Nifty
Sensex
:
:
22482.25
74005.94
16.15 (0.07%)
88.91 (0.12%)

Consumer Durables - Domestic Appliances

Rating :
44/99

BSE: 500031 | NSE: BAJAJELEC

953.70
18-May-2024
  • Open
  • High
  • Low
  • Previous Close
  •  957.00
  •  964.00
  •  947.40
  •  945.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  8163
  •  77.95
  •  1327.70
  •  889.95

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 10,955.52
  • 83.58
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,680.84
  • 0.32%
  • 7.64

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.80%
  • 1.24%
  • 9.12%
  • FII
  • DII
  • Others
  • 10.17%
  • 12.37%
  • 4.30%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.00
  • -4.06
  • 5.80

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 15.05
  • -0.43
  • 2.19

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 6.37
  • 4.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 63.03
  • 67.87
  • 68.42

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.89
  • 6.44
  • 7.70

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.79
  • 30.32
  • 33.32

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
1,188.08
1,490.11
-20.27%
1,228.24
1,484.49
-17.26%
1,112.82
1,225.54
-9.20%
1,112.13
1,229.12
-9.52%
Expenses
1,138.34
1,404.56
-18.95%
1,170.60
1,382.78
-15.34%
1,056.17
1,129.91
-6.53%
1,044.54
1,154.34
-9.51%
EBITDA
49.74
85.55
-41.86%
57.64
101.71
-43.33%
56.65
95.63
-40.76%
67.59
74.78
-9.61%
EBIDTM
4.19%
5.74%
4.69%
6.85%
5.09%
7.80%
6.08%
6.08%
Other Income
22.46
32.00
-29.81%
42.73
17.60
142.78%
29.44
17.97
63.83%
19.91
8.29
140.17%
Interest
17.56
13.76
27.62%
20.35
16.87
20.63%
14.06
9.95
41.31%
11.51
7.81
47.38%
Depreciation
30.19
24.41
23.68%
29.54
19.41
52.19%
26.88
19.36
38.84%
22.97
18.56
23.76%
PBT
24.45
79.38
-69.20%
50.48
83.03
-39.20%
45.15
84.29
-46.43%
53.02
56.70
-6.49%
Tax
-4.86
27.53
-
13.12
21.91
-40.12%
13.47
22.29
-39.57%
15.49
15.51
-0.13%
PAT
29.31
51.85
-43.47%
37.36
61.12
-38.87%
31.68
62.00
-48.90%
37.53
41.19
-8.89%
PATM
2.47%
3.48%
3.04%
4.12%
2.85%
5.06%
3.37%
3.35%
EPS
2.54
4.50
-43.56%
3.25
5.31
-38.79%
2.37
5.24
-54.77%
3.23
3.74
-13.64%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
4,641.27
5,429.26
4,813.01
4,584.60
4,987.23
6,679.41
4,707.45
4,261.71
4,611.95
Net Sales Growth
-14.51%
12.80%
4.98%
-8.07%
-25.33%
41.89%
10.46%
-7.59%
 
