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

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

20,732.06
40.56
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

20,330.21
0.35%
9.36

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

40.86
45.58
45.58

P:BV (Average)

8 Years
5 Years
3 Years

5.42
10.14
10.14

EV:EBITDA (Average)

8 Years
5 Years
3 Years

16.05
30.16
30.16

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 1,077.20 966.98 11.40% 1,078.26 966.37 11.58% 1,054.74 693.53 52.08% 1,039.01 847.53 22.59%
Expenses 893.14 843.80 5.85% 863.70 806.62 7.08% 871.02 579.77 50.24% 879.57 699.28 25.78%
EBITDA 184.06 123.18 49.42% 214.56 159.75 34.31% 183.72 113.76 61.50% 159.44 148.25 7.55%
EBIDTM 17.09% 12.74% 19.90% 16.53% 17.42% 16.40% 15.35% 17.49%
Other Income 13.03 16.20 -19.57% 10.16 9.25 9.84% 8.91 6.41 39.00% 2.14 4.66 -54.08%
Interest 17.02 15.58 9.24% 0.35 0.55 -36.36% 0.48 0.35 37.14% 0.73 0.50 46.00%
Depreciation 0.36 0.45 -20.00% 16.85 12.32 36.77% 16.08 14.02 14.69% 15.18 13.71 10.72%
PBT 179.71 123.35 45.69% 207.52 156.13 32.91% 176.07 105.80 66.42% 145.67 138.70 5.03%
Tax 63.23 34.46 83.49% 51.57 38.49 33.98% 46.89 26.68 75.75% 36.20 33.83 7.01%
PAT 116.48 88.89 31.04% 155.95 117.64 32.57% 129.18 79.12 63.27% 109.47 104.87 4.39%
PATM 10.81% 9.19% 14.46% 12.17% 12.25% 11.41% 10.54% 12.37%
EPS 23.58 17.99 31.07% 31.57 23.81 32.59% 26.15 16.02 63.23% 22.16 21.23 4.38%

Description Dec 22 Dec 21 Var% Sep 22 Sep 21 Var% Jun 22 Jun 21 Var% Mar 22 Mar 21 Var%
Net Sales 1,077.20 966.98 11.40% 1,078.26 966.37 11.58% 1,054.74 693.53 52.08% 1,039.01 847.53 22.59%
Expenses 893.14 843.80 5.85% 863.70 806.62 7.08% 871.02 579.77 50.24% 879.57 699.28 25.78%
EBITDA 184.06 123.18 49.42% 214.56 159.75 34.31% 183.72 113.76 61.50% 159.44 148.25 7.55%
EBIDTM 17.09% 12.74% 19.90% 16.53% 17.42% 16.40% 15.35% 17.49%
Other Income 13.03 16.20 -19.57% 10.16 9.25 9.84% 8.91 6.41 39.00% 2.14 4.66 -54.08%
Interest 17.02 15.58 9.24% 0.35 0.55 -36.36% 0.48 0.35 37.14% 0.73 0.50 46.00%
Depreciation 0.36 0.45 -20.00% 16.85 12.32 36.77% 16.08 14.02 14.69% 15.18 13.71 10.72%
PBT 179.71 123.35 45.69% 207.52 156.13 32.91% 176.07 105.80 66.42% 145.67 138.70 5.03%
Tax 63.23 34.46 83.49% 51.57 38.49 33.98% 46.89 26.68 75.75% 36.20 33.83 7.01%
PAT 116.48 88.89 31.04% 155.95 117.64 32.57% 129.18 79.12 63.27% 109.47 104.87 4.39%
PATM 10.81% 9.19% 14.46% 12.17% 12.25% 11.41% 10.54% 12.37%
EPS 23.60 17.96 31.40% 31.52 23.78 32.55% 26.12 16.00 63.25% 22.14 21.20 4.43%

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 4,249.21 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 22.30% 37.26% -6.01% -6.36% 10.33% 4.52% -12.21% 24.18% 6.09% 2.13% Cost Of Goods Sold 2,544.39 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 1,704.82 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 40.12% 38.75% 41.54% 36.99% 41.46% 42.41% 38.30% 37.34% 37.89% 36.69% 35.26% Total Expenditure 3,507.43 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 741.78 555.74 420.06 349.18 485.86 434.84 336.15 361.36 281.20 261.19 258.40 EBITDA Margin 17.46% 15.16% 15.73% 12.29% 16.01% 15.81% 12.77% 12.06% 11.65% 11.48% 11.60% Other Income 34.24 34.40 36.31 104.19 92.38 71.36 87.33 101.55 78.92 63.38 68.32 Interest 18.58 2.08 2.13 9.48 7.66 4.97 0.00 0.00 0.00 0.00 0.00 Depreciation 48.47 57.10 57.95 57.12 46.39 45.74 47.88 68.43 53.95 49.44 43.59 PBT 708.97 530.96 396.29 386.77 524.19 455.49 375.60 394.48 306.17 275.13 283.13 Tax 197.89 135.83 98.56 97.78 188.42 159.60 131.71 138.59 103.40 86.31 93.05 Tax Rate 27.91% 25.58% 24.87% 25.28% 35.94% 35.04% 35.07% 35.13% 33.77% 34.11% 32.86% PAT 511.08 395.13 297.73 288.99 335.77 295.89 243.89 255.89 202.77 166.72 190.08 PAT before Minority Interest 511.08 395.13 297.73 288.99 335.77 295.89 243.89 255.89 202.77 166.72 190.08 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 12.03% 10.78% 11.15% 10.17% 11.06% 10.76% 9.27% 8.54% 8.40% 7.33% 8.53% PAT Growth 30.87% 32.71% 3.02% -13.93% 13.48% 21.32% -4.69% 26.20% 21.62% -12.29% EPS 103.46 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 4,249.21 3,665.89 2,670.73 Net Sales Growth 22.30% 37.26% Cost Of Goods Sold 2,544.39 2,245.19 1,561.24 Gross Profit 1,704.82 1,420.70 1,109.49 GP Margin 40.12% 38.75% 41.54% Total Expenditure 3,507.43 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 741.78 555.74 420.06 EBITDA Margin 17.46% 15.16% 15.73% Other Income 34.24 34.40 36.31 Interest 18.58 2.08 2.13 Depreciation 48.47 57.10 57.95 PBT 708.97 530.96 396.29 Tax 197.89 135.83 98.56 Tax Rate 27.91% 25.58% 24.87% PAT 511.08 395.13 297.73 PAT before Minority Interest 511.08 395.13 297.73 Minority Interest 0.00 0.00 0.00 PAT Margin 12.03% 10.78% 11.15% PAT Growth 30.87% 32.71% EPS 103.46 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 blue chip fund

uti-mastershare unit scheme

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

investor education and protection fund (iepf)

Annual Reports:

News Update:

SKF India to acquire 26% stake in Cleanmax Taiyo
20th Mar 2023, 12:47 PM

The acquisition will reduce energy costs and greenhouse gas emissions and gain access to renewable energy
Read More
SKF India - Quarterly Results
8th Feb 2023, 16:24 PM

Read More
SKF India showcases intelligent, clean solutions for machine tools industry at IMTEX 2023
20th Jan 2023, 14:47 PM

SKF works closely with leading manufacturers to drive machine uptime and increase performance and reliability
Read More
SKF India inks contracts with two pulp & paper manufacturers
27th Dec 2022, 14:44 PM

These agreements will help these companies improve productivity, reduce unplanned downtime, and increase profitability
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: