Nifty
Sensex
:
:
16352.45
54884.66
182.30 (1.13%)
632.13 (1.17%)

Automobile Two & Three Wheelers

Rating :
60/99

BSE: 532977 | NSE: BAJAJ-AUTO

3857.35
26-May-2022
  • Open
  • High
  • Low
  • Previous Close
  •  3801.10
  •  3870.00
  •  3754.05
  •  3791.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  419826
  •  16010.15
  •  4347.00
  •  3027.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 111,618.99
  • 18.15
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 111,201.61
  • 3.63%
  • 3.75

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 53.77%
  • 4.25%
  • 15.72%
  • FII
  • DII
  • Others
  • 10.49%
  • 12.83%
  • 2.94%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.54
  • 4.97
  • -2.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.97
  • 2.17
  • -1.06

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.28
  • 3.54
  • -0.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.72
  • 18.37
  • 17.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.67
  • 3.97
  • 3.79

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.37
  • 14.57
  • 14.84

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Net Sales
7,974.84
8,596.10
-7.23%
9,021.65
8,909.88
1.25%
8,762.18
7,155.86
22.45%
7,386.04
3,079.24
139.87%
Expenses
6,614.16
7,074.22
-6.50%
7,650.45
7,181.22
6.53%
7,362.10
5,890.14
24.99%
6,268.08
2,670.82
134.69%
EBITDA
1,360.68
1,521.88
-10.59%
1,371.20
1,728.66
-20.68%
1,400.08
1,265.72
10.62%
1,117.96
408.42
173.73%
EBIDTM
17.06%
17.70%
15.20%
19.40%
15.98%
17.69%
15.14%
13.26%
Other Income
288.86
283.60
1.85%
347.66
369.18
-5.83%
318.32
285.80
11.38%
329.30
337.88
-2.54%
Interest
2.88
2.04
41.18%
1.79
1.02
75.49%
1.70
2.65
-35.85%
2.29
0.95
141.05%
Depreciation
69.83
66.24
5.42%
69.97
65.02
7.61%
65.74
64.32
2.21%
64.22
63.79
0.67%
PBT
1,892.11
1,737.20
8.92%
1,647.10
2,031.80
-18.93%
2,152.19
1,484.55
44.97%
1,380.75
681.56
102.59%
Tax
428.00
407.42
5.05%
358.68
476.50
-24.73%
377.59
346.86
8.86%
321.54
153.63
109.30%
PAT
1,464.11
1,329.78
10.10%
1,288.42
1,555.30
-17.16%
1,774.60
1,137.69
55.98%
1,059.21
527.93
100.63%
PATM
18.36%
15.47%
14.28%
17.46%
20.25%
15.90%
14.34%
17.14%
EPS
52.74
53.61
-1.62%
49.41
59.31
-16.69%
70.49
41.26
70.84%
40.44
13.67
195.83%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
33,144.71
27,741.08
29,918.65
30,357.63
25,218.93
21,766.68
22,586.52
21,614.27
20,158.29
20,041.99
19,594.65
Net Sales Growth
19.48%
-7.28%
-1.45%
20.38%
15.86%
-3.63%
4.50%
7.22%
0.58%
2.28%
 