Cost Of Goods Sold
3,260.84
3,711.87
3,291.31
2,995.55
3,329.62
4,719.69
3,104.47
2,761.16
3,014.40
Gross Profit
1,380.43
1,717.39
1,521.71
1,589.05
1,657.62
1,959.72
1,602.98
1,500.55
1,597.55
GP Margin
29.74%
31.63%
31.62%
34.66%
33.24%
29.34%
34.05%
35.21%
34.64%
Total Expenditure
4,409.65
5,096.78
4,562.86
4,286.26
4,778.92
6,339.62
4,425.40
4,027.66
4,352.57
Power & Fuel Cost
-
13.14
17.42
12.02
13.86
14.34
10.68
11.74
15.82
% Of Sales
-
0.24%
0.36%
0.26%
0.28%
0.21%
0.23%
0.28%
0.34%
Employee Cost
-
426.29
401.40
394.51
401.56
360.56
317.88
328.90
274.88
% Of Sales
-
7.85%
8.34%
8.61%
8.05%
5.40%
6.75%
7.72%
5.96%
Manufacturing Exp.
-
175.57
236.59
318.64
388.91
528.19
368.20
320.20
388.83
% Of Sales
-
3.23%
4.92%
6.95%
7.80%
7.91%
7.82%
7.51%
8.43%
General & Admin Exp.
-
159.07
143.06
128.66
173.53
245.05
200.45
208.31
135.64
% Of Sales
-
2.93%
2.97%
2.81%
3.48%
3.67%
4.26%
4.89%
2.94%
Selling & Distn. Exp.
-
496.69
341.13
330.35
318.73
326.81
294.92
292.96
357.69
% Of Sales
-
9.15%
7.09%
7.21%
6.39%
4.89%
6.26%
6.87%
7.76%
Miscellaneous Exp.
-
114.14
131.94
106.52
152.71
144.98
128.81
104.40
165.31
% Of Sales
-
2.10%
2.74%
2.32%
3.06%
2.17%
2.74%
2.45%
3.58%
EBITDA
231.62
332.48
250.15
298.34
208.31
339.79
282.05
234.05
259.38
EBITDA Margin
4.99%
6.12%
5.20%
6.51%
4.18%
5.09%
5.99%
5.49%
5.62%
Other Income
114.54
101.05
68.34
74.03
46.15
65.26
64.59
44.30
22.85
Interest
63.48
48.39
69.74
76.43
170.78
117.60
58.86
80.44
101.40
Depreciation
109.58
81.73
69.23
75.16
73.67
43.94
33.94
29.87
27.24
PBT
173.10
303.42
179.51
220.78
10.01
243.51
253.83
168.04
153.58
Tax
37.22
87.23
41.88
57.31
17.44
87.55
80.85
60.38
57.98
Tax Rate
21.50%
28.75%
25.19%
23.27%
174.23%
35.95%
46.19%
35.93%
37.75%
PAT
135.88
216.19
128.52
190.55
-6.43
158.79
94.20
107.66
95.60
PAT before Minority Interest
135.88
216.19
124.41
188.96
-7.44
155.97
94.20
107.66
95.60
Minority Interest
0.00
0.00
4.11
1.59
1.01
2.82
0.00
0.00
0.00
PAT Margin
2.93%
3.98%
2.67%
4.16%
-0.13%
2.38%
2.00%
2.53%
2.07%
PAT Growth
-37.14%
68.22%
-32.55%
-
-
68.57%
-12.50%
12.62%
 
