Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Finance - NBFC

Rating :
56/99

BSE: 500490 | NSE: BAJAJHLDNG

1924.60
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  1780.00
  •  1930.00
  •  1700.00
  •  1754.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  47263
  •  881.41
  •  3950.00
  •  1460.15

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 21,440.69
  • 6.27
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 21,430.50
  • 1.69%
  • 0.77

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.56%
  • 10.04%
  • 22.19%
  • FII
  • DII
  • Others
  • 14.69%
  • 2.45%
  • 1.07%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.94
  • -3.79
  • -19.96

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -7.00
  • -6.52
  • -11.43

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -10.52
  • -11.79
  • -23.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.14
  • 9.91
  • 11.18

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.23
  • 1.35
  • 1.44

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.91
  • 56.47
  • 67.98

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
86.86
109.61
-20.76%
117.60
129.36
-9.09%
78.63
104.71
-24.91%
83.02
105.71
-21.46%
Expenses
32.44
15.36
111.20%
27.87
18.00
54.83%
33.52
14.28
134.73%
36.92
18.05
104.54%
EBITDA
54.42
94.25
-42.26%
89.73
111.36
-19.42%
45.11
90.43
-50.12%
46.10
87.66
-47.41%
EBIDTM
62.65%
85.99%
76.30%
86.09%
57.37%
86.36%
55.53%
82.92%
Other Income
10.57
1.17
803.42%
13.06
1.14
1,045.61%
10.50
1.16
805.17%
1.18
1.06
11.32%
Interest
2.58
0.00
0
2.58
0.00
0
2.58
0.00
0
0.00
0.00
0
Depreciation
8.28
0.87
851.72%
8.25
1.10
650.00%
8.25
1.25
560.00%
0.88
1.33
-33.83%
PBT
54.13
94.55
-42.75%
91.96
111.40
-17.45%
44.78
90.34
-50.43%
46.40
87.39
-46.90%
Tax
20.46
33.85
-39.56%
23.90
33.32
-28.27%
19.99
32.59
-38.66%
21.88
-3.41
-
PAT
33.67
60.70
-44.53%
68.06
78.08
-12.83%
24.79
57.75
-57.07%
24.52
90.80
-73.00%
PATM
38.76%
55.38%
57.87%
60.36%
31.53%
55.15%
29.54%
85.90%
EPS
83.80
70.19
19.39%
92.43
68.70
34.54%
60.14
63.91
-5.90%
71.12
63.99
11.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
366.11
431.78
419.67
842.11
469.84
523.93
389.05
345.55
295.31
898.14
716.91
Net Sales Growth
-18.53%
2.89%
-50.16%
79.23%
-10.32%
34.67%
12.59%
17.01%
-67.12%
25.28%
 
