital
279.26
279.18
282.96
289.37
289.37
289.37
289.37
289.37
289.37
289.37
Total Reserves
34,810.04
28,580.61
29,016.49
29,538.01
26,984.06
21,372.71
22,944.44
20,135.87
17,567.20
13,730.94
Non-Current Liabilities
7,337.36
1,290.04
504.16
563.05
684.73
594.60
726.81
604.34
568.18
438.96
Secured Loans
6,082.74
633.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
127.64
125.84
124.23
122.77
121.46
125.59
124.52
120.77
119.90
117.86
Long Term Provisions
14.33
6.83
1.24
1.30
1.98
80.50
14.56
112.19
78.13
47.57
Current Liabilities
11,583.81
9,099.41
5,270.74
4,688.50
5,643.54
4,253.33
4,873.78
4,111.40
3,212.84
2,781.06
Trade Payables
6,372.71
5,580.82
4,121.18
3,632.15
4,574.11
3,199.82
3,786.83
3,244.42
2,235.98
2,027.11
Other Current Liabilities
1,574.44
2,138.76
959.35
878.45
892.91
879.80
930.59
725.64
840.19
606.63
Short Term Borrowings
3,139.17
1,152.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
497.49
227.26
190.21
177.90
176.52
173.71
156.36
141.34
136.67
147.32
Total Liabilities
54,109.92
39,351.87
35,136.45
35,111.21
33,601.70
26,510.01
28,834.41
25,141.00
21,637.62
17,240.37
Net Block
3,628.81
3,168.47
2,792.22
1,784.92
1,615.25
1,645.12
1,708.44
1,821.22
1,943.26
2,025.67
Gross Block
7,025.70
6,185.41
5,565.12
4,564.27
4,277.35
4,087.66
4,225.97
4,449.14
4,533.21
4,434.89
Accumulated Depreciation
3,396.89
3,016.94
2,772.90
2,779.35
2,662.10
2,442.54
2,517.53
2,627.92
2,589.95
2,409.22
Non Current Assets
34,663.99
27,504.86
25,486.06
24,745.60
19,414.05
19,894.00
21,761.25
15,890.17
12,169.09
12,507.46
Capital Work in Progress
60.80
35.10
85.27
77.21
15.98
60.19
48.02
56.47
42.17
52.24
Non Current Investment
23,011.85
22,345.00
21,601.56
21,664.99
16,710.84
17,187.73
19,081.87
13,186.27
9,485.49
9,747.29
Long Term Loans & Adv.
7,802.64
1,618.65
955.93
1,119.87
1,015.65
958.05
748.16
588.53
591.81
587.98
Other Non Current Assets
112.11
288.74
1.06
47.48
56.33
42.91
174.76
237.68
106.36
94.28
Current Assets
19,445.93
11,847.01
9,650.39
10,365.61
14,187.65
6,616.01
7,073.16
9,250.83
9,468.53
4,732.91
Current Investments
5,902.02
4,390.09
4,581.35
4,969.13
8,028.11
2,779.75
1,576.48
5,765.41
6,050.08
1,319.94
Inventories
2,077.36
1,688.75
1,563.55
1,230.51
1,493.89
1,063.50
961.51
742.58
728.38
719.07
Sundry Debtors
2,125.22
2,075.53
1,752.43
1,516.38
2,716.85
1,725.10
2,559.69
1,491.87
953.29
717.93
Cash & Bank
2,847.60
2,037.28
690.48
958.06
538.84
316.34
933.07
792.66
301.36
867.03
Other Current Assets
6,493.73
505.63
604.19
883.94
1,409.96
731.32
1,042.41
458.31
1,435.42
1,108.94
Short Term Loans & Adv.
5,352.28
1,149.73
458.39
807.59
282.00
176.82
130.23
62.40
197.03
121.74
Net Current Assets
7,862.12
2,747.60
4,379.65
5,677.11
8,544.11
2,362.68
2,199.38
5,139.43
6,255.69
1,951.85
Total Assets
54,109.92
39,351.87
35,136.45
35,111.21
33,601.70
26,510.01
28,834.41
25,141.00
21,637.62
17,240.37