EPS
11.80
18.77
11.16
16.54
-0.56
13.78
8.18
9.35
8.30

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,907.22
1,731.55
1,578.23
1,348.25
1,055.93
936.51
863.11
750.93
Share Capital
23.02
22.97
22.91
22.75
20.48
20.41
20.26
20.19
Total Reserves
1,865.46
1,696.59
1,543.38
1,312.89
1,026.23
906.31
830.86
730.74
Non-Current Liabilities
153.27
47.33
95.50
212.78
247.51
16.83
49.42
574.72
Secured Loans
0.00
0.00
0.98
0.00
0.00
0.00
0.00
73.80
Unsecured Loans
0.00
11.83
24.58
79.91
212.62
11.47
16.95
22.17
Long Term Provisions
75.87
86.24
90.45
95.31
79.99
75.03
86.04
514.91
Current Liabilities
2,616.67
2,157.59
2,541.50
2,961.07
3,817.98
2,438.99
2,109.86
1,972.67
Trade Payables
1,569.02
1,235.47
960.15
909.87
1,104.08
854.42
635.74
1,145.24
Other Current Liabilities
964.05
797.04
1,215.23
1,270.47
1,179.63
709.68
795.67
656.70
Short Term Borrowings
0.00
20.33
240.12
662.44
1,372.70
706.15
528.58
100.94
Short Term Provisions
83.61
104.75
125.99
118.28
161.57
168.73
149.86
69.78
Total Liabilities
4,677.16
3,910.13
4,215.23
4,522.10
5,121.42
3,392.33
3,022.39
3,298.32
Net Block
687.72
622.93
405.02
468.65
392.79
315.83
310.06
282.96
Gross Block
1,026.57
898.71
655.62
678.08
531.84
404.53
366.19
460.26
Accumulated Depreciation
338.85
275.78
243.55
202.39
131.76
88.70
56.13
174.72
Non Current Assets
1,264.69
1,299.06
1,245.45
1,223.09
1,130.91
715.92
897.24
1,279.12
Capital Work in Progress
42.46
43.67
17.84
10.96
9.45
6.34
7.85
20.67
Non Current Investment
6.01
4.90
130.71
12.88
10.77
7.65
72.00
51.64
Long Term Loans & Adv.
302.62
424.44
603.56
656.52
636.71
300.48
406.18
900.24
Other Non Current Assets
96.42
72.36
88.31
74.09
81.20
85.62
101.15
23.62
Current Assets
3,410.28
2,593.89
2,969.78
3,299.01
3,990.51
2,676.41
2,125.14
2,019.20
Current Investments
40.78
0.00
0.00
0.00
0.00
0.00
0.00
3.33
Inventories
1,072.07
997.88
986.40
698.87
830.25
579.16
571.15
506.55
Sundry Debtors
1,480.62
1,139.51
1,512.16
2,048.99
2,624.20
1,748.75
1,342.26
1,362.07
Cash & Bank
370.48
142.54
61.62
104.73
16.39
25.74
65.27
55.50
Other Current Assets
446.32
52.66
103.47
94.16
519.67
322.76
146.47
91.76
Short Term Loans & Adv.
399.28
261.30
306.13
352.26
277.53
279.72
42.25
52.56
Net Current Assets
793.61
436.29
428.28
337.94
172.53
237.43
15.29
46.54
Total Assets
4,674.97
3,892.95
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 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
449.66
914.14
658.18
626.44
-620.51
-102.87
436.95
PBT
303.42
166.28
246.27
7.16
241.12
175.04
162.55
Adjustment
126.12
127.75
99.60
215.06
145.39
191.97
134.34
Changes in Working Capital
42.93
664.72
323.88
449.33
-868.15
-415.48
183.79
Cash after chg. in Working capital
472.47
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
0.00
Tax Paid
-22.81
-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
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-88.04
-70.52
-110.17
-40.74
-104.00
36.09
-90.50
Net Fixed Assets
-125.59
-263.46
27.22
-148.51
-54.31
-36.83
Net Investments
-41.89
115.12
-110.99
-2.12
-36.25
65.85
Others
79.44
77.82
-26.40
109.89
-13.44
7.07
Cash from Financing Activity
-138.68
-771.20
-604.04
-495.28
713.20
63.52
-367.94
Net Cash Inflow / Outflow
222.94
72.42
-56.04
90.43
-11.31
-3.26
-21.50
Opening Cash & Equivalents
118.81
45.64
101.63
11.21
21.82
25.08
46.58
Closing Cash & Equivalent
341.76
118.81
45.64
101.63
11.21
21.82
25.08

Financial Ratios

Standalone /

Consolidated
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
164.11
149.69
136.75
117.40
99.72
88.60
81.98
71.81
ROA
5.04%
3.06%
4.33%
-0.15%
3.66%
2.94%
3.41%
2.90%
ROE
11.98%
7.57%
13.02%
-0.62%
15.81%
10.60%
13.51%
12.87%
ROCE
19.10%
12.34%
14.81%
7.30%
16.77%
14.76%
19.59%
24.83%
Fixed Asset Turnover
5.64
6.19
6.87
8.24
14.27
12.24
10.40
10.10
Receivable days
88.07
100.55
141.76
171.01
119.48
119.61
114.82
106.95
Inventory Days
69.58
75.24
67.09
55.96
38.51
44.51
45.76
39.78
Payable days
137.89
121.75
110.77
78.14
55.48
65.00
54.57
43.76
Cash Conversion Cycle
19.77
54.04
98.08
148.82
102.51
99.11
106.01
102.97
Total Debt/Equity
0.00
0.03
0.30
0.72
1.52
0.78
0.76
0.38
Interest Cover
7.27
3.38
4.22
1.06
3.07
3.97
3.09
2.51

News Update:


  • Bajaj Electricals reports 44% fall in Q4 net profit
    14th May 2024, 15:30 PM

    Total income of the company decreased by 7.78% at Rs 1,210.54 crore for Q4FY24

    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.