Nifty
Sensex
:
:
11274.20
38014.62
569.40 (5.32%)
1921.15 (5.32%)

Consumer Durables - Domestic Appliances

Rating :
67/99

BSE: 500031 | NSE: BAJAJELEC

400.15
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  376.90
  •  405.70
  •  372.00
  •  376.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  159481
  •  627.40
  •  587.70
  •  338.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,101.33
  • 28.49
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 5,674.92
  • 0.87%
  • 3.78

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 62.69%
  • 2.97%
  • 15.10%
  • FII
  • DII
  • Others
  • 0.06%
  • 9.47%
  • 9.71%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.59
  • 9.38
  • 16.12

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.98
  • 31.55
  • 8.26

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.92
  • -
  • 15.77

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.19
  • 30.48
  • 37.15

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.70
  • 4.18
  • 4.76

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.05
  • 17.94
  • 15.20

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
1,300.69
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Expenses
1,227.26
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBITDA
73.43
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
EBIDTM
5.65%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
Other Income
17.30
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest
49.86
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
17.49
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PBT
23.38
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax
9.05
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT
14.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PATM
1.10%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
0.00%
EPS
1.41
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
-
6,679.41
4,707.45
4,261.71
4,611.95
Net Sales Growth
-
41.89%
10.46%
-7.59%
 
Cost Of Goods Sold
-
4,719.69
3,104.47
2,761.16
3,014.40
Gross Profit
-
1,959.72
1,602.98
1,500.55
1,597.55
GP Margin
-
29.34%
34.05%
35.21%
34.64%
Total Expenditure
-
6,339.62
4,425.40
4,027.66
4,352.57
Power & Fuel Cost
-
14.34
10.68
11.74
15.82
% Of Sales
-
0.21%
0.23%
0.28%
0.34%
Employee Cost
-
360.56
317.88
328.90
274.88
% Of Sales
-
5.40%
6.75%
7.72%
5.96%
Manufacturing Exp.
-
530.11
341.86
320.20
388.83
% Of Sales
-
7.94%
7.26%
7.51%
8.43%
General & Admin Exp.
-
243.13
226.78
208.31
135.64
% Of Sales
-
3.64%
4.82%
4.89%
2.94%
Selling & Distn. Exp.
-
326.81
294.92
292.96
357.69
% Of Sales
-
4.89%
6.26%
6.87%
7.76%
Miscellaneous Exp.
-
144.98
128.81
104.40
165.31
% Of Sales
-
2.17%
2.74%
2.45%
3.58%
EBITDA
-
339.79
282.05
234.05
259.38
EBITDA Margin
-
5.09%
5.99%
5.49%
5.62%
Other Income
-
65.26
64.59
44.30
22.85
Interest
-
117.60
58.86
80.44
101.40
Depreciation
-
43.94
33.94
29.87
27.24
PBT
-
243.51
253.83
168.04
153.58
Tax
-
87.55
80.85
60.38
57.98
Tax Rate
-
35.95%
46.19%
35.93%
37.75%
PAT
-
158.79
94.20
107.66
95.60
PAT before Minority Interest
-
155.97
94.20
107.66
95.60
Minority Interest
-
2.82
0.00
0.00
0.00
PAT Margin
-
2.38%
2.00%
2.53%
2.07%
PAT Growth
-
68.57%
-12.50%
12.62%
 
Unadjusted EPS
-
15.02
8.23
10.10
9.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
1,055.93
936.51
863.11
750.93
Share Capital
20.48
20.41
20.26
20.19
Total Reserves
1,026.23
906.31
830.86
730.74
Non-Current Liabilities
247.51
16.83
49.42
574.72
Secured Loans
0.00
0.00
0.00
73.80
Unsecured Loans
212.62
11.47
16.95
22.17
Long Term Provisions
79.99
75.03
86.04
514.91
Current Liabilities
3,817.98
2,438.99
2,109.86
1,972.67
Trade Payables
1,104.08
854.42
635.74
1,145.24
Other Current Liabilities
1,179.63
709.68
795.67
656.70
Short Term Borrowings
1,372.70
706.15
528.58
100.94
Short Term Provisions
161.57
168.73
149.86
69.78
Total Liabilities
5,121.42
3,392.33
3,022.39
3,298.32
Net Block
392.79
315.83
310.06
282.96
Gross Block
531.84
404.53
366.19
460.26
Accumulated Depreciation
131.76
88.70
56.13
174.72
Non Current Assets
1,130.91
715.92
897.24
1,279.12
Capital Work in Progress
9.45
6.34
7.85
20.67
Non Current Investment
10.77
7.65
72.00
51.64
Long Term Loans & Adv.
636.71
300.48
406.18
900.24
Other Non Current Assets
81.20
85.62
101.15
23.62
Current Assets
3,990.51
2,676.41
2,125.14
2,019.20
Current Investments
0.00
0.00
0.00
3.33
Inventories
830.25
579.16
571.15
506.55
Sundry Debtors
2,624.20
1,748.75
1,342.26
1,362.07
Cash & Bank
16.39
25.74
65.27
55.50
Other Current Assets
519.67
144.04
104.22
39.20
Short Term Loans & Adv.
277.53
178.72
42.25
52.56
Net Current Assets
172.53
237.43
15.29
46.54
Total Assets
5,121.42
3,392.33
3,022.38
3,298.32

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Cash From Operating Activity
-620.51
-102.87
436.95
PBT
243.51
164.48
162.55
Adjustment
142.99
202.53
134.34
Changes in Working Capital
-868.15
-415.48
183.79
Cash after chg. in Working capital
-481.64
-48.46
480.68
Interest Paid
0.00
0.00
0.00
Tax Paid
-138.86
-54.41
-43.73
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-104.00
36.09
-90.50
Net Fixed Assets
-54.31
-36.83
Net Investments
-36.25
65.85
Others
-13.44
7.07
Cash from Financing Activity
713.20
63.52
-367.94
Net Cash Inflow / Outflow
-11.31
-3.26
-21.50
Opening Cash & Equivalents
21.82
25.08
46.58
Closing Cash & Equivalent
11.21
21.82
25.08

Financial Ratios

Standalone /

Consolidated
Description
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
102.22
90.82
84.03
73.61
ROA
3.66%
2.94%
3.41%
2.90%
ROE
15.81%
10.60%
13.51%
12.87%
ROCE
16.77%
14.76%
19.59%
24.83%
Fixed Asset Turnover
14.27
12.24
10.40
10.10
Receivable days
119.48
119.61
114.82
106.95
Inventory Days
38.51
44.51
45.76
39.78
Payable days
55.46
65.42
54.57
43.76
Cash Conversion Cycle
102.53
98.70
106.01
102.97
Total Debt/Equity
1.52
0.78
0.76
0.38
Interest Cover
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.