Nifty
Sensex
:
:
17094.35
57426.92
276.25 (1.64%)
1016.96 (1.80%)

Auto Ancillary

Rating :
65/99

BSE: 500530 | NSE: BOSCHLTD

15814.85
30-Sep-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 15670.45
  • 15924.90
  • 15501.00
  • 15670.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  18069
  •  2850.09
  •  19250.00
  •  12932.45

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 46,673.83
  • 35.99
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 44,968.23
  • 1.33%
  • 4.22

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 70.54%
  • 0.84%
  • 8.37%
  • FII
  • DII
  • Others
  • 3.56%
  • 16.03%
  • 0.66%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 0.16
  • 5.93

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -7.13
  • -0.40

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.35
  • 23.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.11
  • 39.51
  • 42.79

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.70
  • 5.08
  • 4.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 18.41
  • 20.92
  • 21.60

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
3,544.40
2,443.50
45.05%
3,311.00
3,215.90
2.96%
3,109.08
3,029.64
2.62%
2,917.97
2,479.18
17.70%
Expenses
3,095.00
2,136.90
44.84%
2,875.70
2,596.80
10.74%
2,751.72
2,673.16
2.94%
2,560.45
2,190.90
16.87%
EBITDA
449.40
306.60
46.58%
435.30
619.10
-29.69%
357.36
356.48
0.25%
357.52
288.28
24.02%
EBIDTM
12.68%
12.55%
13.15%
19.25%
11.49%
11.77%
12.25%
11.63%
Other Income
56.60
99.00
-42.83%
92.60
117.10
-20.92%
80.30
111.32
-27.87%
124.34
101.48
22.53%
Interest
3.60
3.20
12.50%
7.30
4.10
78.05%
16.86
6.81
147.58%
1.52
1.32
15.15%
Depreciation
64.80
67.10
-3.43%
89.20
92.10
-3.15%
85.10
96.93
-12.20%
82.87
79.60
4.11%
PBT
437.60
335.30
30.51%
431.40
640.00
-32.59%
335.70
217.39
54.42%
397.47
-91.16
-
Tax
103.50
75.50
37.09%
80.90
158.00
-48.80%
100.91
33.24
203.58%
25.54
-26.59
-
PAT
334.10
259.80
28.60%
350.50
482.00
-27.28%
234.79
184.15
27.50%
371.93
-64.57
-
PATM
9.43%
10.63%
10.59%
14.99%
7.55%
6.08%
12.75%
-2.60%
EPS
113.25
88.24
28.34%
118.95
163.80
-27.38%
79.67
62.48
27.51%
126.21
-21.69
-

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
12,882.45
11,781.60
9,716.20
9,912.10
12,257.80
11,690.10
11,201.20
10,683.10
Net Sales Growth
15.35%
21.26%
-1.98%
-19.14%
4.86%
4.36%
4.85%
 