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
-1,405.57
6,551.53
5,277.42
4,197.21
3,119.88
3,850.44
2,486.86
4,327.84
3,267.36
3,689.85
PBT
10,223.53
10,040.04
7,841.98
7,651.68
6,241.43
6,692.13
6,955.58
5,933.41
5,587.55
5,678.89
Adjustment
180.77
-1,243.49
-1,233.16
-2,351.86
-1,280.87
-1,529.56
-1,706.32
-1,011.50
-974.23
-751.42
Changes in Working Capital
-9,059.83
141.87
587.12
598.93
-500.99
365.53
-798.06
1,091.01
156.62
581.83
Cash after chg. in Working capital
1,344.47
8,938.42
7,195.94
5,898.75
4,459.57
5,528.10
4,451.20
6,012.92
4,769.94
5,509.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,750.04
-2,386.89
-1,918.52
-1,701.54
-1,339.69
-1,677.66
-1,964.34
-1,685.08
-1,502.58
-1,819.45
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,056.27
-343.73
1,199.52
-80.86
-2,868.36
1,556.09
-338.44
-2,053.09
-3,683.16
-113.07
Net Fixed Assets
-719.96
-673.65
-878.34
-347.76
-142.77
126.14
231.62
69.77
-88.25
-131.28
Net Investments
-5,119.23
-527.67
895.43
-1,135.51
-4,433.40
965.01
-1,569.45
-2,855.41
-4,468.98
-1,167.70
Others
4,782.92
857.59
1,182.43
1,402.41
1,707.81
464.94
999.39
732.55
874.07
1,185.91
Cash from Financing Activity
4,230.07
-6,160.73
-7,180.70
-4,056.33
-19.52
-6,246.51
-2,074.05
-1,885.26
-190.09
-3,384.08
Net Cash Inflow / Outflow
1,768.23
47.07
-703.76
60.02
232.00
-839.98
74.37
389.49
-605.89
192.70
Opening Cash & Equivalents
560.45
241.62
933.69
516.61
285.40
915.64
775.60
287.50
819.91
581.66
Closing Cash & Equivalent
2,331.53
560.45
241.62
933.69
516.61
285.40
915.64
775.60
287.50
819.91

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
1256.51
1033.73
1035.46
1030.77
942.51
748.59
802.91
705.85
617.08
484.51
ROA
15.67%
20.70%
17.25%
17.95%
15.14%
17.67%
16.96%
16.81%
19.68%
23.13%
ROE
22.91%
26.51%
20.50%
21.60%
18.60%
21.79%
20.97%
20.54%
24.00%
30.58%
ROCE
28.14%
33.47%
26.51%
26.70%
24.16%
28.24%
30.11%
29.32%
33.22%
43.07%
Fixed Asset Turnover
7.78
7.70
7.26
7.55
6.63
7.20
7.00
5.70
5.15
5.27
Receivable days
14.93
15.44
16.23
23.14
29.22
26.14
24.36
17.42
13.21
10.96
Inventory Days
13.38
13.12
13.87
14.89
16.82
12.35
10.24
10.48
11.44
11.72
Payable days
61.87
55.52
54.17
61.56
72.35
52.18
51.41
49.44
45.14
39.26
Cash Conversion Cycle
-33.56
-26.96
-24.07
-23.52
-26.30
-13.69
-16.81
-21.55
-20.49
-16.58
Total Debt/Equity
0.27
0.07
0.00
0.00
0.00
0.01
0.01
0.01
0.01
0.01
Interest Cover
27.29
167.34
199.48
884.57
892.16
2017.02
1475.52
4310.77
3810.24
5198.57

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Bajaj Auto’s arm raises Rs 500 crore via Commercial Paper
    20th Aug 2025, 16:10 PM

    The Commercial Paper has been issued at a discount rate of 6.25%

    Read More
  • Bajaj Auto reports 14% rise in Q1 consolidated net profit
    6th Aug 2025, 15:58 PM

    The total consolidated income of the company increased by 11.21% at Rs 13,642.33 crore for Q1FY26

    Read More
  • Bajaj Auto - Quarterly Results
    6th Aug 2025, 12:15 PM

    Read More
  • Bajaj Auto reports marginal rise in July sales
    1st Aug 2025, 10:52 AM

    Total domestic two-wheelers sales were down by 18% at 1,39,279 units in July 2025

    Read More
  • Bajaj Auto’s arm to raise funds up to Rs 5,000 crore through NCDs
    18th Jul 2025, 14:23 PM

    The Board of Directors of Bajaj Auto Credit in their meeting held on July 17, 2025, has approved for the fund raise

    Read More
  • Bajaj Auto reports marginal rise in June sales
    1st Jul 2025, 09:30 AM

    Total domestic sales (two-wheelers + commercial vehicles) decreased by 12.93% to 1,88,460 units in June 2025

    Read More
  • Bajaj Auto reports 8% rise in May sales
    2nd Jun 2025, 11:06 AM

    Total exports (two-wheelers + commercial vehicles) increased by 22% to 1,58,888 units in May 2025 as compared to 1,30,236 units in May 2024

    Read More
  • Bajaj Auto reports 10% fall in Q4 consolidated net profit
    30th May 2025, 12:00 PM

    The total consolidated income of the company increased by 9.43% at Rs 13038.55 crore for Q4FY25

    Read More
  • Bajaj Auto to take control of KTM business
    22nd May 2025, 11:30 AM

    BAIHBV has arranged a debt funding package of 800 million Euro to enable the continuity of the KTM business

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.