Nifty

:

18562.75

Sensex

:

62504.80

50.00 (0.27%)
211.16 (0.34%)

Login

Nifty
Sensex

:
:

18562.75
62504.80

50.00 (0.27%)
211.16 (0.34%)

SKF India Ltd.

Bearings

Rating :

76/99

BSE: 500472 | NSE: SKFINDIA

Watchlist

NSE BSE

4901.65

28-Nov-2022

Day's Open
Day's High
Day's Low
Previous Close

4950.00
4997.90
4890.00
4998.95

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

25405
1249.35
5175.00
2981.30

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

24,667.57
51.05
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

24,265.72
0.29%
11.75

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
5.91
8.86

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
5.03
9.74

PAT CAGR (%)

10 Years
5 Years
3 Years

-
5.96
10.99

P:E (Median)

8 Years
5 Years
3 Years

-
45.53
45.53

P:BV (Average)

8 Years
5 Years
3 Years

4.36
10.07
10.07

EV:EBITDA (Average)

8 Years
5 Years
3 Years

13.04
30.25
30.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 1,078.26 966.37 11.58% 1,054.74 693.53 52.08% 1,039.01 847.53 22.59% 966.98 818.72 18.11%
Expenses 863.70 806.62 7.08% 871.02 579.77 50.24% 879.57 699.28 25.78% 843.80 638.33 32.19%
EBITDA 214.56 159.75 34.31% 183.72 113.76 61.50% 159.44 148.25 7.55% 123.18 180.39 -31.71%
EBIDTM 19.90% 16.53% 17.42% 16.40% 15.35% 17.49% 12.74% 22.03%
Other Income 10.16 9.25 9.84% 8.91 6.41 39.00% 2.14 4.66 -54.08% 16.20 8.52 90.14%
Interest 0.35 0.55 -36.36% 0.48 0.35 37.14% 0.73 0.50 46.00% 15.58 0.01 155,700.00%
Depreciation 16.85 12.32 36.77% 16.08 14.02 14.69% 15.18 13.71 10.72% 0.45 15.25 -97.05%
PBT 207.52 156.13 32.91% 176.07 105.80 66.42% 145.67 138.70 5.03% 123.35 173.65 -28.97%
Tax 51.57 38.49 33.98% 46.89 26.68 75.75% 36.20 33.83 7.01% 34.46 45.54 -24.33%
PAT 155.95 117.64 32.57% 129.18 79.12 63.27% 109.47 104.87 4.39% 88.89 128.11 -30.61%
PATM 14.46% 12.17% 12.25% 11.41% 10.54% 12.37% 9.19% 15.65%
EPS 31.57 23.81 32.59% 26.15 16.02 63.23% 22.16 21.23 4.38% 17.99 25.93 -30.62%

