SKF India, 500472, SKFINDIA Share Price, Rating, Research, Analysis, Fundamental & Historical Data

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

22,233.24
49.96
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

21,831.39
0.32%
11.03

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

-
44.47
44.47

P:BV (Average)

8 Years
5 Years
3 Years

3.38
9.72
9.72

EV:EBITDA (Average)

8 Years
5 Years
3 Years

10.13
29.34
29.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 1,054.74 693.53 52.08% 1,039.01 847.53 22.59% 966.98 818.72 18.11% 966.37 703.24 37.42%
Expenses 871.02 579.77 50.24% 879.57 699.28 25.78% 843.80 638.33 32.19% 806.62 611.10 31.99%
EBITDA 183.72 113.76 61.50% 159.44 148.25 7.55% 123.18 180.39 -31.71% 159.75 92.14 73.38%
EBIDTM 17.42% 16.40% 15.35% 17.49% 12.74% 22.03% 16.53% 13.10%
Other Income 8.91 6.41 39.00% 2.14 4.66 -54.08% 16.20 8.52 90.14% 9.25 7.78 18.89%
Interest 0.48 0.35 37.14% 0.73 0.50 46.00% 15.58 0.01 155,700.00% 0.55 1.12 -50.89%
Depreciation 16.08 14.02 14.69% 15.18 13.71 10.72% 0.45 15.25 -97.05% 12.32 14.52 -15.15%
PBT 176.07 105.80 66.42% 145.67 138.70 5.03% 123.35 173.65 -28.97% 156.13 84.28 85.25%
Tax 46.89 26.68 75.75% 36.20 33.83 7.01% 34.46 45.54 -24.33% 38.49 19.26 99.84%
PAT 129.18 79.12 63.27% 109.47 104.87 4.39% 88.89 128.11 -30.61% 117.64 65.02 80.93%
PATM 12.25% 11.41% 10.54% 12.37% 9.19% 15.65% 12.17% 9.25%
EPS 26.15 16.02 63.23% 22.16 21.23 4.38% 17.99 25.93 -30.62% 23.81 13.16 80.93%

