Nifty
Sensex
:
:
24383.60
78094.64
66.45 (0.27%)
166.49 (0.21%)

Bearings

Rating :
72/99

BSE: 505790 | NSE: SCHAEFFLER

4079.20
31-Jul-2026
  • Open
  • High
  • Low
  • Previous Close
  •  4088
  •  4103.6
  •  4026.1
  •  4040.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  186295
  •  755214000.9
  •  4467.7
  •  3518.4

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 63,775.02
  • 50.88
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 62,268.41
  • 0.86%
  • 10.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.13%
  • 0.34%
  • 4.31%
  • FII
  • DII
  • Others
  • 4.36%
  • 15.95%
  • 0.91%

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
  • 58.66
  • 58.66
  • 58.66

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.50
  • 10.50
  • 10.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.87
  • 33.87
  • 33.87

Earnings Forecasts:

(Updated: 25-07-2026)
Description
2026
2027
2028
2029
Adj EPS
69
-8
11.32
84.7
P/E Ratio
59.12
-509.90
360.35
48.16
Revenue
42.07
39.13
33.61
10891.3
EBITDA
12323.7
13570.8
14685.2
2036.08
Net Income
2348.66
2647.88
2875.6
1364.63
ROA
1559.83
1717.24
1910.7
21.05
P/B Ratio
-1.77
-1.26
-1.08
9.41
ROE
8.4
7.41
6.62
21.26
FCFF
21.68
21.39
20.8
1035.5
FCFF Yield
1041.97
1169
1160
1.66
Net Debt
1.67
1.87
1.86
-1936.23
BVPS
-2309.97
-3247.4
-3773.4
433.49

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 26
Jun 25
Var%
Mar 26
Mar 25
Var%
Dec 25
Dec 24
Var%
Sep 25
Sep 24
Var%
Net Sales
2,760.55
2,352.59
17.34%
2,585.64
2,174.41
18.91%
2,724.20
2,136.06
27.53%
2,434.65
2,116.35
15.04%
Expenses
2,261.57
1,922.47
17.64%
2,107.32
1,781.57
18.28%
2,240.08
1,765.67
26.87%
1,978.71
1,747.56
13.23%
EBITDA
498.98
430.12
16.01%
478.32
392.84
21.76%
484.12
370.39
30.71%
455.94
368.79
23.63%
EBIDTM
18.08%
18.28%
18.50%
18.07%
17.77%
17.34%
18.73%
17.43%
Other Income
36.71
43.03
-14.69%
42.32
33.55
26.14%
43.31
34.82
24.38%
28.39
27.57
2.97%
Interest
1.37
1.08
26.85%
1.18
1.56
-24.36%
1.61
0.87
85.06%
0.97
1.06
-8.49%
Depreciation
91.10
80.72
12.86%
90.46
83.10
8.86%
92.02
78.12
17.79%
87.88
73.31
19.87%
PBT
443.22
391.35
13.25%
429.00
341.73
25.54%
433.80
326.22
32.98%
395.48
321.99
22.82%
Tax
117.44
104.24
12.66%
112.93
90.11
25.32%
111.44
88.94
25.30%
106.22
85.58
24.12%
PAT
325.78
287.11
13.47%
316.07
251.62
25.61%
322.36
237.28
35.86%
289.26
236.41
22.36%
PATM
11.80%
12.20%
12.22%
11.57%
11.83%
11.11%
11.88%
11.17%
EPS
20.84
18.37
13.45%
20.22
16.10
25.59%
20.62
15.18
35.84%
18.51
15.13
22.34%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Dec 25
Dec 24
Dec 23
Dec 22
Net Sales
10,505.04
9,685.85
8,232.38
7,250.91
6,867.42
Net Sales Growth
19.66%
17.66%
13.54%
5.58%
 
Cost Of Goods Sold
6,437.31
5,932.54
5,156.93
4,502.82
4,252.33
Gross Profit
4,067.73
3,753.31
3,075.45
2,748.09
2,615.09
GP Margin
38.72%
38.75%
37.36%
37.90%
38.08%
Total Expenditure
8,587.68
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
1,917.36
1,763.18
1,445.87
1,321.79
1,295.85
EBITDA Margin
18.25%
18.20%
17.56%
18.23%
18.87%
Other Income
150.73
148.28
118.30
124.55
77.68
Interest
5.13
5.38
4.87
4.86
5.01
Depreciation
361.46
343.72
281.55
223.01
206.46
PBT
1,701.50
1,562.36
1,277.75
1,218.47
1,162.06
Tax
448.03
412.01
338.89
314.75
297.83
Tax Rate
26.33%
26.37%
26.52%
25.93%
25.30%
PAT
1,253.47
1,150.35
938.86
899.02
879.21
PAT before Minority Interest
1,253.47
1,150.35
938.86
899.02
879.21
Minority Interest
0.00
0.00
0.00
0.00
0.00
PAT Margin
11.93%
11.88%
11.40%
12.40%
12.80%
PAT Growth
23.81%
22.53%
4.43%
2.25%
 
EPS
80.20
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.