Nifty
Sensex
:
:
24353.55
78493.54
156.80 (0.65%)
504.86 (0.65%)

Bearings

Rating :
74/99

BSE: 505790 | NSE: SCHAEFFLER

4002.50
17-Apr-2026
  • Open
  • High
  • Low
  • Previous Close
  •  3952.6
  •  4019.7
  •  3926.8
  •  3966.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  64361
  •  257167129.1
  •  4467.7
  •  3158.4

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 62,532.41
  • 54.36
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 60,686.77
  • 0.87%
  • 10.34

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.13%
  • 0.34%
  • 4.32%
  • FII
  • DII
  • Others
  • 4.45%
  • 15.86%
  • 0.90%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.99
  • 11.06
  • 10.13

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.65
  • 12.95
  • 5.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 19.89
  • 13.71
  • 8.56

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 59.76
  • 59.76
  • 59.76

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.53
  • 10.53
  • 10.53

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.20
  • 34.20
  • 34.20

Earnings Forecasts:

(Updated: 11-04-2026)
Description
2024
2025
2026
2027
Adj EPS
73.6
87.26
100.08
111.63
P/E Ratio
54.38
45.87
39.99
35.86
Revenue
9685.85
10873
12098.7
13200.9
EBITDA
1763.02
2060.68
2323.42
2561
Net Income
1150.35
1369.32
1564.78
1744.67
ROA
15.24
21.6
22.1
P/B Ratio
10.34
9.35
8.27
7.24
ROE
20.21
21.38
21.63
21.5
FCFF
938.12
904
1007.7
1175.1
FCFF Yield
1.59
1.53
1.71
1.99
Net Debt
-1790.97
-1772.03
-2051.2
-2940.5
BVPS
386.94
428.28
484.27
552.61

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Net Sales
2,724.20
2,136.06
27.53%
2,434.65
2,116.35
15.04%
2,352.59
2,106.84
11.66%
2,174.41
1,873.13
16.08%
Expenses
2,240.08
1,765.67
26.87%
1,978.71
1,747.56
13.23%
1,922.47
1,730.52
11.09%
1,781.57
1,543.27
15.44%
EBITDA
484.12
370.39
30.71%
455.94
368.79
23.63%
430.12
376.32
14.30%
392.84
329.86
19.09%
EBIDTM
17.77%
17.34%
18.73%
17.43%
18.28%
17.86%
18.07%
17.61%
Other Income
43.31
34.82
24.38%
28.39
27.57
2.97%
43.03
24.77
73.72%
33.55
31.14
7.74%
Interest
1.61
0.87
85.06%
0.97
1.06
-8.49%
1.08
1.59
-32.08%
1.56
0.84
85.71%
Depreciation
92.02
78.12
17.79%
87.88
73.31
19.87%
80.72
67.66
19.30%
83.10
62.46
33.05%
PBT
433.80
326.22
32.98%
395.48
321.99
22.82%
391.35
331.84
17.93%
341.73
297.70
14.79%
Tax
111.44
88.94
25.30%
106.22
85.58
24.12%
104.24
86.39
20.66%
90.11
77.98
15.56%
PAT
322.36
237.28
35.86%
289.26
236.41
22.36%
287.11
245.45
16.97%
251.62
219.72
14.52%
PATM
11.83%
11.11%
11.88%
11.17%
12.20%
11.65%
11.57%
11.73%
EPS
20.62
15.18
35.84%
18.51
15.13
22.34%
18.37
15.70
17.01%
16.10
14.06
14.51%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Dec 25
Dec 24
Dec 23
Dec 22
Net Sales
-
9,685.85
8,232.38
7,250.91
6,867.42
Net Sales Growth
-
17.66%
13.54%
5.58%
 
Cost Of Goods Sold
-
5,932.54
5,156.93
4,502.82
4,252.33
Gross Profit
-
3,753.31
3,075.45
2,748.09
2,615.09
GP Margin
-
38.75%
37.36%
37.90%
38.08%
Total Expenditure
-
7,922.67
6,786.51
5,929.12
5,571.57
Power & Fuel Cost
-
121.56
106.73
98.09
87.46
% Of Sales
-
1.26%
1.30%
1.35%
1.27%
Employee Cost
-
608.64
542.18
461.94
430.59
% Of Sales
-
6.28%
6.59%
6.37%
6.27%
Manufacturing Exp.
-
708.80
626.23
544.25
523.07
% Of Sales
-
7.32%
7.61%
7.51%
7.62%
General & Admin Exp.
-
369.01
227.58
207.39
174.89
% Of Sales
-
3.81%
2.76%
2.86%
2.55%
Selling & Distn. Exp.
-
136.94
108.03
95.04
90.59
% Of Sales
-
1.41%
1.31%
1.31%
1.32%
Miscellaneous Exp.
-
45.18
18.83
19.59
12.64
% Of Sales
-
0.47%
0.23%
0.27%
0.18%
EBITDA
-
1,763.18
1,445.87
1,321.79
1,295.85
EBITDA Margin
-
18.20%
17.56%
18.23%
18.87%
Other Income
-
148.28
118.30
124.55
77.68
Interest
-
5.38
4.87
4.86
5.01
Depreciation
-
343.72
281.55
223.01
206.46
PBT
-
1,562.36
1,277.75
1,218.47
1,162.06
Tax
-
412.01
338.89
314.75
297.83
Tax Rate
-
26.37%
26.52%
25.93%
25.30%
PAT
-
1,150.35
938.86
899.02
879.21
PAT before Minority Interest
-
1,150.35
938.86
899.02
879.21
Minority Interest
-
0.00
0.00
0.00
0.00
PAT Margin
-
11.88%
11.40%
12.40%
12.80%
PAT Growth
-
22.53%
4.43%
2.25%
 