Description Jun 22 Jun 21 Var% Mar 22 Mar 21 Var% Dec 21 Dec 20 Var% Sep 21 Sep 20 Var%
Net Sales 1,054.74 693.53 52.08% 1,039.01 847.53 22.59% 966.98 818.72 18.11% 966.37 0.00 0
Expenses 871.02 579.77 50.24% 879.57 699.28 25.78% 843.80 638.33 32.19% 806.62 0.00 0
EBITDA 183.72 113.76 61.50% 159.44 148.25 7.55% 123.18 180.39 -31.71% 159.75 0.00 0
EBIDTM 17.42% 16.40% 15.35% 17.49% 12.74% 22.03% 16.53% 0.00%
Other Income 8.91 6.41 39.00% 2.14 4.66 -54.08% 16.20 8.52 90.14% 9.25 0.00 0
Interest 0.48 0.35 37.14% 0.73 0.50 46.00% 15.58 0.01 155,700.00% 0.55 0.00 0
Depreciation 16.08 14.02 14.69% 15.18 13.71 10.72% 0.45 15.25 -97.05% 12.32 0.00 0
PBT 176.07 105.80 66.42% 145.67 138.70 5.03% 123.35 173.65 -28.97% 156.13 0.00 0
Tax 46.89 26.68 75.75% 36.20 33.83 7.01% 34.46 45.54 -24.33% 38.49 0.00 0
PAT 129.18 79.12 63.27% 109.47 104.87 4.39% 88.89 128.11 -30.61% 117.64 0.00 0
PATM 12.25% 11.41% 10.54% 12.37% 9.19% 15.65% 12.17% 0.00%
EPS 26.12 16.00 63.25% 22.14 21.20 4.43% 17.96 25.91 -30.68% 23.78 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Description TTM Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14 Dec 13 Dec 12
Net Sales 4,027.10 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 31.47% 37.26% -6.01% -6.36% 10.33% 4.52% -12.21% 24.18% 6.09% 2.13% Cost Of Goods Sold 2,508.18 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 1,518.92 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 37.72% 38.75% 41.54% 36.99% 41.46% 42.41% 38.30% 37.34% 37.89% 36.69% 35.26% Total Expenditure 3,401.01 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 626.09 555.74 420.06 349.18 485.86 434.84 336.15 361.36 281.20 261.19 258.40 EBITDA Margin 15.55% 15.16% 15.73% 12.29% 16.01% 15.81% 12.77% 12.06% 11.65% 11.48% 11.60% Other Income 36.50 34.40 36.31 104.19 92.38 71.36 87.33 101.55 78.92 63.38 68.32 Interest 17.34 2.08 2.13 9.48 7.66 4.97 0.00 0.00 0.00 0.00 0.00 Depreciation 44.03 57.10 57.95 57.12 46.39 45.74 47.88 68.43 53.95 49.44 43.59 PBT 601.22 530.96 396.29 386.77 524.19 455.49 375.60 394.48 306.17 275.13 283.13 Tax 156.04 135.83 98.56 97.78 188.42 159.60 131.71 138.59 103.40 86.31 93.05 Tax Rate 25.95% 25.58% 24.87% 25.28% 35.94% 35.04% 35.07% 35.13% 33.77% 34.11% 32.86% PAT 445.18 395.13 297.73 288.99 335.77 295.89 243.89 255.89 202.77 166.72 190.08 PAT before Minority Interest 445.18 395.13 297.73 288.99 335.77 295.89 243.89 255.89 202.77 166.72 190.08 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 11.05% 10.78% 11.15% 10.17% 11.06% 10.76% 9.27% 8.54% 8.40% 7.33% 8.53% PAT Growth 18.05% 32.71% 3.02% -13.93% 13.48% 21.32% -4.69% 26.20% 21.62% -12.29% EPS 90.12 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 - 3,665.89 2,670.73 Net Sales Growth - 37.26% Cost Of Goods Sold - 2,245.19 1,561.24 Gross Profit - 1,420.70 1,109.49 GP Margin - 38.75% 41.54% Total Expenditure - 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 - 555.74 420.06 EBITDA Margin - 15.16% 15.73% Other Income - 34.40 36.31 Interest - 2.08 2.13 Depreciation - 57.10 57.95 PBT - 530.96 396.29 Tax - 135.83 98.56 Tax Rate - 25.58% 24.87% PAT - 395.13 297.73 PAT before Minority Interest - 395.13 297.73 Minority Interest - 0.00 0.00 PAT Margin - 10.78% 11.15% PAT Growth - 32.71% EPS - 79.99 60.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

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

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

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 magnum global fund

uti-mastershare unit scheme

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

Annual Reports:

News Update:

SKF India - Quarterly Results
27th Jul 2022, 14:17 PM

Read More
SKF India unveils two-wheeler Centre of Excellence in Bangalore
22nd Jul 2022, 10:20 AM

The CoE will provide innovative and customized solutions to meet the new and emerging requirements of customers
Read More
SKF India expands YES program across three states
15th Jul 2022, 16:45 PM

These centers will contribute to the overall program goal of skilling 10000 youth for the automotive sector by 2025
Read More
SKF to showcase Clean and Intelligent Machinery Solutions at PapereX'22
7th May 2022, 11:25 AM

Key exhibits at the SKF booth include, Bearings, Housing and Accessories, Lubrication systems
Read More

SKF India Ltd.

Bearings

BSE: 500472 | NSE: SKFINDIA

Stock Summary

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update:

SKF India Ltd.

Bearings

BSE: 500472 | NSE: SKFINDIA

Stock Summary

Shareholding Pattern

Chart

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

Revenue CAGR (%)

EBITDA CAGR (%)

PAT CAGR (%)

P:E (Median)

P:BV (Average)

EV:EBITDA (Average)

Quarterly Results

Consolidated Figures in Rs. Crores /

Annual Results

Standalone Figures in Rs. Crores /

Results Balance Sheet

Standalone Figures in Rs. Crores /

Cash Flow

Standalone Figures in Rs. Crores /

Financial Ratios

Standalone /

Top Investors:

Annual Reports:

News Update: