Nifty

:

24712.05

Sensex

:

80786.54

-255.70 (-1.02%)
-849.37 (-1.04%)

Login

Nifty
Sensex

:
:

24712.05
80786.54

-255.70 (-1.02%)
-849.37 (-1.04%)

Schneider Electric Infrastructure Ltd.

Electric Equipment

Rating :

81/99

BSE: 534139 | NSE: SCHNEIDER

Watchlist

NSE BSE

860.00

26-Aug-2025

Open
High
Low
Previous Close

856
866.8
854
858.00

Volume
Traded Value (lacs)
52 Week High
52 Week Low

70728
60814656.6
1052
540

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

20,562.95
78.89
2

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

20,732.30
N/A
34.87

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

6.52
15.24
14.05

EBITDA CAGR (%)

10 Years
5 Years
3 Years

24.47
42.18
17.60

PAT CAGR (%)

10 Years
5 Years
3 Years

-
-
29.40

P:E (Median)

8 Years
5 Years
3 Years

-
61.84
65.27

P:BV (Average)

8 Years
5 Years
3 Years

-42.89
-44.35
50.20

EV:EBITDA (Average)

8 Years
5 Years
3 Years

54.32
49.80
45.51

Earnings Forecasts:

(Updated: 06-06-2025)

Description 2024 2025 2026 2027
Adj EPS 7.19 11.2 14.02 18.38
P/E Ratio 119.61 76.79 61.34 46.79
Revenue 2197 2637 3262 3899
EBITDA 296 506 652
Net Income 172 268 335 440
ROA 11.7
P/B Ratio 97.18 23.24 15.96
ROE 123.67 44.7 37.1
FCFF 101 183 340
FCFF Yield 0.53 0.96 1.77
Net Debt 500
BVPS 8.85 37 53.9

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Jun 25 Jun 24 Var% Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var%
Net Sales 621.63 592.91 4.84% 586.89 471.75 24.41% 857.20 743.87 15.24% 599.71 495.81 20.96%
Expenses 552.30 511.19 8.04% 500.21 398.54 25.51% 717.03 633.42 13.20% 525.51 433.18 21.31%
EBITDA 69.33 81.72 -15.16% 86.68 73.21 18.40% 140.17 110.45 26.91% 74.20 62.63 18.47%
EBIDTM 11.15% 13.78% 14.77% 15.52% 16.35% 14.85% 12.37% 12.63%
Other Income 4.30 2.60 65.38% 5.71 3.63 57.30% 7.33 1.63 349.69% 8.93 1.72 419.19%
Interest 10.77 13.14 -18.04% 12.93 32.38 -60.07% 10.93 12.36 -11.57% 12.28 12.38 -0.81%
Depreciation 6.97 5.87 18.74% 6.35 5.51 15.25% 6.81 5.76 18.23% 6.33 5.69 11.25%
PBT 55.89 65.31 -14.42% 73.11 38.25 91.14% 147.41 93.96 56.89% 64.52 42.86 50.54%
Tax 14.65 16.83 -12.95% 18.50 34.97 -47.10% 36.88 2.99 1,133.44% 10.25 0.00 0
PAT 41.24 48.48 -14.93% 54.61 3.28 1,564.94% 110.53 90.97 21.50% 54.27 42.86 26.62%
PATM 6.63% 8.18% 9.30% 0.70% 12.89% 12.23% 9.05% 8.64%
EPS 1.72 2.03 -15.27% 2.28 0.14 1,528.57% 4.62 3.80 21.58% 2.27 1.79 26.82%