Cost Of Goods Sold
4.43
0.00
0.00
0.93
1.11
0.84
0.46
0.66
0.65
0.64
0.37
Gross Profit
361.68
431.78
419.67
841.18
468.73
523.09
388.59
344.89
294.66
897.50
716.54
GP Margin
98.79%
100%
100%
99.89%
99.76%
99.84%
99.88%
99.81%
99.78%
99.93%
99.95%
Total Expenditure
130.75
89.64
64.60
214.43
41.31
44.68
30.10
25.45
11.61
11.66
10.36
Power & Fuel Cost
-
0.00
0.00
0.15
0.12
0.11
0.08
0.10
0.10
0.10
0.08
% Of Sales
-
0%
0%
0.02%
0.03%
0.02%
0.02%
0.03%
0.03%
0.01%
0.01%
Employee Cost
-
28.13
23.78
20.76
7.23
2.28
1.99
1.63
4.23
5.42
3.47
% Of Sales
-
6.51%
5.67%
2.47%
1.54%
0.44%
0.51%
0.47%
1.43%
0.60%
0.48%
Manufacturing Exp.
-
5.68
3.58
3.47
3.47
4.48
6.59
3.80
0.41
0.83
0.42
% Of Sales
-
1.32%
0.85%
0.41%
0.74%
0.86%
1.69%
1.10%
0.14%
0.09%
0.06%
General & Admin Exp.
-
19.05
19.80
17.01
10.52
7.03
5.15
3.01
2.24
0.26
1.20
% Of Sales
-
4.41%
4.72%
2.02%
2.24%
1.34%
1.32%
0.87%
0.76%
0.03%
0.17%
Selling & Distn. Exp.
-
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
% Of Sales
-
0%
0%
0%
0%
0%
0%
0%
0%
0%
0%
Miscellaneous Exp.
-
36.78
17.44
172.26
18.98
30.05
15.91
16.35
4.08
4.51
0.00
% Of Sales
-
8.52%
4.16%
20.46%
4.04%
5.74%
4.09%
4.73%
1.38%
0.50%
0.68%
EBITDA
235.36
342.14
355.07
627.68
428.53
479.25
358.95
320.10
283.70
886.48
706.55
EBITDA Margin
64.29%
79.24%
84.61%
74.54%
91.21%
91.47%
92.26%
92.63%
96.07%
98.70%
98.55%
Other Income
35.31
4.65
4.74
7.97
6.85
34.90
41.02
2.36
5.72
2.27
2.51
Interest
7.74
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.00
0.00
Depreciation
25.66
4.10
5.24
5.39
5.48
0.96
0.40
0.43
0.47
0.48
0.48
PBT
237.27
342.69
354.57
630.26
429.90
513.19
399.57
322.02
288.94
888.27
708.58
Tax
86.23
121.64
84.70
134.57
88.31
99.36
81.12
68.33
76.46
72.27
36.69
Tax Rate
36.34%
35.50%
23.89%
21.35%
20.54%
19.36%
20.30%
21.22%
27.81%
8.14%
5.18%
PAT
151.04
221.05
269.87
495.69
341.59
413.83
318.45
253.69
198.47
816.00
671.89
PAT before Minority Interest
115.40
221.05
269.87
495.69
341.59
413.83
318.45
253.69
198.47
816.00
671.89
Minority Interest
-35.64
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
41.26%
51.20%
64.31%
58.86%
72.70%
78.99%
81.85%
73.42%
67.21%
90.85%
93.72%
PAT Growth
-47.43%
-18.09%
-45.56%
45.11%
-17.46%
29.95%
25.53%
27.82%
-75.68%
21.45%
 
Unadjusted EPS
307.49
273.90
238.50
222.20
203.50
182.30
178.60
166.80
150.90
217.00
134.60

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
26,952.30
25,201.23
17,817.90
15,293.32
13,393.23
11,998.98
10,345.09
8,680.02
7,450.83
5,555.55
Share Capital
111.29
111.29
111.29
111.29
111.29
111.29
111.29
111.29
111.29
106.04
Total Reserves
26,841.01
25,089.94
17,706.61
15,182.03
13,281.94
11,887.69
10,233.80
8,568.73
7,339.54
5,390.49
Non-Current Liabilities
-117.95
-151.47
37.23
36.55
35.02
35.78
27.94
28.64
23.36
-10.59
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
18.30
17.15
2.59
1.26
0.17
0.11
0.02
0.00
0.95
0.00
Current Liabilities
35.66
31.72
33.54
141.81
464.73
413.48
402.44
426.11
466.01
4,884.42
Trade Payables
1.13
0.48
0.81
0.65
1.15
1.32
0.52
0.87
1.31
5.32
Other Current Liabilities
34.53
31.24
19.30
27.17
15.95
12.76
9.96
11.00
9.90
27.58
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
0.00
0.00
13.43
113.99
447.63
399.40
391.96
414.24
454.80
4,851.52
Total Liabilities
26,870.01
25,081.48
17,888.67
15,471.68
13,892.98
12,448.24
10,775.47
9,134.77
7,940.20
10,429.38
Net Block
6.30
6.42
8.28
526.92
526.46
514.30
514.50
366.35
355.98
227.70
Gross Block
9.50
96.98
104.41
623.00
622.18
609.15
609.14
461.60
450.89
322.19
Accumulated Depreciation
3.20
90.56
96.13
96.08
95.72
94.85
94.64
95.25
94.91
94.49
Non Current Assets
26,733.08
24,073.22
15,924.84
13,907.82
13,371.78
11,747.60
9,700.84
7,971.13
6,324.64
4,902.51
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
160.33
0.00
0.00
Non Current Investment
26,444.05
24,008.76
15,713.90
13,215.41
12,669.64
10,932.02
8,657.43
7,004.90
5,519.54
4,657.31
Long Term Loans & Adv.
40.13
40.03
183.01
141.47
154.99
231.29
310.80
321.84
281.13
0.00
Other Non Current Assets
242.60
0.51
2.15
6.52
3.19
52.49
200.61
100.21
150.49
0.00
Current Assets
136.93
1,008.26
1,963.83
1,563.86
521.20
700.64
1,074.63
1,163.64
1,615.56
5,526.87
Current Investments
0.00
757.80
1,846.58
60.43
407.92
392.91
919.92
700.75
1,355.23
815.35
Inventories
0.00
0.00
0.28
0.13
0.31
0.12
0.14
0.06
0.13
0.14
Sundry Debtors
0.00
0.00
0.53
0.59
0.61
0.31
0.61
0.38
0.31
0.22
Cash & Bank
10.19
81.21
12.53
1,423.01
48.24
268.53
146.62
424.85
222.67
7.88
Other Current Assets
126.74
168.78
103.44
66.91
64.12
38.77
7.34
37.60
37.22
4,703.28
Short Term Loans & Adv.
13.10
0.47
0.47
12.79
11.15
0.57
1.13
32.83
34.38
4,702.07
Net Current Assets
101.27
976.54
1,930.29
1,422.05
56.47
287.16
672.19
737.53
1,149.55
642.45
Total Assets
26,870.01
25,081.48
17,888.67
15,471.68
13,892.98
12,448.24
10,775.47
9,134.77
7,940.20
10,429.38