Cost Of Goods Sold
24,329.82
19,609.65
21,008.28
21,797.68
17,410.09
14,624.15
15,056.86
14,862.94
13,875.10
14,439.81
14,138.35
Gross Profit
8,814.89
8,131.43
8,910.37
8,559.95
7,808.84
7,142.53
7,529.66
6,751.33
6,283.19
5,602.18
5,456.30
GP Margin
26.60%
29.31%
29.78%
28.20%
30.96%
32.81%
33.34%
31.24%
31.17%
27.95%
27.85%
Total Expenditure
27,894.79
22,821.97
24,823.01
25,168.12
20,383.30
17,348.53
17,805.44
17,508.76
16,038.09
16,456.61
15,922.66
Power & Fuel Cost
-
91.34
116.57
115.01
100.26
96.46
120.66
114.80
106.37
121.57
102.09
% Of Sales
-
0.33%
0.39%
0.38%
0.40%
0.44%
0.53%
0.53%
0.53%
0.61%
0.52%
Employee Cost
-
1,288.10
1,390.81
1,256.89
1,069.48
997.39
883.42
866.42
701.66
622.21
525.46
% Of Sales
-
4.64%
4.65%
4.14%
4.24%
4.58%
3.91%
4.01%
3.48%
3.10%
2.68%
Manufacturing Exp.
-
700.77
832.27
753.49
652.81
650.40
749.06
734.06
601.58
592.54
579.28
% Of Sales
-
2.53%
2.78%
2.48%
2.59%
2.99%
3.32%
3.40%
2.98%
2.96%
2.96%
General & Admin Exp.
-
64.36
110.18
96.63
81.90
92.67
112.70
103.79
97.63
89.35
72.89
% Of Sales
-
0.23%
0.37%
0.32%
0.32%
0.43%
0.50%
0.48%
0.48%
0.45%
0.37%
Selling & Distn. Exp.
-
494.81
781.55
728.22
671.38
506.64
527.96
505.97
405.81
344.65
297.95
% Of Sales
-
1.78%
2.61%
2.40%
2.66%
2.33%
2.34%
2.34%
2.01%
1.72%
1.52%
Miscellaneous Exp.
-
585.21
613.32
450.30
421.45
403.09
371.80
380.83
314.84
309.33
297.95
% Of Sales
-
2.11%
2.05%
1.48%
1.67%
1.85%
1.65%
1.76%
1.56%
1.54%
1.31%
EBITDA
5,249.92
4,919.11
5,095.64
5,189.51
4,835.63
4,418.15
4,781.08
4,105.51
4,120.20
3,585.38
3,671.99
EBITDA Margin
15.84%
17.73%
17.03%
17.09%
19.17%
20.30%
21.17%
18.99%
20.44%
17.89%
18.74%
Other Income
1,284.14
1,282.03
1,524.57
1,344.49
1,158.28
1,223.47
984.58
588.45
714.77
856.09
644.59
Interest
8.66
6.66
3.16
4.48
1.31
1.40
1.05
6.49
0.82
1.19
22.79
Depreciation
269.76
259.37
246.43
265.69
314.80
307.29
307.16
264.23
179.28
163.67
146.73
PBT
7,072.15
5,935.11
6,370.62
6,263.83
5,677.80
5,332.93
5,457.45
4,423.24
4,654.87
4,276.61
4,147.06
Tax
1,485.81
1,384.41
1,480.22
2,027.98
1,714.47
1,508.07
1,617.65
1,271.05
1,388.73
1,217.16
1,019.66
Tax Rate
21.01%
23.33%
23.24%
30.70%
30.37%
28.28%
29.64%
31.13%
29.83%
28.46%
25.41%
PAT
5,586.34
4,550.70
4,890.40
4,577.86
3,931.34
3,824.87
3,839.80
2,811.91
3,266.50
3,059.62
2,993.54
PAT before Minority Interest
5,586.34
4,550.70
4,890.40
4,577.85
3,931.33
3,824.86
3,839.80
2,811.90
3,266.14
3,059.45
2,993.40
Minority Interest
0.00
0.00
0.00
0.01
0.01
0.01
0.00
0.01
0.36
0.17
0.14
PAT Margin
16.85%
16.40%
16.35%
15.08%
15.59%
17.57%
17.00%
13.01%
16.20%
15.27%
15.28%
PAT Growth
22.76%
-6.95%
6.83%
16.45%
2.78%
-0.39%
36.55%
-13.92%
6.76%
2.21%
 
