Nifty
Sensex
:
:
18210.95
61143.33
-57.45 (-0.31%)
-206.93 (-0.34%)

Consumer Durables - Domestic Appliances

Rating :
58/99

BSE: 500031 | NSE: BAJAJELEC

1147.75
26-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  1155.00
  •  1165.00
  •  1140.20
  •  1155.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  59517
  •  685.46
  •  1588.95
  •  480.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 13,174.31
  • 71.36
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 13,583.31
  • N/A
  • 8.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 63.17%
  • 1.33%
  • 11.75%
  • FII
  • DII
  • Others
  • 7.96%
  • 11.94%
  • 3.85%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.97
  • 1.47
  • -11.79

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.43
  • 5.31
  • -2.25

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.53
  • 12.10
  • 6.27

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.56
  • 56.10
  • 62.16

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.48
  • 5.23
  • 5.31

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.29
  • 21.95
  • 25.78

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
856.85
608.29
40.86%
1,258.47
1,300.66
-3.24%
1,500.14
1,283.86
16.85%
1,217.71
1,095.65
11.14%
Expenses
856.29
630.04
35.91%
1,185.83
1,263.33
-6.13%
1,352.65
1,216.53
11.19%
1,112.92
1,071.80
3.84%
EBITDA
0.56
-21.75
-
72.64
37.33
94.59%
147.49
67.33
119.06%
104.79
23.85
339.37%
EBIDTM
0.07%
-3.58%
5.77%
2.87%
9.83%
5.24%
8.61%
2.18%
Other Income
8.52
7.05
20.85%
30.73
16.91
81.73%
22.43
7.16
213.27%
8.99
11.15
-19.37%
Interest
23.20
27.19
-14.67%
10.77
36.08
-70.15%
16.47
39.72
-58.53%
22.00
45.12
-51.24%
Depreciation
17.29
18.61
-7.09%
17.87
19.54
-8.55%
19.68
18.66
5.47%
19.00
17.98
5.67%
PBT
-31.41
-32.06
-
71.78
-1.38
-
133.77
16.11
730.35%
72.78
-28.10
-
Tax
-6.44
-15.46
-
17.52
-1.26
-
35.58
5.90
503.05%
19.67
3.75
424.53%
PAT
-24.97
-16.60
-
54.26
-0.12
-
98.19
10.21
861.70%
53.11
-31.85
-
PATM
-2.91%
-2.73%
4.31%
-0.01%
6.55%
0.80%
4.36%
-2.91%
EPS
-1.91
-1.40
-
4.77
-0.10
-
8.63
0.94
818.09%
4.67
-3.09
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
4,833.17
4,584.60
4,987.23
6,679.41
4,707.45
4,261.71
4,611.95
Net Sales Growth
12.70%
-8.07%
-25.33%
41.89%
10.46%
-7.59%
 
Cost Of Goods Sold
3,128.08
2,995.55
3,329.62
4,719.69
3,104.47
2,761.16
3,014.40
Gross Profit
1,705.09
1,589.05
1,657.62
1,959.72
1,602.98
1,500.55
1,597.55
GP Margin
35.28%
34.66%
33.24%
29.34%
34.05%
35.21%
34.64%
Total Expenditure
4,507.69
4,281.43
4,778.92
6,339.62
4,425.40
4,027.66
4,352.57
Power & Fuel Cost
-
12.02
13.86
14.34
10.68
11.74
15.82
% Of Sales
-
0.26%
0.28%
0.21%
0.23%
0.28%
0.34%
Employee Cost
-
394.51
401.56
360.56
317.88
328.90
274.88
% Of Sales
-
8.61%
8.05%
5.40%
6.75%
7.72%
5.96%
Manufacturing Exp.
-
310.54
388.91
528.19
368.20
320.20
388.83
% Of Sales
-
6.77%
7.80%
7.91%
7.82%
7.51%
8.43%
General & Admin Exp.
-
113.99
173.53
245.05
200.45
208.31
135.64
% Of Sales
-
2.49%
3.48%
3.67%
4.26%
4.89%
2.94%
Selling & Distn. Exp.
-
332.46
318.73
326.81
294.92
292.96
357.69
% Of Sales
-
7.25%
6.39%
4.89%
6.26%
6.87%
7.76%
Miscellaneous Exp.
-
122.35
152.71
144.98
128.81
104.40
165.31
% Of Sales
-
2.67%
3.06%
2.17%
2.74%
2.45%
3.58%
EBITDA
325.48
303.17
208.31
339.79
282.05
234.05
259.38
EBITDA Margin
6.73%
6.61%
4.18%
5.09%
5.99%
5.49%
5.62%
Other Income
70.67
69.20
46.15
65.26
64.59
44.30
22.85
Interest
72.44
76.43
170.78
117.60
58.86
80.44
101.40
Depreciation
73.84
75.16
73.67
43.94
33.94
29.87
27.24
PBT
246.92
220.78
10.01
243.51
253.83
168.04
153.58
Tax
66.33
57.31
17.44
87.55
80.85
60.38
57.98
Tax Rate
26.86%
23.27%
174.23%
35.95%
46.19%
35.93%
37.75%
PAT
180.59
190.55
-6.43
158.79
94.20
107.66
95.60
PAT before Minority Interest
184.61
188.96
-7.44
155.97
94.20
107.66
95.60
Minority Interest
4.02
1.59
1.01
2.82
0.00
0.00
0.00
PAT Margin
3.74%
4.16%
-0.13%
2.38%
2.00%
2.53%
2.07%
PAT Growth
570.78%
-
-
68.57%
-12.50%
12.62%
 
