Nifty
Sensex
:
:
24273.80
80334.81
-140.60 (-0.58%)
-411.97 (-0.51%)

Bearings

Rating :
N/A

BSE: 505790 | NSE: SCHAEFFLER

3368.15
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  3417.30
  •  3424.25
  •  3318.20
  •  3388.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  20547
  •  688.57
  •  4951.00
  •  2823.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 57,643.23
  • 59.38
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 56,293.20
  • 0.76%
  • 10.32

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.13%
  • 0.36%
  • 4.34%
  • FII
  • DII
  • Others
  • 4.48%
  • 16.04%
  • 0.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.70
  • 16.51
  • 5.55

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 16.99
  • 22.29
  • 2.53

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 17.35
  • 27.43
  • 3.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 59.44
  • 59.44
  • 59.44

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.16
  • 10.16
  • 10.16

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.65
  • 33.65
  • 33.65

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
57.5
75.7
89.97
104.28
P/E Ratio
60.77
46.16
38.84
33.51
Revenue
7251
9495
10413
12314
EBITDA
1321
1773
2071
2343
Net Income
899
1206
1423
1630
ROA
15
21.4
21.7
32.8
P/B Ratio
11.37
9.14
7.97
6.58
ROE
19.78
21.41
22.05
30.06
FCFF
827.23
1038.67
2726.45
FCFF Yield
1.6
2.01
5.27

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
2,174.41
1,873.13
16.08%
2,136.06
1,874.55
13.95%
2,116.35
1,853.60
14.18%
2,106.84
1,829.14
15.18%
Expenses
1,781.57
1,543.27
15.44%
1,765.67
1,550.45
13.88%
1,747.56
1,513.20
15.49%
1,730.52
1,487.12
16.37%
EBITDA
392.84
329.86
19.09%
370.39
324.10
14.28%
368.79
340.40
8.34%
376.32
342.02
10.03%
EBIDTM
18.07%
17.61%
17.34%
17.29%
17.43%
18.36%
17.86%
18.70%
Other Income
33.55
31.14
7.74%
34.82
30.20
15.30%
27.57
30.87
-10.69%
24.77
30.79
-19.55%
Interest
1.56
0.84
85.71%
0.87
1.03
-15.53%
1.06
1.60
-33.75%
1.59
0.84
89.29%
Depreciation
83.10
62.46
33.05%
78.12
60.43
29.27%
73.31
56.20
30.44%
67.66
53.93
25.46%
PBT
341.73
297.70
14.79%
326.22
288.14
13.22%
321.99
313.47
2.72%
331.84
318.04
4.34%
Tax
90.11
77.98
15.56%
88.94
78.53
13.26%
85.58
80.71
6.03%
86.39
80.76
6.97%
PAT
251.62
219.72
14.52%
237.28
209.61
13.20%
236.41
232.76
1.57%
245.45
237.28
3.44%
PATM
11.57%
11.73%
11.11%
11.18%
11.17%
12.56%
11.65%
12.97%
EPS
16.10
14.06
14.51%
15.18
13.41
13.20%
15.13
14.89
1.61%
15.70
15.18
3.43%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Dec 24
Dec 23
Net Sales
8,533.66
8,232.38
7,250.91
Net Sales Growth
14.85%
13.54%
 
Cost Of Goods Sold
5,340.82
5,156.93
4,502.82
Gross Profit
3,192.84
3,075.45
2,748.09
GP Margin
37.41%
37.36%
37.90%
Total Expenditure
7,025.32
6,786.51
5,929.12
Power & Fuel Cost
-
106.73
98.09
% Of Sales
-
1.30%
1.35%
Employee Cost
-
542.18
461.94
% Of Sales
-
6.59%
6.37%
Manufacturing Exp.
-
626.23
543.43
% Of Sales
-
7.61%
7.49%
General & Admin Exp.
-
227.58
208.21
% Of Sales
-
2.76%
2.87%
Selling & Distn. Exp.
-
108.03
95.04
% Of Sales
-
1.31%
1.31%
Miscellaneous Exp.
-
18.83
19.59
% Of Sales
-
0.23%
0.27%
EBITDA
1,508.34
1,445.87
1,321.79
EBITDA Margin
17.68%
17.56%
18.23%
Other Income
120.71
118.30
124.55
Interest
5.08
4.87
4.86
Depreciation
302.19
281.55
223.01
PBT
1,321.78
1,277.75
1,218.47
Tax
351.02
338.89
314.75
Tax Rate
26.56%
26.52%
25.93%
PAT
970.76
938.86
899.02
PAT before Minority Interest
970.76
938.86
899.02
Minority Interest
0.00
0.00
0.00
PAT Margin
11.38%
11.40%
12.40%
PAT Growth
7.94%
4.43%
 
EPS
62.11
60.07
57.52

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Dec 24
Dec 23
Shareholder's Funds
5,334.43
4,805.35
Share Capital
31.26
31.26
Total Reserves
5,303.17
4,774.09
Non-Current Liabilities
274.42
260.04
Secured Loans
0.00
0.00
Unsecured Loans
0.00
0.00
Long Term Provisions
237.77
233.43
Current Liabilities
1,488.04
1,405.15
Trade Payables
1,128.08
1,055.14
Other Current Liabilities
256.96
267.56
Short Term Borrowings
0.00
0.00
Short Term Provisions
103.00
82.45
Total Liabilities
7,096.89
6,470.54
Net Block
1,969.52
1,441.19
Gross Block
3,502.40
2,711.57
Accumulated Depreciation
1,532.88
1,270.38
Non Current Assets
2,843.18
2,364.38
Capital Work in Progress
449.11
490.77
Non Current Investment
0.00
0.00
Long Term Loans & Adv.
395.30
413.33
Other Non Current Assets
29.25
19.09
Current Assets
4,253.71
4,106.16
Current Investments
0.00
0.00
Inventories
1,469.62
1,315.61
Sundry Debtors
1,292.92
1,055.59
Cash & Bank
1,350.03
1,585.66
Other Current Assets
141.14
43.45
Short Term Loans & Adv.
81.40
105.85
Net Current Assets
2,765.67
2,701.01
Total Assets
7,096.89
6,470.54

Cash Flow

Standalone Figures in Rs. Crores /

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

Financial Ratios

Standalone /

Consolidated
Description
Dec 24
Dec 23
Book Value (Rs.)
341.29
307.44
ROA
13.84%
14.52%
ROE
18.52%
19.78%
ROCE
25.30%
26.81%
Fixed Asset Turnover
2.68
3.00
Receivable days
51.40
51.97
Inventory Days
60.95
63.69
Payable days
77.26
87.82
Cash Conversion Cycle
35.09
27.83
Total Debt/Equity
0.00
0.00
Interest Cover
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.