Nifty

:

18308.10

Sensex

:

61308.91

52.35 (0.29%)
85.88 (0.14%)

Login

Nifty
Sensex

:
:

18308.10
61308.91

52.35 (0.29%)
85.88 (0.14%)

SKF India Ltd.

Bearings

Rating :

68/99

BSE: 500472 | NSE: SKFINDIA

Watchlist

NSE BSE

3990.75

17-Jan-2022

Open
High
Low
Previous Close

3931.00
4017.65
3931.00
3972.55

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

23767
949.02
4239.95
1734.00

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

19,709.68
45.94
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

19,209.37
0.36%
11.69

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
0.30
-4.17

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
4.56
-2.86

PAT CAGR (%)

10 Years
5 Years
3 Years

-
4.07
-3.93

P:E (Median)

8 Years
5 Years
3 Years

-
45.94
45.94

P:BV (Average)

8 Years
5 Years
3 Years

1.68
9.86
9.86

EV:EBITDA (Average)

8 Years
5 Years
3 Years

5.11
30.17
30.17

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var%
Net Sales 966.37 703.24 37.42% 693.53 301.24 130.23% 847.53 610.21 38.89% 818.72 707.34 15.75%
Expenses 806.62 611.10 31.99% 579.77 301.87 92.06% 699.28 548.34 27.53% 638.33 634.79 0.56%
EBITDA 159.75 92.14 73.38% 113.76 -0.63 - 148.25 61.87 139.62% 180.39 72.55 148.64%
EBIDTM 16.53% 13.10% 16.40% -0.21% 17.49% 10.14% 22.03% 10.26%
Other Income 9.25 7.78 18.89% 6.41 15.27 -58.02% 4.66 46.44 -89.97% 8.52 17.11 -50.20%
Interest 0.55 1.12 -50.89% 0.35 0.50 -30.00% 0.50 1.82 -72.53% 0.01 2.48 -99.60%
Depreciation 12.32 14.52 -15.15% 14.02 14.47 -3.11% 13.71 14.66 -6.48% 15.25 14.46 5.46%
PBT 156.13 84.28 85.25% 105.80 -0.33 - 138.70 91.83 51.04% 173.65 72.72 138.79%
Tax 38.49 19.26 99.84% 26.68 -0.08 - 33.83 16.49 105.15% 45.54 21.53 111.52%
PAT 117.64 65.02 80.93% 79.12 -0.25 - 104.87 75.34 39.20% 128.11 51.19 150.26%
PATM 12.17% 9.25% 11.41% -0.08% 12.37% 12.35% 15.65% 7.24%
EPS 23.81 13.16 80.93% 16.02 -0.05 - 21.23 15.25 39.21% 25.93 10.36 150.29%

Description Sep 21 Sep 20 Var% Jun 21 Jun 20 Var% Mar 21 Mar 20 Var% Dec 20 Dec 19 Var%
Net Sales 966.37 0.00 0 693.53 0.00 0 847.53 0.00 0 818.72 0.00 0
Expenses 806.62 0.00 0 579.77 0.00 0 699.28 0.00 0 638.33 0.00 0
EBITDA 159.75 0.00 0 113.76 0.00 0 148.25 0.00 0 180.39 0.00 0
EBIDTM 16.53% 0.00% 16.40% 0.00% 17.49% 0.00% 22.03% 0.00%
Other Income 9.25 0.00 0 6.41 0.00 0 4.66 0.00 0 8.52 0.00 0
Interest 0.55 0.00 0 0.35 0.00 0 0.50 0.00 0 0.01 0.00 0
Depreciation 12.32 0.00 0 14.02 0.00 0 13.71 0.00 0 15.25 0.00 0
PBT 156.13 0.00 0 105.80 0.00 0 138.70 0.00 0 173.65 0.00 0
Tax 38.49 0.00 0 26.68 0.00 0 33.83 0.00 0 45.54 0.00 0
PAT 117.64 0.00 0 79.12 0.00 0 104.87 0.00 0 128.11 0.00 0
PATM 12.17% 0.00% 11.41% 0.00% 12.37% 0.00% 15.65% 0.00%
EPS 23.78 0.00 0 16.00 0.00 0 21.20 0.00 0 25.91 0.00 0