Description Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var%
Net Sales 1,078.26 966.37 11.58% 1,054.74 693.53 52.08% 1,039.01 847.53 22.59% 966.98 818.72 18.11%
Expenses 863.70 806.62 7.08% 871.02 579.77 50.24% 879.57 699.28 25.78% 843.80 638.33 32.19%
EBITDA 214.56 159.75 34.31% 183.72 113.76 61.50% 159.44 148.25 7.55% 123.18 180.39 -31.71%
EBIDTM 19.90% 16.53% 17.42% 16.40% 15.35% 17.49% 12.74% 22.03%
Other Income 10.16 9.25 9.84% 8.91 6.41 39.00% 2.14 4.66 -54.08% 16.20 8.52 90.14%
Interest 0.35 0.55 -36.36% 0.48 0.35 37.14% 0.73 0.50 46.00% 15.58 0.01 155,700.00%
Depreciation 16.85 12.32 36.77% 16.08 14.02 14.69% 15.18 13.71 10.72% 0.45 15.25 -97.05%
PBT 207.52 156.13 32.91% 176.07 105.80 66.42% 145.67 138.70 5.03% 123.35 173.65 -28.97%
Tax 51.57 38.49 33.98% 46.89 26.68 75.75% 36.20 33.83 7.01% 34.46 45.54 -24.33%
PAT 155.95 117.64 32.57% 129.18 79.12 63.27% 109.47 104.87 4.39% 88.89 128.11 -30.61%
PATM 14.46% 12.17% 12.25% 11.41% 10.54% 12.37% 9.19% 15.65%
EPS 31.52 23.78 32.55% 26.12 16.00 63.25% 22.14 21.20 4.43% 17.96 25.91 -30.68%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14 Dec 13 Dec 12
Net Sales 4,138.99 3,665.89 2,670.73 2,841.58 3,034.53 2,750.41 2,631.41 2,997.28 2,413.61 2,274.96 2,227.59 Net Sales Growth 24.44% 37.26% -6.01% -6.36% 10.33% 4.52% -12.21% 24.18% 6.09% 2.13% Cost Of Goods Sold 2,536.78 2,245.19 1,561.24 1,790.52 1,776.46 1,583.88 1,623.48 1,878.23 1,499.04 1,440.30 1,442.25 Gross Profit 1,602.21 1,420.70 1,109.49 1,051.06 1,258.07 1,166.53 1,007.93 1,119.05 914.57 834.66 785.34 GP Margin 38.71% 38.75% 41.54% 36.99% 41.46% 42.41% 38.30% 37.34% 37.89% 36.69% 35.26% Total Expenditure 3,458.09 3,110.15 2,250.67 2,492.40 2,548.67 2,315.57 2,295.26 2,635.92 2,132.41 2,013.77 1,969.19 Power & Fuel Cost - 50.64 43.21 47.78 51.04 49.02 43.86 50.44 42.84 42.48 41.96 % Of Sales - 1.38% 1.62% 1.68% 1.68% 1.78% 1.67% 1.68% 1.77% 1.87% 