EPS
193.03
157.25
168.98
158.18
135.84
132.17
132.68
97.16
112.87
105.72
103.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
27,273.43
21,662.08
23,233.81
20,425.24
17,856.57
14,020.31
11,095.32
10,167.26
8,065.30
6,081.72
Share Capital
289.37
289.37
289.37
289.37
289.37
289.37
289.37
289.37
289.37
289.37
Total Reserves
26,984.06
21,372.71
22,944.44
20,135.87
17,567.20
13,730.94
10,805.95
9,877.89
7,775.93
5,792.35
Non-Current Liabilities
684.73
594.60
726.81
604.34
568.18
438.96
393.38
409.58
411.18
377.12
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
121.46
125.59
124.52
120.77
119.90
117.86
111.77
57.74
71.27
97.48
Long Term Provisions
1.98
80.50
14.56
112.19
78.13
47.57
82.44
121.23
136.16
113.16
Current Liabilities
5,643.54
4,253.33
4,873.78
4,111.40
3,212.84
2,781.06
4,476.86
4,730.86
4,165.84
4,667.38
Trade Payables
4,574.11
3,199.82
3,786.83
3,244.42
2,235.98
2,027.11
1,760.60
2,111.81
1,981.89
1,968.44
Other Current Liabilities
892.91
879.80
930.59
725.64
840.19
606.63
806.69
766.35
548.95
607.45
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
27.14
25.44
Short Term Provisions
176.52
173.71
156.36
141.34
136.67
147.32
1,909.57
1,852.70
1,607.86
2,066.05
Total Liabilities
33,601.70
26,510.01
28,834.41
25,141.00
21,637.62
17,240.37
15,965.60
15,307.76
12,642.32
11,126.39
Net Block
1,615.25
1,645.12
1,708.44
1,821.22
1,943.26
2,025.67
2,448.03
2,659.62
2,355.41
1,920.03
Gross Block
4,277.35
4,087.66
4,225.97
4,449.14
4,533.21
4,434.89
4,631.70
4,736.40
4,385.70
3,839.32
Accumulated Depreciation
2,662.10
2,442.54
2,517.53
2,627.92
2,589.95
2,409.22
2,183.67
2,076.78
2,030.29
1,919.29
Non Current Assets
19,414.05
19,894.00
21,761.25
15,890.17
12,169.09
12,507.46
6,398.77
9,683.32
6,460.73
5,940.95
Capital Work in Progress
15.98
60.19
48.02
56.47
42.17
52.24
254.94
144.06
293.55
41.65
Non Current Investment
16,710.84
17,187.73
19,081.87
13,186.27
9,485.49
9,747.29
3,184.69
6,158.07
3,347.59
3,376.18
Long Term Loans & Adv.
1,015.86
958.05
748.16
588.53
591.81
587.98
443.88
459.61
445.20
584.11
Other Non Current Assets
56.12
42.91
174.76
237.68
106.36
94.28
67.23
261.96
18.98
18.98
Current Assets
14,187.65
6,616.01
7,073.16
9,250.83
9,468.53
4,732.91
9,566.83
5,624.44
6,181.59
5,185.44
Current Investments
8,028.11
2,779.75
1,576.48
5,765.41
6,050.08
1,319.94
5,800.56
2,289.70
2,711.33
1,096.60
Inventories
1,493.89
1,063.50
961.51
742.58
728.38
719.07
814.15
641.21
643.96
703.61
Sundry Debtors
2,716.85
1,725.10
2,559.69
1,491.87
953.29
717.93
716.96
796.21
734.33
401.93
Cash & Bank
538.84
316.34
933.07
792.66
301.36
867.03
592.74
500.90
566.51
1,659.84
Other Current Assets
1,409.96
554.50
912.18
395.91
1,435.42
1,108.94
1,642.42
1,396.42
1,525.46
1,323.46
Short Term Loans & Adv.
282.00
176.82
130.23
62.40
197.03
121.74
133.44
197.58
118.98
115.07
Net Current Assets
8,544.11
2,362.68
2,199.38
5,139.43
6,255.69
1,951.85
5,089.97
893.58
2,015.75
518.06
Total Assets
33,601.70
26,510.01
28,834.41
25,141.00
21,637.62
17,240.37
15,965.60
15,307.76
12,642.32
11,126.39

