Nifty
Sensex
:
:
17799.10
60086.01
136.95 (0.78%)
536.11 (0.90%)

Consumer Durables - Domestic Appliances

Rating :
51/99

BSE: 500031 | NSE: BAJAJELEC

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 12,357.68
  • 65.27
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 12,260.05
  • 0.28%
  • 6.98

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.89%
  • 1.20%
  • 8.45%
  • FII
  • DII
  • Others
  • 11.26%
  • 12.11%
  • 4.09%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.51
  • 0.44
  • -1.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.43
  • -2.37
  • 3.73

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.60
  • 6.41
  • -

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.55
  • 66.73
  • 78.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.70
  • 6.04
  • 6.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.05
  • 27.49
  • 34.42

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
1,225.54
1,302.02
-5.87%
1,229.12
856.85
43.45%
1,334.32
1,258.47
6.03%
1,319.81
1,500.14
-12.02%
Expenses
1,129.91
1,207.65
-6.44%
1,154.34
856.29
34.81%
1,271.18
1,185.83
7.20%
1,227.73
1,352.65
-9.24%
EBITDA
95.63
94.37
1.34%
74.78
0.56
13,253.57%
63.14
72.64
-13.08%
92.08
147.49
-37.57%
EBIDTM
7.80%
7.25%
6.08%
0.07%
4.73%
5.77%
6.98%
9.83%
Other Income
17.97
21.17
-15.12%
8.29
8.52
-2.70%
21.02
30.73
-31.60%
17.64
22.43
-21.36%
Interest
9.95
19.48
-48.92%
7.81
23.20
-66.34%
10.60
10.77
-1.58%
16.46
16.47
-0.06%
Depreciation
19.36
16.81
15.17%
18.56
17.29
7.35%
17.83
17.87
-0.22%
17.31
19.68
-12.04%
PBT
84.29
79.25
6.36%
56.70
-31.41
-
52.13
71.78
-27.38%
66.32
133.77
-50.42%
Tax
22.29
16.70
33.47%
15.51
-6.44
-
13.46
17.52
-23.17%
18.15
35.58
-48.99%
PAT
62.00
62.55
-0.88%
41.19
-24.97
-
38.67
54.26
-28.73%
48.17
98.19
-50.94%
PATM
5.06%
4.80%
3.35%
-2.91%
2.90%
4.31%
3.65%
6.55%
EPS
5.24
5.48
-4.38%
3.74
-1.91
-
3.43
4.77
-28.09%
4.20
8.63
-51.33%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
5,108.79
4,813.01
4,584.60
4,987.23
6,679.41
4,707.45
4,261.71
4,611.95
Net Sales Growth
3.89%
4.98%
-8.07%
-25.33%
41.89%
10.46%
-7.59%
 
Cost Of Goods Sold
3,537.89
3,291.31
2,995.55
3,329.62
4,719.69
3,104.47
2,761.16
3,014.40
Gross Profit
1,570.90
1,521.71
1,589.05
1,657.62
1,959.72
1,602.98
1,500.55
1,597.55
GP Margin
30.75%
31.62%
34.66%
33.24%
29.34%
34.05%
35.21%
34.64%
Total Expenditure
4,783.16
4,562.86
4,286.26
4,778.92
6,339.62
4,425.40
4,027.66
4,352.57
Power & Fuel Cost
-
17.42
12.02
13.86
14.34
10.68
11.74
15.82
% Of Sales
-
0.36%
0.26%
0.28%
0.21%
0.23%
0.28%
0.34%
Employee Cost
-
401.40
394.51
401.56
360.56
317.88
328.90
274.88
% Of Sales
-
8.34%
8.61%
8.05%
5.40%
6.75%
7.72%
5.96%
Manufacturing Exp.
-
236.59
318.64
388.91
528.19
368.20
320.20
388.83
% Of Sales
-
4.92%
6.95%
7.80%
7.91%
7.82%
7.51%
8.43%
General & Admin Exp.
-
143.06
128.66
173.53
245.05
200.45
208.31
135.64
% Of Sales
-
2.97%
2.81%
3.48%
3.67%
4.26%
4.89%
2.94%
Selling & Distn. Exp.
-
341.13
330.35
318.73
326.81
294.92
292.96
357.69
% Of Sales
-
7.09%
7.21%
6.39%
4.89%
6.26%
6.87%
7.76%
Miscellaneous Exp.
-
131.94
106.52
152.71
144.98
128.81
104.40
165.31
% Of Sales
-
2.74%
2.32%
3.06%
2.17%
2.74%
2.45%
3.58%
EBITDA
325.63
250.15
298.34
208.31
339.79
282.05
234.05
259.38
EBITDA Margin
6.37%
5.20%
6.51%
4.18%
5.09%
5.99%
5.49%
5.62%
Other Income
64.92
68.34
74.03
46.15
65.26
64.59
44.30
22.85
Interest
44.82
69.74
76.43
170.78
117.60
58.86
80.44
101.40
Depreciation
73.06
69.23
75.16
73.67
43.94
33.94
29.87
27.24
PBT
259.44
179.51
220.78
10.01
243.51
253.83
168.04
153.58
Tax
69.41
41.88
57.31
17.44
87.55
80.85
60.38
57.98
Tax Rate
26.75%
25.19%
23.27%
174.23%
35.95%
46.19%
35.93%
37.75%
PAT
190.03
128.52
190.55
-6.43
158.79
94.20
107.66
95.60
PAT before Minority Interest
190.75
124.41
188.96
-7.44
155.97
94.20
107.66
95.60
Minority Interest
0.72
4.11
1.59
1.01
2.82
0.00
0.00
0.00
PAT Margin
3.72%
2.67%
4.16%
-0.13%
2.38%
2.00%
2.53%
2.07%
PAT Growth
0.00%
-32.55%
-
-
68.57%
-12.50%
12.62%
 