1.88% Employee Cost - 285.69 246.31 239.66 258.28 236.79 222.18 254.06 215.54 185.27 169.42 % Of Sales - 7.79% 9.22% 8.43% 8.51% 8.61% 8.44% 8.48% 8.93% 8.14% 7.61% Manufacturing Exp. - 260.39 191.45 183.59 211.42 202.32 186.88 210.07 149.94 140.67 125.88 % Of Sales - 7.10% 7.17% 6.46% 6.97% 7.36% 7.10% 7.01% 6.21% 6.18% 5.65% General & Admin Exp. - 107.83 96.69 116.61 181.28 159.01 144.91 159.40 159.12 147.55 139.40 % Of Sales - 2.94% 3.62% 4.10% 5.97% 5.78% 5.51% 5.32% 6.59% 6.49% 6.26% Selling & Distn. Exp. - 51.57 39.33 43.66 12.22 13.22 16.31 20.69 20.03 15.29 13.95 % Of Sales - 1.41% 1.47% 1.54% 0.40% 0.48% 0.62% 0.69% 0.83% 0.67% 0.63% Miscellaneous Exp. - 108.84 72.44 70.58 57.97 71.33 57.64 63.03 45.90 42.21 13.95 % Of Sales - 2.97% 2.71% 2.48% 1.91% 2.59% 2.19% 2.10% 1.90% 1.86% 1.63% EBITDA 680.90 555.74 420.06 349.18 485.86 434.84 336.15 361.36 281.20 261.19 258.40 EBITDA Margin 16.45% 15.16% 15.73% 12.29% 16.01% 15.81% 12.77% 12.06% 11.65% 11.48% 11.60% Other Income 37.41 34.40 36.31 104.19 92.38 71.36 87.33 101.55 78.92 63.38 68.32 Interest 17.14 2.08 2.13 9.48 7.66 4.97 0.00 0.00 0.00 0.00 0.00 Depreciation 48.56 57.10 57.95 57.12 46.39 45.74 47.88 68.43 53.95 49.44 43.59 PBT 652.61 530.96 396.29 386.77 524.19 455.49 375.60 394.48 306.17 275.13 283.13 Tax 169.12 135.83 98.56 97.78 188.42 159.60 131.71 138.59 103.40 86.31 93.05 Tax Rate 25.91% 25.58% 24.87% 25.28% 35.94% 35.04% 35.07% 35.13% 33.77% 34.11% 32.86% PAT 483.49 395.13 297.73 288.99 335.77 295.89 243.89 255.89 202.77 166.72 190.08 PAT before Minority Interest 483.49 395.13 297.73 288.99 335.77 295.89 243.89 255.89 202.77 166.72 190.08 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 11.68% 10.78% 11.15% 10.17% 11.06% 10.76% 9.27% 8.54% 8.40% 7.33% 8.53% PAT Growth 12.51% 32.71% 3.02% -13.93% 13.48% 21.32% -4.69% 26.20% 21.62% -12.29% EPS 97.87 79.99 60.27 58.50 67.97 59.90 49.37 51.80 41.05 33.75 38.48