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14 Dec 13 Dec 12 Dec 11
Net Sales 3,326.15 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 2,434.88 Net Sales Growth 43.24% -6.01% -6.36% 10.33% 4.52% -12.21% 24.18% 6.09% 2.13% -8.51% Cost Of Goods Sold 1,908.13 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 1,573.69 Gross Profit 1,418.02 1,109.49 1,051.06 1,258.07 1,166.53 1,007.93 1,119.05 914.57 834.66 785.34 861.19 GP Margin 42.63% 41.54% 36.99% 41.46% 42.41% 38.30% 37.34% 37.89% 36.69% 35.26% 35.37% Total Expenditure 2,724.00 2,250.59 2,492.40 2,548.67 2,315.57 2,295.26 2,635.92 2,132.41 2,013.77 1,969.19 2,137.00 Power & Fuel Cost - 43.21 47.78 51.04 49.02 43.86 50.44 42.84 42.48 41.96 39.26 % Of Sales - 1.62% 1.68% 1.68% 1.78% 1.67% 1.68% 1.77% 1.87% 1.88% 1.61% Employee Cost - 246.31 239.66 258.28 236.79 222.18 254.06 215.54 185.27 169.42 165.13 % Of Sales - 9.22% 8.43% 8.51% 8.61% 8.44% 8.48% 8.93% 8.14% 7.61% 6.78% Manufacturing Exp. - 189.40 183.59 211.42 202.32 186.88 210.07 149.94 140.67 125.88 174.14 % Of Sales - 7.09% 6.46% 6.97% 7.36% 7.10% 7.01% 6.21% 6.18% 5.65% 7.15% General & Admin Exp. - 96.69 116.61 181.28 159.01 144.91 159.40 159.12 147.55 139.40 97.16 % Of Sales - 3.62% 4.10% 5.97% 5.78% 5.51% 5.32% 6.59% 6.49% 6.26% 3.99% Selling & Distn. Exp. - 39.33 43.66 12.22 13.22 16.31 20.69 20.03 15.29 13.95 42.22 % Of Sales - 1.47% 1.54% 0.40% 0.48% 0.62% 0.69% 0.83% 0.67% 0.63% 1.73% Miscellaneous Exp. - 74.41 70.58 57.97 71.33 57.64 63.03 45.90 42.21 36.33 42.22 % Of Sales - 2.79% 2.48% 1.91% 2.59% 2.19% 2.10% 1.90% 1.86% 1.63% 1.86% EBITDA 602.15 420.14 349.18 485.86 434.84 336.15 361.36 281.20 261.19 258.40 297.88 EBITDA Margin 18.10% 15.73% 12.29% 16.01% 15.81% 12.77% 12.06% 11.65% 11.48% 11.60% 12.23% Other Income 28.84 36.23 104.19 92.38 71.36 87.33 101.55 78.92 63.38 68.32 54.56 Interest 1.41 2.13 9.48 7.66 4.97 0.00 0.00 0.00 0.00 0.00 0.00 Depreciation 55.30 57.95 57.12 46.39 45.74 47.88 68.43 53.95 49.44 43.59 38.52 PBT 574.28 396.29 386.77 524.19 455.49 375.60 394.48 306.17 275.13 283.13 313.92 Tax 144.54 98.56 97.78 188.42 159.60 131.71 138.59 103.40 86.31 93.05 105.43 Tax Rate 25.17% 24.87% 25.28% 35.94% 35.04% 35.07% 35.13% 33.77% 34.11% 32.86% 33.58% PAT 429.74 297.73 288.99 335.77 295.89 243.89 255.89 202.77 166.72 190.08 208.49 PAT before Minority Interest 429.74 297.73 288.99 335.77 295.89 243.89 255.89 202.77 166.72 190.08 208.49 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 12.92% 11.15% 10.17% 11.06% 10.76% 9.27% 8.54% 8.40% 7.33% 8.53% 8.56% PAT Growth 124.64% 3.02% -13.93% 13.48% 21.32% -4.69% 26.20% 21.62% -12.29% -8.83% EPS 86.99 60.27 58.50 67.97 59.90 49.37 51.80 41.05 33.75 38.48 42.20

