Nifty
:
25112.40
Sensex
:
82408.17
319.15 (1.29%)
1046.30 (1.29%)
Nifty
Sensex
:
:
25112.40
82408.17
319.15 (1.29%)
1046.30 (1.29%)

Bajaj Auto Ltd.

Automobile Two & Three Wheelers

Rating :
65/99

BSE: 532977 | NSE: BAJAJ.AUTO

NSE BSE
8371.00
20-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  8315
  •  8403
  •  8250
  •  8496.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  567646
  •  4734242139.5
  •  12774
  •  7089.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,33,721.86
  • 31.91
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,40,110.78
  • 2.51%
  • 6.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.04%
  • 4.75%
  • 9.95%
  • FII
  • DII
  • Others
  • 11.61%
  • 10.26%
  • 8.39%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.58
  • 8.44
  • 10.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.83
  • 11.35
  • 10.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.61
  • 9.53
  • 7.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.66
  • 21.66
  • 26.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.80
  • 5.28
  • 6.17

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.69
  • 18.49
  • 20.09

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
272.67
262.4
352.36
402.61
P/E Ratio
30.70
31.90
23.76
20.79
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
9.40
7.23
7.11
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
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
12,646.32
11,554.95
9.45%
13,168.88
12,165.33
8.25%
13,247.28
10,838.24
22.23%
11,932.07
10,311.91
15.71%
Expenses
9,953.39
9,270.69
7.36%
10,418.05
9,750.43
6.85%
10,593.75
8,708.11
21.65%
9,561.63
8,379.64
14.11%
EBITDA
2,692.93
2,284.26
17.89%
2,750.83
2,414.90
13.91%
2,653.53
2,130.13
24.57%
2,370.44
1,932.27
22.68%
EBIDTM
21.29%
19.77%
20.89%
19.85%
20.03%
19.65%
19.87%
18.74%
Other Income
392.23
359.99
8.96%
347.53
356.33
-2.47%
399.33
368.60
8.34%
335.32
351.10
-4.49%
Interest
146.52
29.63
394.50%
120.21
12.10
893.47%
75.20
6.54
1,049.85%
46.97
12.09
288.50%
Depreciation
119.23
92.81
28.47%
101.72
92.91
9.48%
98.27
91.82
7.02%
95.01
87.23
8.92%
PBT
2,819.41
2,521.81
11.80%
2,876.43
2,666.22
7.88%
2,879.39
2,400.37
19.96%
2,563.78
2,184.05
17.39%
Tax
682.38
594.32
14.82%
680.78
633.60
7.45%
913.65
563.97
62.00%
621.99
539.91
15.20%
PAT
2,137.03
1,927.49
10.87%
2,195.65
2,032.62
8.02%
1,965.74
1,836.40
7.04%
1,941.79
1,644.14
18.10%
PATM
16.90%
16.68%
16.67%
16.71%
14.84%
16.94%
16.27%
15.94%
EPS
64.52
72.05
-10.45%
78.62
71.78
9.53%
49.61
71.39
-30.51%
69.55
58.10
19.71%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
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
21,614.27
Net Sales Growth
13.65%
23.08%
9.99%
19.48%
-7.28%
-1.45%
20.38%
15.86%
-3.63%
4.50%
 
