Nifty
Sensex
:
:
25044.35
82055.11
72.45 (0.29%)
158.32 (0.19%)

Bearings

Rating :
63/99

BSE: 505790 | NSE: SCHAEFFLER

3927.10
24-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  3932
  •  3980
  •  3881.9
  •  3900.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  48219
  •  189265588.8
  •  4838.7
  •  2823

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 61,438.28
  • 62.72
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 60,088.25
  • 0.71%
  • 10.90

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
  • 60.84
  • 60.84
  • 60.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.27
  • 10.27
  • 10.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.07
  • 34.07
  • 34.07

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
60.07
73.24
85.36
96.68
P/E Ratio
65.38
53.62
46.01
40.62
Revenue
8232
9309
10529
11597
EBITDA
1445
1739
1991
2231
Net Income
939
1151
1323
1476
ROA
14.3
48.9
P/B Ratio
11.40
10.32
9.22
8.17
ROE
18.52
19.75
20.46
20.21
FCFF
180
816
957
1195
FCFF Yield
0.29
1.33
1.56
1.95
Net Debt
-1295
-1523
-1825
-2234
BVPS
344.41
380.47
425.94
480.49

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

News Update:


  • Schaeffler India inaugurates fifth manufacturing facility in Tamil Nadu
    29th May 2025, 12:30 PM

    The inauguration of the Shoolagiri facility joins Schaeffler India’s four manufacturing facilities in the country and its three research and development centers

    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.