Description TTM Mar 21
Net Sales - 2,670.73 Net Sales Growth - Cost Of Goods Sold - 1,561.24 Gross Profit - 1,109.49 GP Margin - 41.54% Total Expenditure - 2,250.59 Power & Fuel Cost - 43.21 % Of Sales - 1.62% Employee Cost - 246.31 % Of Sales - 9.22% Manufacturing Exp. - 189.40 % Of Sales - 7.09% General & Admin Exp. - 96.69 % Of Sales - 3.62% Selling & Distn. Exp. - 39.33 % Of Sales - 1.47% Miscellaneous Exp. - 74.41 % Of Sales - 2.79% EBITDA - 420.14 EBITDA Margin - 15.73% Other Income - 36.23 Interest - 2.13 Depreciation - 57.95 PBT - 396.29 Tax - 98.56 Tax Rate - 24.87% PAT - 297.73 PAT before Minority Interest - 297.73 Minority Interest - 0.00 PAT Margin - 11.15% PAT Growth - EPS - 60.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14 Dec 13 Dec 12 Dec 11
Shareholder's Funds 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 1,011.24 Share Capital 49.44 49.44 49.44 51.34 52.73 52.73 52.73 52.73 52.73 52.73 Total Reserves 1,514.37 1,855.81 1,647.50 1,785.97 1,758.48 1,611.86 1,363.45 1,222.77 1,102.63 958.51 Non-Current Liabilities 25.82 30.70 9.53 10.58 17.80 18.87 27.10 26.01 27.60 19.59 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 35.52 34.31 32.37 28.09 29.32 27.47 27.02 21.98 19.25 17.16 Current Liabilities 693.11 516.50 567.37 578.44 463.50 456.49 467.87 393.78 416.12 476.89 Trade Payables 576.89 412.01 349.14 389.70 304.01 292.92 336.65 251.07 267.90 318.58 Other Current Liabilities 97.54 68.81 93.18 74.06 92.96 72.38 85.82 74.44 74.66 78.78 Short Term Borrowings 0.00 0.00 90.00 85.00 34.03 65.00 0.00 0.00 0.00 0.00 Short Term Provisions 18.68 35.68 35.05 29.68 32.50 26.19 45.40 68.27 73.56 79.53 Total Liabilities 2,282.74 2,452.45 2,273.84 2,426.33 2,292.51 2,139.95 1,911.15 1,695.29 1,599.08 1,507.72 Net Block 329.56 335.31 267.12 275.33 280.59 297.90 346.95 376.36 348.04 318.39 Gross Block 614.22 575.38 463.44 442.17 405.81 377.66 1,013.13 1,010.37 945.42 882.70 Accumulated Depreciation 284.66 240.07 196.32 166.84 125.22 79.76 666.18 634.01 597.38 564.31 Non Current Assets 651.27 612.33 562.59 533.27 472.80 527.21 617.00 654.60 649.51 582.20 Capital Work in Progress 64.76 41.07 62.18 37.06 35.21 11.92 18.40 24.70 59.12 36.32 Non Current Investment 18.17 16.34 16.99 17.64 18.28 18.92 19.63 0.00 0.00 0.00 Long Term Loans & Adv. 231.27 211.33 208.53 196.21 132.05 192.72 232.02 253.54 242.35 227.49 Other Non Current Assets 7.51 8.28 7.77 7.03 6.67 5.75 0.00 0.00 0.00 0.00 Current Assets 1,631.47 1,840.12 1,711.25 1,893.06 1,819.71 1,612.74 1,294.15 1,040.69 949.57 925.52 Current Investments 0.00 197.18 44.17 153.52 148.84 0.00 0.00 0.00 0.00 0.00 Inventories 468.00 451.78 461.00 402.88 416.64 335.04 292.95 255.17 248.62 280.01 Sundry Debtors 583.44 435.70 521.26 490.76 514.32 482.86 373.02 329.75 319.63 372.12 Cash & Bank 500.31 618.29 603.42 742.64 591.45 697.33 534.75 375.79 306.98 224.44 Other Current Assets 79.72 56.58 50.85 46.81 148.46 97.51 93.43 79.98 74.34 48.95 Short Term Loans & Adv. 39.93 80.59 30.55 56.45 102.78 66.82 63.36 23.99 49.88 20.51 Net Current Assets 938.36 1,323.62 1,143.88 1,314.62 1,356.21 1,156.25 826.28 646.91 533.45 448.63 Total Assets 2,282.74 2,452.45 2,273.84 2,426.33 2,292.51 2,139.95 1,911.15 1,695.29 1,599.08 1,507.72

Description Mar 21
Shareholder's Funds 1,563.77 Share Capital 49.44 Total Reserves 1,514.33 Non-Current Liabilities 25.82 Secured Loans 0.00 Unsecured Loans 0.00 Long Term Provisions 35.52 Current Liabilities 693.11 Trade Payables 576.89 Other Current Liabilities 97.54 Short Term Borrowings 0.00 Short Term Provisions 18.68 Total Liabilities 2,282.70 Net Block 329.56 Gross Block 614.22 Accumulated Depreciation 284.66 Non Current Assets 651.23 Capital Work in Progress 64.76 Non Current Investment 18.13 Long Term Loans & Adv. 231.27 Other Non Current Assets 7.51 Current Assets 1,631.47 Current Investments 0.00 Inventories 468.00 Sundry Debtors 583.44 Cash & Bank 500.31 Other Current Assets 79.72 Short Term Loans & Adv. 39.93 Net Current Assets 938.36 Total Assets 2,282.70