EPS
-
73.60
60.07
57.52
56.25

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 25
Dec 24
Dec 23
Dec 22
Shareholder's Funds
6,047.96
5,334.43
4,805.35
4,285.90
Share Capital
31.26
31.26
31.26
31.26
Total Reserves
6,016.70
5,303.17
4,774.09
4,254.64
Non-Current Liabilities
322.80
274.42
260.04
246.48
Secured Loans
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
Long Term Provisions
300.34
237.77
233.43
228.08
Current Liabilities
2,108.37
1,488.04
1,405.15
1,377.89
Trade Payables
1,682.58
1,128.08
1,055.14
1,111.73
Other Current Liabilities
282.58
256.96
267.56
200.28
Short Term Borrowings
0.00
0.00
0.00
0.00
Short Term Provisions
143.21
103.00
82.45
65.88
Total Liabilities
8,479.13
7,096.89
6,470.54
5,910.27
Net Block
2,194.96
1,969.52
1,441.19
1,122.71
Gross Block
4,063.91
3,502.40
2,711.57
2,169.87
Accumulated Depreciation
1,868.95
1,532.88
1,270.38
1,047.16
Non Current Assets
3,014.10
2,843.18
2,364.38
1,922.12
Capital Work in Progress
334.46
449.11
490.77
249.34
Non Current Investment
0.00
0.00
0.00
0.00
Long Term Loans & Adv.
451.86
395.30
413.33
429.52
Other Non Current Assets
32.82
29.25
19.09
120.55
Current Assets
5,465.03
4,253.71
4,106.16
3,953.28
Current Investments
0.00
0.00
0.00
0.00
Inventories
1,771.75
1,469.62
1,315.61
1,243.37
Sundry Debtors
1,657.27
1,292.92
1,055.59
1,032.41
Cash & Bank
1,845.64
1,350.03
1,585.66
1,554.53
Other Current Assets
190.37
59.74
43.45
37.61
Short Term Loans & Adv.
134.58
81.40
105.85
85.36
Net Current Assets
3,356.66
2,765.67
2,701.01
2,575.39
Total Assets
8,479.13
7,096.89
6,470.54
5,875.40

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 25
Dec 24
Dec 23
Cash From Operating Activity
1,290.03
839.87
884.46
PBT
1,562.36
1,277.75
1,213.77
Adjustment
271.50
196.61
123.29
Changes in Working Capital
-140.38
-320.34
-155.34
Cash after chg. in Working capital
1,693.48
1,154.02
1,181.72
Interest Paid
0.00
0.00
0.00
Tax Paid
-403.45
-314.15
-297.26
Other Direct Exp. Paid
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
Cash From Investing Activity
-340.72
-24.57
-595.01
Net Fixed Assets
-438.41
-732.34
Net Investments
19.90
0.00
Others
77.79
707.77
Cash from Financing Activity
-449.45
-421.07
-386.03
Net Cash Inflow / Outflow
499.86
394.23
-96.58
Opening Cash & Equivalents
463.94
69.71
166.04
Closing Cash & Equivalent
963.80
463.94
69.71

Financial Ratios

Standalone /

Consolidated
Description
Dec 25
Dec 24
Dec 23
Book Value (Rs.)
386.95
341.29
307.44
ROA
14.77%
13.84%
14.52%
ROE
20.21%
18.52%
19.78%
ROCE
27.55%
25.30%
26.81%
Fixed Asset Turnover
2.60
2.68
3.00
Receivable days
54.81
51.40
51.97
Inventory Days
60.22
60.95
63.69
Payable days
86.46
77.26
87.82
Cash Conversion Cycle
28.56
35.09
27.83
Total Debt/Equity
0.00
0.00
0.00
Interest Cover
291.40
263.37
250.75

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.