EPS
16.52
11.18
16.57
-0.56
13.81
8.19
9.36
8.31

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,731.55
1,578.23
1,348.25
1,055.93
936.51
863.11
750.93
Share Capital
22.97
22.91
22.75
20.48
20.41
20.26
20.19
Total Reserves
1,696.59
1,543.38
1,312.89
1,026.23
906.31
830.86
730.74
Non-Current Liabilities
47.33
95.50
212.78
247.51
16.83
49.42
574.72
Secured Loans
0.00
0.98
0.00
0.00
0.00
0.00
73.80
Unsecured Loans
11.83
24.58
79.91
212.62
11.47
16.95
22.17
Long Term Provisions
86.24
90.45
95.31
79.99
75.03
86.04
514.91
Current Liabilities
2,157.59
2,541.50
2,961.07
3,817.98
2,438.99
2,109.86
1,972.67
Trade Payables
1,235.47
960.15
909.87
1,104.08
854.42
635.74
1,145.24
Other Current Liabilities
797.04
1,215.23
1,270.47
1,179.63
709.68
795.67
656.70
Short Term Borrowings
20.33
240.12
662.44
1,372.70
706.15
528.58
100.94
Short Term Provisions
104.75
125.99
118.28
161.57
168.73
149.86
69.78
Total Liabilities
3,910.13
4,215.23
4,522.10
5,121.42
3,392.33
3,022.39
3,298.32
Net Block
622.93
405.02
468.65
392.79
315.83
310.06
282.96
Gross Block
898.71
655.62
678.08
531.84
404.53
366.19
460.26
Accumulated Depreciation
275.78
243.55
202.39
131.76
88.70
56.13
174.72
Non Current Assets
1,299.06
1,245.45
1,223.09
1,130.91
715.92
897.24
1,279.12
Capital Work in Progress
43.67
17.84
10.96
9.45
6.34
7.85
20.67
Non Current Investment
135.67
130.71
12.88
10.77
7.65
72.00
51.64
Long Term Loans & Adv.
385.22
603.56
656.52
636.71
300.48
406.18
900.24
Other Non Current Assets
111.58
88.31
74.09
81.20
85.62
101.15
23.62
Current Assets
2,611.08
2,969.78
3,299.01
3,990.51
2,676.41
2,125.14
2,019.20
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
3.33
Inventories
997.88
986.40
698.87
830.25
579.16
571.15
506.55
Sundry Debtors
1,139.51
1,512.16
2,048.99
2,624.20
1,748.75
1,342.26
1,362.07
Cash & Bank
142.54
61.62
104.73
16.39
25.74
65.27
55.50
Other Current Assets
331.15
103.47
94.16
242.14
322.76
146.47
91.76
Short Term Loans & Adv.
218.54
306.13
352.26
277.53
279.72
42.25
52.56
Net Current Assets
453.49
428.28
337.94
172.53
237.43
15.29
46.54
Total Assets
3,910.14
4,215.23
4,522.10
5,121.42
3,392.33
3,022.38
3,298.32

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
914.14
658.18
626.44
-620.51
-102.87
436.95
PBT
166.28
246.27
7.16
241.12
175.04
162.55
Adjustment
127.75
99.60
215.06
145.39
191.97
134.34
Changes in Working Capital
664.72
323.88
449.33
-868.15
-415.48
183.79
Cash after chg. in Working capital
958.75
669.75
671.55
-481.63
-48.46
480.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-44.61
-11.57
-45.10
-138.87
-54.41
-43.73
Other Direct Exp. Paid
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
Cash From Investing Activity
-70.52
-110.17
-40.74
-104.00
36.09
-90.50
Net Fixed Assets
2.14
27.22
-148.51
-54.31
-36.83
Net Investments
-75.57
-110.99
-2.12
-36.25
65.85
Others
2.91
-26.40
109.89
-13.44
7.07
Cash from Financing Activity
-771.20
-604.04
-495.28
713.20
63.52
-367.94
Net Cash Inflow / Outflow
72.42
-56.04
90.43
-11.31
-3.26
-21.50
Opening Cash & Equivalents
45.64
101.63
11.21
21.82
25.08
46.58
Closing Cash & Equivalent
118.81
45.64
101.63
11.21
21.82
25.08

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
149.69
136.75
117.40
99.72
88.60
81.98
71.81
ROA
3.06%
4.33%
-0.15%
3.66%
2.94%
3.41%
2.90%
ROE
7.57%
13.02%
-0.62%
15.81%
10.60%
13.51%
12.87%
ROCE
12.34%
14.81%
7.30%
16.77%
14.76%
19.59%
24.83%
Fixed Asset Turnover
6.19
6.87
8.24
14.27
12.24
10.40
10.10
Receivable days
100.55
141.76
171.01
119.48
119.61
114.82
106.95
Inventory Days
75.24
67.09
55.96
38.51
44.51
45.76
39.78
Payable days
121.75
110.77
78.14
55.48
65.00
54.57
43.76
Cash Conversion Cycle
54.04
98.08
148.82
102.51
99.11
106.01
102.97
Total Debt/Equity
0.03
0.30
0.72
1.52
0.78
0.76
0.38
Interest Cover
3.38
4.22
1.06
3.07
3.97
3.09
2.51

News Update:


  • Bajaj Electricals reports marginal fall in Q2 consolidated net profit
    9th Nov 2022, 11:50 AM

    Total consolidated income of the company decreased by 6.02% at Rs 1243.51 crore for Q2FY23

    Read More
  • Bajaj Electricals - Quarterly Results
    8th Nov 2022, 13:13 PM

    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.