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14 Dec 13 Dec 12 Dec 11
Cash From Operating Activity 323.96 329.79 180.98 367.21 114.97 26.18 217.71 121.78 199.04 151.56 PBT 396.29 386.77 524.19 455.49 375.60 394.48 306.17 275.13 283.13 313.92 Adjustment 34.90 -26.02 -23.70 -9.30 -14.40 -11.28 -8.31 2.48 -6.70 5.16 Changes in Working Capital -1.58 90.55 -107.22 93.67 -104.81 -214.99 31.57 -46.37 11.21 -64.24 Cash after chg. in Working capital 429.61 451.30 393.27 539.86 256.39 168.21 329.43 231.24 287.64 254.84 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -105.65 -121.51 -212.29 -172.65 -141.42 -142.03 -111.72 -87.36 -88.60 -103.28 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 -22.10 0.00 0.00 Cash From Investing Activity 653.56 -154.04 306.41 -264.92 147.11 -173.85 -2.67 -165.01 -101.06 -51.57 Net Fixed Assets -62.53 -90.83 -46.39 -38.21 -51.44 641.95 3.54 -30.53 -85.52 -71.82 Net Investments 195.35 -152.36 110.00 -4.04 -148.20 0.71 -19.63 0.00 0.00 0.00 Others 520.74 89.15 242.80 -222.67 346.75 -816.51 13.42 -134.48 -15.54 20.25 Cash from Financing Activity -651.76 -177.86 -476.54 -225.27 -126.17 49.13 -92.54 -46.26 -45.96 -43.57 Net Cash Inflow / Outflow 325.76 -2.11 10.85 -122.98 135.91 -98.54 122.50 -89.49 52.02 56.42 Opening Cash & Equivalents 116.25 118.36 107.51 230.49 94.58 193.12 70.63 160.12 108.10 51.68 Closing Cash & Equivalent 442.01 116.25 118.36 107.51 230.49 94.58 193.13 70.63 160.12 108.10

Description Mar 21
Cash From Operating Activity 323.96 PBT 396.29 Adjustment 34.90 Changes in Working Capital -1.58 Cash after chg. in Working capital 429.61 Interest Paid 0.00 Tax Paid -105.65 Other Direct Exp. Paid 0.00 Extra & Other Items 0.00 Cash From Investing Activity 653.56 Net Fixed Assets Net Investments Others Cash from Financing Activity -651.76 Net Cash Inflow / Outflow 325.76 Opening Cash & Equivalents 116.25 Closing Cash & Equivalent 442.01

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14 Dec 13 Dec 12 Dec 11
Book Value (Rs.) 316.30 385.37 343.23 357.87 343.49 315.68 268.57 241.89 219.11 191.78 ROA 12.58% 12.23% 14.29% 12.54% 11.00% 12.63% 11.24% 10.12% 12.24% 14.93% ROE 17.16% 16.05% 19.00% 16.22% 14.03% 16.61% 15.07% 13.72% 17.55% 22.42% ROCE 22.97% 21.46% 28.68% 24.44% 21.01% 25.08% 22.75% 20.82% 26.14% 33.76% Fixed Asset Turnover 4.49 5.47 6.70 6.62 7.24 4.64 2.53 2.49 2.62 3.05 Receivable days 69.64 61.46 60.86 65.40 64.18 48.41 50.02 48.70 52.68 45.41 Inventory Days 62.85 58.62 51.95 53.32 48.38 35.52 39.01 37.78 40.26 36.84 Payable days 84.51 58.42 56.09 59.36 49.17 45.63 53.20 50.39 58.82 55.99 Cash Conversion Cycle 47.99 61.67 56.73 59.36 63.39 38.30 35.83 36.09 34.12 26.25 Total Debt/Equity 0.00 0.00 0.05 0.05 0.02 0.04 0.00 0.00 0.00 0.00 Interest Cover 187.05 41.80 69.43 92.65 0.00 0.00 0.00 0.00 0.00 0.00

Description Mar 21
Book Value (Rs.) 316.30 ROA 13.04% ROE 19.04% ROCE 25.48% Fixed Asset Turnover 4.35 Receivable days 79.74 Inventory Days 63.96 Payable days 98.59 Cash Conversion Cycle 45.10 Total Debt/Equity 0.00 Interest Cover 187.05

Top Investors:

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

mirae asset emerging bluechip fund

sbi blue chip fund

kotak emerging equity scheme

uti-mastershare unit scheme

the new india assurance company limited

Annual Reports:

News Update:

SKF India - Quarterly Results
27th Oct 2021, 16:03 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