Cost Of Goods Sold
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
14,862.94
Gross Profit
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
6,751.33
GP Margin
30.86%
28.92%
28.35%
26.60%
29.31%
29.78%
28.20%
30.96%
32.81%
33.34%
31.24%
Total Expenditure
40,526.82
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
17,508.76
Power & Fuel Cost
-
147.94
122.60
108.01
91.34
116.57
115.01
100.26
96.46
120.66
114.80
% Of Sales
-
0.33%
0.34%
0.33%
0.33%
0.39%
0.38%
0.40%
0.44%
0.53%
0.53%
Employee Cost
-
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
866.42
% Of Sales
-
3.63%
4.07%
4.11%
4.64%
4.65%
4.14%
4.24%
4.58%
3.91%
4.01%
Manufacturing Exp.
-
946.01
908.46
939.67
700.77
832.27
753.49
652.81
650.40
749.06
734.06
% Of Sales
-
2.11%
2.49%
2.84%
2.53%
2.78%
2.48%
2.59%
2.99%
3.32%
3.40%
General & Admin Exp.
-
115.61
95.11
63.81
64.36
110.18
96.63
81.90
92.67
112.70
103.79
% Of Sales
-
0.26%
0.26%
0.19%
0.23%
0.37%
0.32%
0.32%
0.43%
0.50%
0.48%
Selling & Distn. Exp.
-
676.24
596.22
480.91
494.81
781.55
728.22
671.38
506.64
527.96
505.97
% Of Sales
-
1.51%
1.64%
1.45%
1.78%
2.61%
2.40%
2.66%
2.33%
2.34%
2.34%
Miscellaneous Exp.
-
790.81
706.56
645.20
585.21
613.32
450.30
421.45
403.09
371.80
505.97
% Of Sales
-
1.76%
1.94%
1.95%
2.11%
2.05%
1.48%
1.67%
1.85%
1.65%
1.76%
EBITDA
10,467.73
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
4,105.51
EBITDA Margin
20.53%
19.44%
17.69%
15.77%
17.73%
17.03%
17.09%
19.17%
20.30%
21.17%
18.99%
Other Income
1,474.41
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
588.45
Interest
388.90
60.36
39.51
8.66
6.66
3.16
4.48
1.31
1.40
1.05
6.49
Depreciation
414.23
364.77
285.85
269.76
259.37
246.43
265.69
314.80
307.29
307.16
264.23
PBT
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
4,423.24
Tax
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
1,271.05
Tax Rate
26.02%
23.86%
24.37%
21.01%
23.33%
23.24%
30.70%
30.37%
28.28%
29.64%
31.13%
PAT
8,240.21
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
2,811.91
PAT before Minority Interest
8,240.21
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
2,811.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.01
0.00
0.01
PAT Margin
16.16%
17.18%
16.62%
18.60%
16.40%
16.35%
15.08%
15.59%
17.57%
17.00%
13.01%
PAT Growth
10.75%
27.19%
-1.71%
35.49%
-6.95%
6.83%
16.45%
2.78%
-0.39%
36.55%
 