Cost Of Goods Sold
8,151.65
7,298.60
5,772.60
5,309.40
6,675.20
6,301.40
5,309.20
4,970.10
Gross Profit
4,730.80
4,483.00
3,943.60
4,602.70
5,582.60
5,388.70
5,892.00
5,713.00
GP Margin
36.72%
38.05%
40.59%
46.44%
45.54%
46.10%
52.60%
53.48%
Total Expenditure
11,282.87
10,335.40
8,604.00
8,436.70
10,096.70
9,596.90
8,869.70
8,778.80
Power & Fuel Cost
-
100.10
86.10
97.60
111.20
109.70
108.00
104.70
% Of Sales
-
0.85%
0.89%
0.98%
0.91%
0.94%
0.96%
0.98%
Employee Cost
-
1,072.00
931.60
1,268.50
1,350.70
1,356.50
1,342.80
1,303.10
% Of Sales
-
9.10%
9.59%
12.80%
11.02%
11.60%
11.99%
12.20%
Manufacturing Exp.
-
704.40
737.20
667.50
873.40
792.70
581.00
530.40
% Of Sales
-
5.98%
7.59%
6.73%
7.13%
6.78%
5.19%
4.96%
General & Admin Exp.
-
864.10
757.80
782.40
672.10
692.90
547.80
478.20
% Of Sales
-
7.33%
7.80%
7.89%
5.48%
5.93%
4.89%
4.48%
Selling & Distn. Exp.
-
126.00
33.20
89.70
67.70
95.40
106.40
94.30
% Of Sales
-
1.07%
0.34%
0.90%
0.55%
0.82%
0.95%
0.88%
Miscellaneous Exp.
-
188.20
296.00
232.60
373.80
266.60
875.50
1,311.60
% Of Sales
-
1.60%
3.05%
2.35%
3.05%
2.28%
7.82%
12.28%
EBITDA
1,599.58
1,446.20
1,112.20
1,475.40
2,161.10
2,093.20
2,331.50
1,904.30
EBITDA Margin
12.42%
12.28%
11.45%
14.88%
17.63%
17.91%
20.81%
17.83%
Other Income
353.84
406.90
552.40
546.60
595.40
511.80
534.30
603.60
Interest
29.28
28.90
14.00
10.20
13.30
3.30
27.20
12.90
Depreciation
321.97
324.30
341.40
383.30
402.20
467.20
456.20
386.40
PBT
1,602.17
1,499.90
1,309.20
1,628.50
2,341.00
2,134.50
2,382.40
2,108.60
Tax
310.85
282.90
84.60
262.00
743.00
669.80
641.30
577.20
Tax Rate
19.40%
18.86%
14.97%
28.73%
31.74%
32.82%
26.92%
27.37%
PAT
1,291.32
1,217.00
480.70
649.80
1,598.00
1,370.80
1,741.10
1,531.40
PAT before Minority Interest
1,291.32
1,217.00
480.70
649.80
1,598.00
1,370.80
1,741.10
1,531.40
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
10.02%
10.33%
4.95%
6.56%
13.04%
11.73%
15.54%
14.33%
PAT Growth
49.91%
153.17%
-26.02%
-59.34%
16.57%
-21.27%
13.69%
 
EPS
437.74
412.54
162.95
220.27
541.69
464.68
590.20
519.12

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
10,679.80
9,812.90
9,260.70
9,117.80
9,972.60
8,790.60
9,526.80
Share Capital
29.50
29.50
29.50
29.50
30.50
30.50
31.40
Total Reserves
10,650.30
9,783.40
9,231.20
9,088.30
9,942.10
8,760.10
9,495.40
Non-Current Liabilities
267.10
223.10
386.20
-107.30
-63.50
-97.40
-98.40
Secured Loans
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
14.90
Long Term Provisions
511.30
507.70
788.00
341.60
420.40
364.20
377.50
Current Liabilities
4,305.70
4,491.90
3,669.00
4,013.30
4,195.20
3,354.60
3,145.10
Trade Payables
2,240.40
2,223.00
1,605.00
1,577.50
2,023.10
1,339.90
1,308.80
Other Current Liabilities
945.50
1,195.80
772.90
862.90
660.40
470.70
497.90
Short Term Borrowings
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
1,119.80
1,073.10
1,291.10
1,572.90
1,511.70
1,544.00
1,338.40
Total Liabilities
15,252.60
14,527.90
13,315.90
13,023.80
14,104.30
12,047.80
12,573.50
Net Block
1,094.30
1,108.90
1,195.40
1,010.80
1,141.10
1,319.40
1,148.70
Gross Block
3,679.00
3,416.60
3,245.50
2,682.70
2,449.70
2,196.80
1,616.90
Accumulated Depreciation
2,584.70
2,307.70
2,050.10
1,671.90
1,308.60
877.40
468.20
Non Current Assets
6,898.60
5,767.40
6,296.60
5,798.40
6,093.50
5,423.70
6,090.60
Capital Work in Progress
605.40
487.80
487.00
644.20
313.20
128.90
150.70
Non Current Investment
4,526.40
3,553.80
3,882.50
3,973.10
4,479.10
3,843.70
4,619.90
Long Term Loans & Adv.
629.30
540.40
727.10
163.60
160.10
131.70
161.30
Other Non Current Assets
43.20
76.50
4.60
6.70
0.00
0.00
10.00
Current Assets
8,354.00
8,760.50
7,019.30
7,225.40
8,010.80
6,624.10
6,482.90
Current Investments
1,112.10
1,727.60
296.80
237.10
928.90
268.10
0.00
Inventories
1,729.30
1,298.50
1,115.90
1,444.30
1,225.80
1,180.40
1,191.50
Sundry Debtors
1,526.70
1,387.40
1,413.00
1,567.50
1,615.60
1,186.20
1,322.50
Cash & Bank
1,705.60
2,450.60
2,256.10
1,252.80
1,887.90
1,717.70
1,831.60
Other Current Assets
2,280.30
435.30
560.30
649.00
2,352.60
2,271.70
2,137.30
Short Term Loans & Adv.
1,843.60
1,461.10
1,377.20
2,074.70
1,889.20
2,047.60
1,833.80
Net Current Assets
4,048.30
4,268.60
3,350.30
3,212.10
3,815.60
3,269.50
3,337.80
Total Assets
15,252.60
14,527.90
13,315.90
13,023.80
14,104.30
12,047.80
12,573.50