Description TTM Mar 22 Mar 21
Net Sales 4,138.99 3,665.89 2,670.73 Net Sales Growth 24.44% 37.26% Cost Of Goods Sold 2,536.78 2,245.19 1,561.24 Gross Profit 1,602.21 1,420.70 1,109.49 GP Margin 38.71% 38.75% 41.54% Total Expenditure 3,458.09 3,110.15 2,250.67 Power & Fuel Cost - 50.64 43.21 % Of Sales - 1.38% 1.62% Employee Cost - 285.69 246.31 % Of Sales - 7.79% 9.22% Manufacturing Exp. - 260.39 191.45 % Of Sales - 7.10% 7.17% General & Admin Exp. - 107.83 96.69 % Of Sales - 2.94% 3.62% Selling & Distn. Exp. - 51.57 39.33 % Of Sales - 1.41% 1.47% Miscellaneous Exp. - 108.84 72.44 % Of Sales - 2.97% 2.71% EBITDA 680.90 555.74 420.06 EBITDA Margin 16.45% 15.16% 15.73% Other Income 37.41 34.40 36.31 Interest 17.14 2.08 2.13 Depreciation 48.56 57.10 57.95 PBT 652.61 530.96 396.29 Tax 169.12 135.83 98.56 Tax Rate 25.91% 25.58% 24.87% PAT 483.49 395.13 297.73 PAT before Minority Interest 483.49 395.13 297.73 Minority Interest 0.00 0.00 0.00 PAT Margin 11.68% 10.78% 11.15% PAT Growth 12.51% 32.71% EPS 97.87 79.99 60.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14 Dec 13 Dec 12
Shareholder's Funds 1,885.90 1,563.81 1,905.25 1,696.94 1,837.31 1,811.21 1,664.59 1,416.18 1,275.50 1,155.36 Share Capital 49.44 49.44 49.44 49.44 51.34 52.73 52.73 52.73 52.73 52.73 Total Reserves 1,836.46 1,514.37 1,855.81 1,647.50 1,785.97 1,758.48 1,611.86 1,363.45 1,222.77 1,102.63 Non-Current Liabilities 1,852.52 1,716.52 30.70 9.53 10.58 17.80 18.87 27.10 26.01 27.60 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 1,864.27 1,726.22 34.31 32.37 28.09 29.32 27.47 27.02 21.98 19.25 Current Liabilities 695.19 693.11 516.50 567.37 578.44 463.50 456.49 467.87 393.78 416.12 Trade Payables 524.41 576.89 412.01 349.14 389.70 304.01 292.92 336.65 251.07 267.90 Other Current Liabilities 141.82 97.54 68.81 93.18 74.06 92.96 72.38 85.82 74.44 74.66 Short Term Borrowings 0.00 0.00 0.00 90.00 85.00 34.03 65.00 0.00 0.00 0.00 Short Term Provisions 28.96 18.68 35.68 35.05 29.68 32.50 26.19 45.40 68.27 73.56 Total Liabilities 4,433.61 3,973.44 2,452.45 2,273.84 2,426.33 2,292.51 2,139.95 1,911.15 1,695.29 1,599.08 Net Block 380.36 329.56 335.31 267.12 275.33 280.59 297.90 346.95 376.36 348.04 Gross Block 711.19 614.22 575.38 463.44 442.17 405.81 377.66 1,013.13 1,010.37 945.42 Accumulated Depreciation 330.83 284.66 240.07 196.32 166.84 125.22 79.76 666.18 634.01 597.38 Non Current Assets 2,475.24 2,341.97 612.33 562.59 533.27 472.80 527.21 617.00 654.60 649.51 Capital Work in Progress 51.52 64.76 41.07 62.18 37.06 35.21 11.92 18.40 24.70 59.12 Non Current Investment 24.61 18.17 16.34 16.99 17.64 18.28 18.92 19.63 0.00 0.00 Long Term Loans & Adv. 2,012.28 1,921.97 211.33 208.53 196.21 132.05 192.72 232.02 253.54 242.35 Other Non Current Assets 6.47 7.51 8.28 7.77 7.03 6.67 5.75 0.00 0.00 0.00 Current Assets 1,958.37 1,631.47 1,840.12 1,711.25 1,893.06 1,819.71 1,612.74 1,294.15 1,040.69 949.57 Current Investments 0.00 0.00 197.18 44.17 153.52 148.84 0.00 0.00 0.00 0.00 Inventories 676.82 468.00 451.78 461.00 402.88 416.64 335.04 292.95 255.17 248.62 Sundry Debtors 687.13 583.44 435.70 521.26 490.76 514.32 482.86 373.02 329.75 319.63 Cash & Bank 401.85 500.31 618.29 603.42 742.64 591.45 697.33 534.75 375.79 306.98 Other Current Assets 192.57 39.79 56.58 50.85 103.26 148.46 97.51 93.43 79.98 74.34 Short Term Loans & Adv. 132.45 39.93 80.59 30.55 56.45 102.78 66.82 63.36 23.99 49.88 Net Current Assets 1,263.18 938.36 1,323.62 1,143.88 1,314.62 1,356.21 1,156.25 826.28 646.91 533.45 Total Assets 4,433.61 3,973.44 2,452.45 2,273.84 2,426.33 2,292.51 2,139.95 1,911.15 1,695.29 1,599.08