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
3,119.88
3,850.44
2,486.86
4,327.84
3,267.36
3,689.85
2,113.80
3,501.71
2,218.30
3,246.27
PBT
6,241.43
6,692.13
6,955.58
5,933.41
5,587.55
5,678.89
4,082.95
4,654.87
4,361.04
4,068.14
Adjustment
-1,280.87
-1,529.56
-1,706.32
-1,011.50
-974.23
-751.42
-38.23
-210.94
-404.99
-14.64
Changes in Working Capital
-500.99
365.53
-798.06
1,091.01
156.62
581.83
-645.66
371.61
-499.07
340.05
Cash after chg. in Working capital
4,459.57
5,528.10
4,451.20
6,012.92
4,769.94
5,509.30
3,399.06
4,815.54
3,456.98
4,393.55
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,339.69
-1,677.66
-1,964.34
-1,685.08
-1,502.58
-1,819.45
-1,285.26
-1,313.83
-1,238.68
-1,147.28
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
-2,868.36
1,556.09
-338.44
-2,053.09
-3,683.16
-113.07
-414.03
-2,100.18
-1,394.43
-849.78
Net Fixed Assets
-142.77
126.14
231.62
69.77
-88.25
-131.28
-134.75
-98.70
-684.69
27.31
Net Investments
-4,433.40
965.01
-1,569.45
-2,855.41
-4,468.98
-1,167.70
-603.69
-2,119.15
-1,547.67
-160.90
Others
1,707.81
464.94
999.39
732.55
874.07
1,185.91
324.41
117.67
837.93
-716.19
Cash from Financing Activity
-19.52
-6,246.51
-2,074.05
-1,885.26
-190.09
-3,384.08
-1,644.18
-1,495.69
-1,444.69
-1,462.36
Net Cash Inflow / Outflow
232.00
-839.98
74.37
389.49
-605.89
192.70
55.59
-94.16
-620.82
934.13
Opening Cash & Equivalents
285.40
915.64
775.60
287.50
819.91
581.66
491.70
557.94
1,178.76
244.63
Closing Cash & Equivalent
516.61
285.40
915.64
775.60
287.50
819.91
581.66
491.70
557.94
1,178.76

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
942.51
748.59
802.91
705.85
617.08
484.51
383.43
351.36
278.72
210.17
ROA
15.14%
17.67%
16.96%
16.81%
19.68%
23.13%
17.98%
23.37%
25.74%
29.54%
ROE
18.60%
21.79%
20.97%
20.54%
24.00%
30.58%
26.45%
35.83%
43.25%
54.98%
ROCE
24.16%
28.24%
30.11%
29.32%
33.22%
43.07%
38.16%
50.59%
59.36%
70.89%
Fixed Asset Turnover
6.63
7.20
7.00
5.70
5.15
5.27
4.81
4.64
5.15
5.40
Receivable days
29.22
26.14
24.36
17.42
13.21
10.96
12.26
13.20
9.79
6.58
Inventory Days
16.82
12.35
10.24
10.48
11.44
11.72
11.79
11.08
11.62
11.37
Payable days
72.35
52.18
51.41
49.44
45.14
39.26
40.55
46.91
44.29
43.25
Cash Conversion Cycle
-26.30
-13.69
-16.81
-21.55
-20.49
-16.58
-16.50
-22.63
-22.88
-25.30
Total Debt/Equity
0.00
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
Interest Cover
892.16
2017.02
1475.52
4310.77
3810.24
5198.57
630.11
5677.67
3594.79
177.09

News Update:


  • Bajaj Auto reports 20% fall in April sales
    2nd May 2022, 10:11 AM

    Total domestic sales decreased by 24 percent to 1,02,177 units in April as compared to 1,34,471 units in April 2021

    Read More
  • Bajaj Auto reports marginal fall in Q4 consolidated net profit
    28th Apr 2022, 11:18 AM

    Total consolidated income of the company decreased by 6.94% at Rs 8263.70 crore for Q4FY22

    Read More
  • Bajaj Auto - Quarterly Results
    27th Apr 2022, 17:21 PM

    Read More
  • Bajaj Auto reports 20% fall in March sales
    4th Apr 2022, 10:37 AM

    Total domestic sales decreased by 36 percent to 1,26,752 units in March as compared to 1,98,551 units in March 2021

    Read More
  • Bajaj Auto reports 16% fall in February sales
    2nd Mar 2022, 10:09 AM

    Total domestic sales decreased by 32 percent to 1,12,747 units in February as compared to 1,64,811 units in February 2021

    Read More
  • Bajaj Auto looking to double network for electric scooter Chetak
    18th Feb 2022, 09:18 AM

    The company has already added 12 new cities in the network in the first six weeks of 2022

    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.