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
269.30
834.90
1,336.10
593.20
1,728.70
1,456.70
1,317.70
PBT
1,501.20
566.60
1,006.50
2,341.30
2,040.60
2,465.50
2,108.60
Adjustment
-28.40
-94.20
-229.70
-277.10
-94.60
-669.00
-293.90
Changes in Working Capital
-937.10
632.00
1,020.50
-688.80
458.80
384.80
147.60
Cash after chg. in Working capital
535.70
1,104.40
1,797.30
1,375.40
2,404.80
2,181.30
1,962.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-266.40
-269.50
-461.20
-782.20
-676.10
-724.60
-644.60
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
-31.80
-463.00
-872.90
1,765.90
-1,170.30
1,246.00
-994.90
Net Fixed Assets
-380.00
-171.90
-405.60
-564.00
-437.20
-558.10
Net Investments
-355.80
-1,100.80
30.60
1,198.10
-1,295.90
507.20
Others
704.00
809.70
-497.90
1,131.80
562.80
1,296.90
Cash from Financing Activity
-383.10
-338.20
-399.00
-2,530.80
-324.60
-2,669.70
-356.00
Net Cash Inflow / Outflow
-145.60
33.70
64.20
-171.70
233.80
33.00
-33.20
Opening Cash & Equivalents
288.90
255.20
191.00
362.70
128.90
95.90
129.10
Closing Cash & Equivalent
143.30
288.90
255.20
191.00
362.70
128.90
95.90

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
3620.27
3326.41
3139.22
3090.78
3269.70
2882.16
3034.01
ROA
8.17%
3.45%
4.93%
11.78%
10.48%
14.14%
12.18%
ROE
11.88%
5.04%
7.07%
16.74%
14.61%
19.01%
16.07%
ROCE
14.92%
6.07%
10.03%
24.66%
21.79%
26.24%
22.15%
Fixed Asset Turnover
3.32
2.92
3.34
4.78
5.11
6.30
7.07
Receivable days
45.14
52.60
54.88
47.39
43.07
38.13
42.26
Inventory Days
46.90
45.35
47.14
39.75
36.99
36.05
38.07
Payable days
111.61
121.02
75.98
68.03
67.74
59.94
65.20
Cash Conversion Cycle
-19.56
-23.07
26.04
19.12
12.32
14.23
15.13
Total Debt/Equity
0.00
0.00
0.00
0.00
0.00
0.00
0.01
Interest Cover
52.90
41.38
90.39
177.02
619.36
88.59
164.46

News Update:


  • Bosch reports 29% rise in Q1 consolidated net profit
    3rd Aug 2022, 12:16 PM

    Total consolidated income of the company increased by 41.63% at Rs 3,601 crore for Q1FY23

    Read More
  • Bosch - Quarterly Results
    2nd Aug 2022, 19:03 PM

    Read More
  • Bosch planning to invest over Rs 200 crore in India in next five years
    12th Jul 2022, 14:20 PM

    The company will support OEMs through system expertise and participate in ecosystem partnerships to become a major player in the electrification ecosystem

    Read More
  • Bosch inaugurates first smart campus ‘Spark.NXT’
    30th Jun 2022, 16:00 PM

    Over the last five years, Bosch has invested Rs 800 crore in developing the campus

    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.