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
627.64
1,631.10
-923.34
1,147.22
796.01
872.26
0.00
0.00
0.00
0.00
PBT
342.69
354.57
630.26
429.90
979.69
818.96
0.00
0.00
0.00
0.00
Adjustment
551.17
463.73
-358.60
801.80
-219.37
-105.79
0.00
0.00
0.00
0.00
Changes in Working Capital
-167.96
999.75
-1,028.36
-9.00
68.63
236.54
0.00
0.00
0.00
0.00
Cash after chg. in Working capital
725.90
1,818.05
-756.70
1,222.70
828.95
949.71
0.00
0.00
0.00
0.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-98.26
-186.95
-166.64
-75.48
-32.94
-77.45
0.00
0.00
0.00
0.00
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
-163.24
-1,122.78
-372.11
1,019.43
-464.23
-519.08
0.00
0.00
0.00
0.00
Net Fixed Assets
87.48
0.02
0.45
0.02
0.02
0.02
165.29
-160.26
0.02
-0.76
Net Investments
-694.32
-2,697.25
-1,782.11
864.14
-806.91
-433.24
-683.14
129.07
-359.85
-866.97
Others
443.60
1,574.45
1,409.55
155.27
342.66
-85.86
517.85
31.19
359.83
867.73
Cash from Financing Activity
-536.05
-434.18
-110.49
-760.76
-390.97
-326.06
0.00
0.00
0.00
0.00
Net Cash Inflow / Outflow
-71.65
74.14
-1,405.94
1,405.89
-59.19
27.12
0.00
0.00
0.00
0.00
Opening Cash & Equivalents
75.13
0.99
1,406.98
1.09
60.28
33.16
0.00
0.00
0.00
0.00
Closing Cash & Equivalent
3.48
75.13
1.04
1,406.98
1.09
60.28
0.00
0.00
0.00
0.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
2421.81
2264.46
1601.03
1374.19
1203.45
1078.17
929.56
779.95
669.50
518.35
ROA
0.85%
1.26%
2.97%
2.33%
3.14%
2.74%
2.55%
2.32%
8.88%
7.81%
ROE
0.85%
1.25%
2.99%
2.38%
3.26%
2.85%
2.67%
2.46%
12.60%
13.39%
ROCE
1.31%
1.65%
3.81%
3.00%
4.04%
3.58%
3.39%
3.41%
13.66%
14.04%
Fixed Asset Turnover
8.11
4.17
2.32
0.75
0.85
0.64
0.65
0.65
2.32
3.10
Receivable days
0.00
0.00
0.24
0.47
0.32
0.43
0.52
0.43
0.11
0.09
Inventory Days
0.00
0.00
0.09
0.17
0.15
0.12
0.11
0.12
0.05
0.08
Payable days
6.90
6.85
8.06
11.88
29.37
23.13
26.37
50.17
157.34
239.32
Cash Conversion Cycle
-6.90
-6.85
-7.73
-11.24
-28.90
-22.57
-25.74
-49.63
-157.18
-239.15
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Interest Cover
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00

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.