EPS
15.87
16.74
-0.57
13.95
8.28
9.46
8.40

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,578.23
1,348.25
1,055.93
936.51
863.11
750.93
Share Capital
22.91
22.75
20.48
20.41
20.26
20.19
Total Reserves
1,543.38
1,312.89
1,026.23
906.31
830.86
730.74
Non-Current Liabilities
95.50
212.78
247.51
16.83
49.42
574.72
Secured Loans
0.98
0.00
0.00
0.00
0.00
73.80
Unsecured Loans
24.58
79.91
212.62
11.47
16.95
22.17
Long Term Provisions
90.45
95.31
79.99
75.03
86.04
514.91
Current Liabilities
2,541.50
2,961.07
3,817.98
2,438.99
2,109.86
1,972.67
Trade Payables
960.15
909.87
1,104.08
854.42
635.74
1,145.24
Other Current Liabilities
1,215.23
1,270.47
1,179.63
709.68
795.67
656.70
Short Term Borrowings
240.12
662.44
1,372.70
706.15
528.58
100.94
Short Term Provisions
125.99
118.28
161.57
168.73
149.86
69.78
Total Liabilities
4,215.23
4,522.10
5,121.42
3,392.33
3,022.39
3,298.32
Net Block
405.02
468.65
392.79
315.83
310.06
282.96
Gross Block
655.62
678.08
531.84
404.53
366.19
460.26
Accumulated Depreciation
243.55
202.39
131.76
88.70
56.13
174.72
Non Current Assets
1,245.45
1,223.09
1,130.91
715.92
897.24
1,279.12
Capital Work in Progress
17.84
10.96
9.45
6.34
7.85
20.67
Non Current Investment
130.71
12.88
10.77
7.65
72.00
51.64
Long Term Loans & Adv.
603.56
656.52
636.71
300.48
406.18
900.24
Other Non Current Assets
88.31
74.09
81.20
85.62
101.15
23.62
Current Assets
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
3.33
Inventories
986.40
698.87
830.25
579.16
571.15
506.55
Sundry Debtors
1,512.16
2,048.99
2,624.20
1,748.75
1,342.26
1,362.07
Cash & Bank
61.62
104.73
16.39
25.74
65.27
55.50
Other Current Assets
409.60
94.16
242.14
43.04
146.47
91.76
Short Term Loans & Adv.
306.13
352.26
277.53
279.72
42.25
52.56
Net Current Assets
428.28
337.94
172.53
237.43
15.29
46.54
Total Assets
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 21
Mar 20
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
658.18
626.44
-620.51
-102.87
436.95
PBT
246.27
7.16
241.12
175.04
162.55
Adjustment
99.60
215.06
145.39
191.97
134.34
Changes in Working Capital
323.88
449.33
-868.15
-415.48
183.79
Cash after chg. in Working capital
669.75
671.55
-481.63
-48.46
480.68
Interest Paid
0.00
0.00
0.00
0.00
0.00
Tax Paid
-11.57
-45.10
-138.87
-54.41
-43.73
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-110.17
-40.74
-104.00
36.09
-90.50
Net Fixed Assets
27.22
-148.51
-54.31
-36.83
Net Investments
-110.99
-2.12
-36.25
65.85
Others
-26.40
109.89
-13.44
7.07
Cash from Financing Activity
-604.04
-495.28
713.20
63.52
-367.94
Net Cash Inflow / Outflow
-56.04
90.43
-11.31
-3.26
-21.50
Opening Cash & Equivalents
101.63
11.21
21.82
25.08
46.58
Closing Cash & Equivalent
45.64
101.63
11.21
21.82
25.08

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
136.75
117.40
99.72
88.60
81.98
71.81
ROA
4.33%
-0.15%
3.66%
2.94%
3.41%
2.90%
ROE
13.02%
-0.62%
15.81%
10.60%
13.51%
12.87%
ROCE
14.81%
7.30%
16.77%
14.76%
19.59%
24.83%
Fixed Asset Turnover
6.87
8.24
14.27
12.24
10.40
10.10
Receivable days
141.76
171.01
119.48
119.61
114.82
106.95
Inventory Days
67.09
55.96
38.51
44.51
45.76
39.78
Payable days
74.44
78.14
55.48
65.00
54.57
43.76
Cash Conversion Cycle
134.40
148.82
102.51
99.11
106.01
102.97
Total Debt/Equity
0.30
0.72
1.52
0.78
0.76
0.38
Interest Cover
4.22
1.06
3.07
3.97
3.09
2.51

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.