Description Mar 25 Mar 24 Var% Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 2,665.43 2,636.71 2,206.68 1,777.19 1,530.34 1,297.13 1,384.41 1,390.31 1,313.97 1,263.09 1,402.61 Net Sales Growth 15.67% 19.49% 24.17% 16.13% 17.98% -6.30% -0.42% 5.81% 4.03% -9.95% Cost Of Goods Sold 1,658.72 1,630.54 1,397.92 1,208.54 1,081.42 896.28 983.04 1,001.05 942.93 877.32 1,009.68 Gross Profit 1,006.71 1,006.17 808.76 568.65 448.92 400.85 401.36 389.27 371.04 385.77 392.93 GP Margin 37.77% 38.16% 36.65% 32.00% 29.33% 30.90% 28.99% 28.00% 28.24% 30.54% 28.01% Total Expenditure 2,295.05 2,266.21 1,911.51 1,612.49 1,444.26 1,233.37 1,357.47 1,359.97 1,332.96 1,389.74 1,361.10 Power & Fuel Cost - 9.09 8.92 8.06 8.56 6.49 6.87 7.97 7.73 8.12 7.58 % Of Sales - 0.34% 0.40% 0.45% 0.56% 0.50% 0.50% 0.57% 0.59% 0.64% 0.54% Employee Cost - 301.45 271.13 235.88 210.37 184.74 209.50 199.75 184.58 172.68 168.18 % Of Sales - 11.43% 12.29% 13.27% 13.75% 14.24% 15.13% 14.37% 14.05% 13.67% 11.99% Manufacturing Exp. - 86.92 69.69 56.51 49.98 46.06 28.74 26.66 29.90 30.67 16.39 % Of Sales - 3.30% 3.16% 3.18% 3.27% 3.55% 2.08% 1.92% 2.28% 2.43% 1.17% General & Admin Exp. - 172.75 95.73 79.01 70.78 66.56 94.32 86.18 86.13 82.92 87.60 % Of Sales - 6.55% 4.34% 4.45% 4.63% 5.13% 6.81% 6.20% 6.55% 6.56% 6.25% Selling & Distn. Exp. - 32.30 33.99 8.05 8.88 9.71 10.00 19.59 21.43 24.02 14.18 % Of Sales - 1.23% 1.54% 0.45% 0.58% 0.75% 0.72% 1.41% 1.63% 1.90% 1.01% Miscellaneous Exp. - 33.16 34.13 16.44 14.27 23.55 24.99 18.77 60.27 194.01 14.18 % Of Sales - 1.26% 1.55% 0.93% 0.93% 1.82% 1.81% 1.35% 4.59% 15.36% 4.10% EBITDA 370.38 370.50 295.17 164.70 86.08 63.76 26.94 30.34 -18.99 -126.65 41.51 EBITDA Margin 13.90% 14.05% 13.38% 9.27% 5.62% 4.92% 1.95% 2.18% -1.45% -10.03% 2.96% Other Income 26.27 36.84 9.88 15.21 9.90 18.52 12.04 43.46 24.75 27.41 10.61 Interest 46.91 49.28 68.89 53.04 48.49 48.20 48.08 44.38 43.55 42.04 42.80 Depreciation 26.46 25.36 22.05 18.54 17.27 22.09 21.83 25.79 26.88 27.39 25.78 PBT 340.93 332.70 214.11 108.33 30.22 12.00 -30.93 3.64 -64.67 -168.67 -16.46 Tax 80.28 82.46 37.96 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Rate 23.55% 23.54% 18.08% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% PAT 260.65 267.89 172.03 123.63 27.62 -1.01 -29.57 -24.37 -64.67 -175.91 -18.20 PAT before Minority Interest 260.65 267.89 172.03 123.63 27.62 -1.01 -29.57 -24.37 -64.67 -175.91 -18.20 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 9.78% 10.16% 7.80% 6.96% 1.80% -0.08% -2.14% -1.75% -4.92% -13.93% -1.30% PAT Growth 40.44% 55.72% 39.15% 347.61% - - - - - - EPS 10.90 11.20 7.19 5.17 1.16 -0.04 -1.24 -1.02 -2.70 -7.36 -0.76

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 561.88 296.17 151.08 36.12 3.55 1.41 23.39 52.54 114.41 238.84 Share Capital 47.82 47.82 47.82 47.82 47.82 47.82 47.82 47.82 47.82 219.82 Total Reserves 500.67 234.96 89.87 -25.09 -57.66 -59.80 -37.82 -7.39 57.67 19.02 Non-Current Liabilities 564.90 540.88 433.81 421.35 407.12 402.25 140.41 120.26 175.66 112.44 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 2.23 1.71 0.00 0.00 Unsecured Loans 427.78 413.25 396.83 393.78 377.30 362.38 113.74 104.83 159.98 91.50 Long Term Provisions 45.89 46.32 29.36 19.46 21.41 24.73 21.62 10.92 12.80 20.94 Current Liabilities 805.86 744.49 771.15 712.25 738.42 715.75 983.89 1,111.62 984.25 938.69 Trade Payables 500.26 462.09 482.92 459.17 427.71 445.74 472.05 643.26 490.17 729.93 Other Current Liabilities 184.14 154.27 90.45 78.74 78.64 81.50 91.96 120.86 67.78 46.37 Short Term Borrowings 0.00 0.00 128.40 104.75 160.92 115.49 336.24 233.06 319.75 83.79 Short Term Provisions 121.46 128.13 69.38 69.59 71.15 73.02 83.64 114.43 106.55 78.60 Total Liabilities 1,932.64 1,581.54 1,356.04 1,169.72 1,149.09 1,119.41 1,147.69 1,284.42 1,274.32 1,289.97 Net Block 419.38 401.21 319.92 308.53 299.80 314.06 308.45 353.71 346.67 183.79 Gross Block 596.43 558.10 457.08 432.48 409.11 406.09 380.60 405.43 373.36 344.33 Accumulated Depreciation 177.05 156.89 137.16 123.94 109.31 92.03 72.15 51.72 26.69 160.53 Non Current Assets 562.28 506.60 415.84 389.01 386.06 388.16 375.51 444.55 425.87 241.39 Capital Work in Progress 85.97 31.83 13.98 4.75 7.71 2.94 5.68 5.19 16.42 7.46 Non Current Investment 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 53.91 71.78 81.94 75.73 78.55 71.17 61.38 85.65 62.78 50.14 Other Non Current Assets 3.02 1.78 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Current Assets 1,370.36 1,074.94 940.20 780.71 763.02 731.25 772.18 839.87 848.45 1,048.59 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 338.90 296.81 297.39 225.75 220.25 218.45 242.12 271.65 220.05 228.76 Sundry Debtors 667.05 655.89 545.93 454.04 426.39 421.10 413.75 397.07 477.85 667.92 Cash & Bank 258.43 47.30 19.56 36.11 22.95 13.33 18.45 50.97 20.97 1.27 Other Current Assets 105.98 11.76 9.37 10.05 93.43 78.37 97.86 120.18 129.57 150.63 Short Term Loans & Adv. 96.55 63.18 67.95 54.76 86.27 62.94 84.81 116.66 125.24 147.47 Net Current Assets 564.50 330.45 169.05 68.46 24.60 15.49 -211.71 -271.75 -135.80 109.90 Total Assets 1,932.64 1,581.54 1,356.04 1,169.72 1,149.08 1,119.41 1,147.69 1,284.42 1,274.32 1,289.98