EPS
295.03
275.98
216.98
220.76
162.93
175.09
163.90
140.76
136.94
137.48
100.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
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
11,095.32
Share Capital
279.18
282.96
289.37
289.37
289.37
289.37
289.37
289.37
289.37
289.37
Total Reserves
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
10,805.95
Non-Current Liabilities
1,290.04
504.16
563.05
684.73
594.60
726.81
604.34
568.18
438.96
393.38
Secured Loans
633.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
125.84
124.23
122.77
121.46
125.59
124.52
120.77
119.90
117.86
111.77
Long Term Provisions
6.83
1.24
1.30
1.98
80.50
14.56
112.19
78.13
47.57
82.44
Current Liabilities
9,091.23
5,270.74
4,688.50
5,643.54
4,253.33
4,873.78
4,111.40
3,212.84
2,781.06
4,476.86
Trade Payables
5,597.39
4,121.18
3,632.15
4,574.11
3,199.82
3,786.83
3,244.42
2,235.98
2,027.11
1,760.60
Other Current Liabilities
2,130.58
959.35
878.45
892.91
879.80
930.59
725.64
840.19
606.63
806.69
Short Term Borrowings
1,152.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
210.69
190.21
177.90
176.52
173.71
156.36
141.34
136.67
147.32
1,909.57
Total Liabilities
39,343.69
35,136.45
35,111.21
33,601.70
26,510.01
28,834.41
25,141.00
21,637.62
17,240.37
15,965.60
Net Block
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
2,448.03
Gross Block
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
4,631.70
Accumulated Depreciation
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
2,183.67
Non Current Assets
27,545.32
25,486.06
24,745.60
19,414.05
19,894.00
21,761.25
15,890.17
12,169.09
12,507.46
6,398.77
Capital Work in Progress
35.10
85.27
77.21
15.98
60.19
48.02
56.47
42.17
52.24
254.94
Non Current Investment
22,655.09
21,601.56
21,664.99
16,710.84
17,187.73
19,081.87
13,186.27
9,485.49
9,747.29
3,184.69
Long Term Loans & Adv.
1,618.65
955.93
1,119.87
1,015.65
958.05
748.16
588.53
591.81
587.98
443.88
Other Non Current Assets
19.11
1.06
47.48
56.33
42.91
174.76
237.68
106.36
94.28
67.23
Current Assets
11,798.37
9,650.39
10,365.61
14,187.65
6,616.01
7,073.16
9,250.83
9,468.53
4,732.91
9,566.83
Current Investments
5,431.59
4,581.35
4,969.13
8,028.11
2,779.75
1,576.48
5,765.41
6,050.08
1,319.94
5,800.56
Inventories
1,688.75
1,563.55
1,230.51
1,493.89
1,063.50
961.51
742.58
728.38
719.07
814.15
Sundry Debtors
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
716.96
Cash & Bank
955.32
690.48
958.06
538.84
316.34
933.07
792.66
301.36
867.03
592.74
Other Current Assets
1,647.18
604.19
883.94
1,127.96
731.32
1,042.41
458.31
1,435.42
1,108.94
1,642.42
Short Term Loans & Adv.
1,141.55
458.39
807.59
282.00
176.82
130.23
62.40
197.03
121.74
133.44
Net Current Assets
2,707.14
4,379.65
5,677.11
8,544.11
2,362.68
2,199.38
5,139.43
6,255.69
1,951.85
5,089.97
Total Assets
39,343.69
35,136.45
35,111.21
33,601.70
26,510.01
28,834.41
25,141.00
21,637.62
17,240.37
15,965.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
6,558.16
5,277.42
4,197.21
3,119.88
3,850.44
2,486.86
4,327.84
3,267.36
3,689.85
2,113.80
PBT
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
4,082.95
Adjustment
-1,255.83
-1,233.16
-2,351.86
-1,280.87
-1,529.56
-1,706.32
-1,011.50
-974.23
-751.42
-38.23
Changes in Working Capital
160.84
587.12
598.93
-500.99
365.53
-798.06
1,091.01
156.62
581.83
-645.66
Cash after chg. in Working capital
8,945.05
7,195.94
5,898.75
4,459.57
5,528.10
4,451.20
6,012.92
4,769.94
5,509.30
3,399.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,386.89
-1,918.52
-1,701.54
-1,339.69
-1,677.66
-1,964.34
-1,685.08
-1,502.58
-1,819.45
-1,285.26
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
-343.73
1,199.52
-80.86
-2,868.36
1,556.09
-338.44
-2,053.09
-3,683.16
-113.07
-414.03
Net Fixed Assets
-673.65
-878.34
-347.76
-142.77
126.14
231.62
69.77
-88.25
-131.28
-134.75
Net Investments
-1,569.17
895.43
-1,135.51
-4,433.40
965.01
-1,569.45
-2,855.41
-4,468.98
-1,167.70
-603.69
Others
1,899.09
1,182.43
1,402.41
1,707.81
464.94
999.39
732.55
874.07
1,185.91
324.41
Cash from Financing Activity
-6,167.36
-7,180.70
-4,056.33
-19.52
-6,246.51
-2,074.05
-1,885.26
-190.09
-3,384.08
-1,644.18
Net Cash Inflow / Outflow
47.07
-703.76
60.02
232.00
-839.98
74.37
389.49
-605.89
192.70
55.59
Opening Cash & Equivalents
241.62
933.69
516.61
285.40
915.64
775.60
287.50
819.91
581.66
491.70
Closing Cash & Equivalent
560.45
241.62
933.69
516.61
285.40
915.64
775.60
287.50
819.91
581.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
1033.73
1035.46
1030.77
942.51
748.59
802.91
705.85
617.08
484.51
383.43
ROA
20.70%
17.25%
17.95%
15.14%
17.67%
16.96%
16.81%
19.68%
23.13%
17.98%
ROE
26.51%
20.50%
21.60%
18.60%
21.79%
20.97%
20.54%
24.00%
30.58%
26.45%
ROCE
33.47%
26.51%
26.70%
24.16%
28.24%
30.11%
29.32%
33.22%
43.07%
38.16%
Fixed Asset Turnover
7.70
7.26
7.55
6.63
7.20
7.00
5.70
5.15
5.27
4.81
Receivable days
15.44
16.23
23.14
29.22
26.14
24.36
17.42
13.21
10.96
12.26
Inventory Days
13.12
13.87
14.89
16.82
12.35
10.24
10.48
11.44
11.72
11.79
Payable days
55.61
54.17
61.56
72.35
52.18
51.41
49.44
45.14
39.26
40.55
Cash Conversion Cycle
-27.05
-24.07
-23.52
-26.30
-13.69
-16.81
-21.55
-20.49
-16.58
-16.50
Total Debt/Equity
0.07
0.00
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
Interest Cover
167.34
199.48
884.57
892.16
2017.02
1475.52
4310.77
3810.24
5198.57
630.11

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • 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
  • Bajaj Auto gets nod to make additional investment in Bajaj Auto International Holdings BV
    16th May 2025, 10:38 AM

    The additional capital infusion by the company is to fund the needs of BAIH BV towards investment opportunities

    Read More
  • Bajaj Auto reports 6% fall in April sales
    2nd May 2025, 11:09 AM

    Total domestic two-wheelers sales were down by 13% at 1,88,615 units in April 2025 as compared to 2,16,950 units in the year-ago month

    Read More
  • Bajaj Auto reports marginal rise in March sales
    3rd Apr 2025, 09:24 AM

    Total exports (two-wheelers + commercial vehicles) increased by 1.95% to 148,349 units in March 2025

    Read More
  • Bajaj Auto gets nod for additional fund infusion up to Rs 1,500 crore in Bajaj Auto Credit
    19th Mar 2025, 11:29 AM

    The additional fund infusion will be made during the financial year 2025-26 in a phased manner

    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.