Description Mar 22 Mar 21
Shareholder's Funds 1,885.69 1,563.77 Share Capital 49.44 49.44 Total Reserves 1,836.25 1,514.33 Non-Current Liabilities 1,852.52 1,716.52 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 1,864.27 1,726.22 Current Liabilities 695.19 693.11 Trade Payables 524.41 576.89 Other Current Liabilities 141.82 97.54 Short Term Borrowings 0.00 0.00 Short Term Provisions 28.96 18.68 Total Liabilities 4,433.40 3,973.40 Net Block 380.36 329.56 Gross Block 711.19 614.22 Accumulated Depreciation 330.83 284.66 Non Current Assets 2,475.03 2,341.93 Capital Work in Progress 51.52 64.76 Non Current Investment 24.40 18.13 Long Term Loans & Adv. 2,012.28 1,921.97 Other Non Current Assets 6.47 7.51 Current Assets 1,958.37 1,631.47 Current Investments 0.00 0.00 Inventories 676.82 468.00 Sundry Debtors 687.13 583.44 Cash & Bank 401.85 500.31 Other Current Assets 192.57 39.79 Short Term Loans & Adv. 132.45 39.93 Net Current Assets 1,263.18 938.36 Total Assets 4,433.40 3,973.40

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14 Dec 13 Dec 12
Cash From Operating Activity 57.09 323.96 329.79 180.98 367.21 114.97 26.18 217.71 121.78 199.04 PBT 530.96 396.29 386.77 524.19 455.49 375.60 394.48 306.17 275.13 283.13 Adjustment 36.16 29.98 -26.02 -23.70 -9.30 -14.40 -11.28 -8.31 2.48 -6.70 Changes in Working Capital -361.41 3.34 90.55 -107.22 93.67 -104.81 -214.99 31.57 -46.37 11.21 Cash after chg. in Working capital 205.71 429.61 451.30 393.27 539.86 256.39 168.21 329.43 231.24 287.64 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -148.62 -105.65 -121.51 -212.29 -172.65 -141.42 -142.03 -111.72 -87.36 -88.60 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 -22.10 0.00 Cash From Investing Activity -32.59 653.56 -154.04 306.41 -264.92 147.11 -173.85 -2.67 -165.01 -101.06 Net Fixed Assets -83.73 -62.53 -90.83 -46.39 -38.21 -51.44 641.95 3.54 -30.53 -85.52 Net Investments -6.44 195.35 -152.36 110.00 -4.04 -148.20 0.71 -19.63 0.00 0.00 Others 57.58 520.74 89.15 242.80 -222.67 346.75 -816.51 13.42 -134.48 -15.54 Cash from Financing Activity -77.99 -651.76 -177.86 -476.54 -225.27 -126.17 49.13 -92.54 -46.26 -45.96 Net Cash Inflow / Outflow -53.49 325.76 -2.11 10.85 -122.98 135.91 -98.54 122.50 -89.49 52.02 Opening Cash & Equivalents 442.01 116.25 118.36 107.51 230.49 94.58 193.12 70.63 160.12 108.10 Closing Cash & Equivalent 388.52 442.01 116.25 118.36 107.51 230.49 94.58 193.13 70.63 160.12

Description Mar 22 Mar 21
Cash From Operating Activity 57.09 323.96 PBT 530.96 396.29 Adjustment 36.16 29.98 Changes in Working Capital -361.41 3.34 Cash after chg. in Working capital 205.71 429.61 Interest Paid 0.00 0.00 Tax Paid -148.62 -105.65 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -32.59 653.56 Net Fixed Assets -83.73 Net Investments -6.44 Others 57.58 Cash from Financing Activity -77.99 -651.76 Net Cash Inflow / Outflow -53.49 325.76 Opening Cash & Equivalents 442.01 116.25 Closing Cash & Equivalent 388.52 442.01

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14 Dec 13 Dec 12
Book Value (Rs.) 381.45 316.30 385.37 343.23 357.87 343.49 315.68 268.57 241.89 219.11 ROA 9.40% 9.27% 12.23% 14.29% 12.54% 11.00% 12.63% 11.24% 10.12% 12.24% ROE 22.91% 17.16% 16.05% 19.00% 16.22% 14.03% 16.61% 15.07% 13.72% 17.55% ROCE 30.90% 22.97% 21.46% 28.68% 24.44% 21.01% 25.08% 22.75% 20.82% 26.14% Fixed Asset Turnover 5.53 4.49 5.47 6.70 6.62 7.24 4.64 2.53 2.49 2.62 Receivable days 63.25 69.64 61.46 60.86 65.40 64.18 48.41 50.02 48.70 52.68 Inventory Days 56.99 62.85 58.62 51.95 53.32 48.38 35.52 39.01 37.78 40.26 Payable days 89.52 115.60 58.42 56.09 59.36 49.17 45.63 53.20 50.39 58.82 Cash Conversion Cycle 30.73 16.90 61.67 56.73 59.36 63.39 38.30 35.83 36.09 34.12 Total Debt/Equity 0.00 0.00 0.00 0.05 0.05 0.02 0.04 0.00 0.00 0.00 Interest Cover 256.27 187.05 41.80 69.43 92.65 0.00 0.00 0.00 0.00 0.00

Description Mar 22 Mar 21
Book Value (Rs.) 381.41 316.30 ROA 9.40% 7.49% ROE 22.91% 19.04% ROCE 30.91% 25.48% Fixed Asset Turnover 5.53 4.35 Receivable days 63.25 79.74 Inventory Days 56.99 63.96 Payable days 89.52 134.87 Cash Conversion Cycle 30.73 8.83 Total Debt/Equity 0.00 0.00 Interest Cover 256.27 187.05

Top Investors:

hdfc trustee company ltd - a/c hdfc mid - capopportunities fund

mirae asset emerging bluechip fund

kotak emerging equity scheme

sbi blue chip fund

uti-mastershare unit scheme

pgim india trustees private limited a/c pgim india mid cap opportunities fund

Annual Reports:

News Update:

No Latest News!

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