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 307.89 189.41 87.60 120.36 7.60 4.38 -51.62 156.32 -134.71 5.24 PBT 350.35 209.99 123.63 27.62 -1.01 -29.57 -24.37 -64.67 -175.91 -18.20 Adjustment 64.80 130.49 59.93 67.36 86.31 78.43 41.68 116.29 251.90 108.94 Changes in Working Capital -13.07 -134.25 -92.61 27.41 -76.50 -39.71 -65.67 107.72 -210.00 -84.30 Cash after chg. in Working capital 402.08 206.23 90.95 122.39 8.79 9.15 -48.35 159.33 -134.00 6.45 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -94.19 -16.82 -3.35 -2.03 -1.20 -4.77 -3.27 -3.01 -0.70 -1.21 Other Direct Exp. Paid 0.00 0.00 0.00 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 0.00 0.00 0.00 Cash From Investing Activity -62.72 -56.95 -37.57 -25.28 -9.44 -12.92 17.55 -17.27 -30.23 -20.92 Net Fixed Assets -92.47 -118.87 -33.83 -20.41 -7.79 -22.75 24.34 -20.84 -37.99 -17.30 Net Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Others 29.75 61.92 -3.74 -4.87 -1.65 9.83 -6.79 3.57 7.76 -3.62 Cash from Financing Activity -30.40 -104.52 -63.64 -81.78 10.80 2.00 1.90 -110.16 185.21 -37.20 Net Cash Inflow / Outflow 214.77 27.94 -13.61 13.30 8.96 -6.54 -32.17 28.89 20.28 -52.87 Opening Cash & Equivalents 47.30 19.56 36.11 22.95 13.33 18.45 50.97 20.97 1.27 54.48 Closing Cash & Equivalent 258.43 47.30 19.56 36.11 22.95 13.33 18.45 50.97 20.97 1.27

Financial Ratios

Standalone

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 22.94 11.83 5.76 0.95 -0.41 -0.50 0.42 1.69 4.41 2.80 ROA 15.25% 11.71% 9.79% 2.38% -0.09% -2.61% -2.00% -5.06% -13.72% -1.38% ROE 64.45% 81.83% 154.13% 428.41% 0.00% 0.00% -96.62% -88.64% -204.14% -23.96% ROCE 47.04% 40.25% 29.18% 14.14% 9.24% 3.87% 4.27% -4.00% -26.55% 5.91% Fixed Asset Turnover 4.59 4.37 4.01 3.64 3.18 3.52 3.54 3.42 3.84 4.58 Receivable days 91.10 98.91 102.31 104.93 119.24 110.05 106.43 119.73 151.86 159.70 Inventory Days 43.78 48.90 53.52 53.16 61.72 60.72 67.44 67.29 59.49 51.78 Payable days 107.71 123.37 142.26 149.67 177.85 132.72 164.30 166.12 194.43 214.46 Cash Conversion Cycle 27.17 24.44 13.57 8.42 3.11 38.05 9.58 20.89 16.92 -2.98 Total Debt/Equity 0.78 1.46 3.81 21.93 -54.69 -39.89 45.31 10.10 4.55 0.73 Interest Cover 8.11 4.05 3.33 1.57 0.98 0.38 0.45 -0.48 -3.18 0.57

Top Investors:

akash bhanshali

nippon life india trustee ltd-a/c nippon india multi cap fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Schneider Ele. Infra - Quarterly Results
7th Aug 2025, 16:56 PM

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.

Feedback