Nifty

:

19664.70

Sensex

:

65945.47

-9.85 (-0.05%)
-78.22 (-0.12%)

Login

Nifty
Sensex

:
:

19664.70
65945.47

-9.85 (-0.05%)
-78.22 (-0.12%)

SKF India Ltd.

Bearings

Rating :

65/99

BSE: 500472 | NSE: SKFINDIA

Watchlist

NSE BSE

5121.55

26-Sep-2023

Open
High
Low
Previous Close

5099.00
5160.30
5036.00
5083.00

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

19744
1005.41
5534.95
3960.10

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

25,352.28
46.31
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

24,394.32
0.78%
10.20

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
7.24
17.25

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
9.05
12.27

PAT CAGR (%)

10 Years
5 Years
3 Years

-
9.34
20.80

P:E (Median)

8 Years
5 Years
3 Years

43.15
45.59
45.59

P:BV (Average)

8 Years
5 Years
3 Years

6.99
10.12
10.12

EV:EBITDA (Average)

8 Years
5 Years
3 Years

20.47
29.82
29.82

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var%
Net Sales 1,149.60 1,054.74 8.99% 1,094.69 1,039.01 5.36% 1,077.20 966.98 11.40% 1,078.26 966.37 11.58%
Expenses 946.73 871.02 8.69% 927.68 879.57 5.47% 893.14 843.80 5.85% 863.70 806.62 7.08%
EBITDA 202.87 183.72 10.42% 167.01 159.44 4.75% 184.06 123.18 49.42% 214.56 159.75 34.31%
EBIDTM 17.65% 17.42% 15.26% 15.35% 17.09% 12.74% 19.90% 16.53%
Other Income 22.54 8.91 152.97% 19.77 2.14 823.83% 13.03 16.20 -19.57% 10.16 9.25 9.84%
Interest 0.29 0.48 -39.58% 0.32 0.73 -56.16% 17.02 15.58 9.24% 0.35 0.55 -36.36%
Depreciation 17.53 16.08 9.02% 16.89 15.18 11.26% 0.36 0.45 -20.00% 16.85 12.32 36.77%
PBT 207.59 176.07 17.90% 169.57 145.67 16.41% 179.71 123.35 45.69% 207.52 156.13 32.91%
Tax 53.06 46.89 13.16% 46.72 36.20 29.06% 63.23 34.46 83.49% 51.57 38.49 33.98%
PAT 154.53 129.18 19.62% 122.85 109.47 12.22% 116.48 88.89 31.04% 155.95 117.64 32.57%
PATM 13.44% 12.25% 11.22% 10.54% 10.81% 9.19% 14.46% 12.17%
EPS 31.28 26.15 19.62% 24.87 22.16 12.23% 23.58 17.99 31.07% 31.57 23.81 32.59%

Description Jun 23 Jun 22 Var% Mar 23 Mar 22 Var% Dec 22 Dec 21 Var% Sep 22 Sep 21 Var%
Net Sales 1,149.60 1,054.74 8.99% 1,094.69 1,039.01 5.36% 1,077.20 966.98 11.40% 1,078.26 966.37 11.58%
Expenses 946.73 871.02 8.69% 927.68 879.57 5.47% 893.14 843.80 5.85% 863.70 806.62 7.08%
EBITDA 202.87 183.72 10.42% 167.01 159.44 4.75% 184.06 123.18 49.42% 214.56 159.75 34.31%
EBIDTM 17.65% 17.42% 15.26% 15.35% 17.09% 12.74% 19.90% 16.53%
Other Income 22.54 8.91 152.97% 19.77 2.14 823.83% 13.03 16.20 -19.57% 10.16 9.25 9.84%
Interest 0.29 0.48 -39.58% 0.32 0.73 -56.16% 17.02 15.58 9.24% 0.35 0.55 -36.36%
Depreciation 17.53 16.08 9.02% 16.89 15.18 11.26% 0.36 0.45 -20.00% 16.85 12.32 36.77%
PBT 207.59 176.07 17.90% 169.57 145.67 16.41% 179.71 123.35 45.69% 207.52 156.13 32.91%
Tax 53.06 46.89 13.16% 46.72 36.20 29.06% 63.23 34.46 83.49% 51.57 38.49 33.98%
PAT 154.53 129.18 19.62% 122.85 109.47 12.22% 116.48 88.89 31.04% 155.95 117.64 32.57%
PATM 13.44% 12.25% 11.22% 10.54% 10.81% 9.19% 14.46% 12.17%
EPS 31.23 26.12 19.56% 24.86 22.14 12.29% 23.60 17.96 31.40% 31.52 23.78 32.55%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14 Dec 13
Net Sales 4,399.75 4,304.92 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 Net Sales Growth 9.25% 17.43% 37.26% -6.01% -6.36% 10.33% 4.52% -12.21% 24.18% 6.09% Cost Of Goods Sold 2,616.21 2,565.82 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 Gross Profit 1,783.54 1,739.10 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 GP Margin 40.54% 40.40% 38.75% 41.54% 36.99% 41.46% 42.41% 38.30% 37.34% 37.89% 36.69% Total Expenditure 3,631.25 3,555.51 3,110.37 2,250.67 2,492.40 2,548.67 2,315.57 2,295.26 2,635.92 2,132.41 2,013.77 Power & Fuel Cost - 56.17 50.64 43.21 47.78 51.04 49.02 43.86 50.44 42.84 42.48 % Of Sales - 1.30% 1.38% 1.62% 1.68% 1.68% 1.78% 1.67% 1.68% 1.77% 1.87% Employee Cost - 299.63 285.69 246.31 239.66 258.28 236.79 222.18 254.06 215.54 185.27 % Of Sales - 6.96% 7.79% 9.22% 8.43% 8.51% 8.61% 8.44% 8.48% 8.93% 8.14% Manufacturing Exp. - 305.60 260.39 191.45 183.59 211.42 202.32 186.88 210.07 149.94 140.67 % Of Sales - 7.10% 7.10% 7.17% 6.46% 6.97% 7.36% 7.10% 7.01% 6.21% 6.18% General & Admin Exp. - 110.65 107.83 96.69 116.61 181.28 159.01 144.91 159.40 159.12 147.55 % Of Sales - 2.57% 2.94% 3.62% 4.10% 5.97% 5.78% 5.51% 5.32% 6.59% 6.49% Selling & Distn. Exp. - 77.45 51.57 39.33 43.66 12.22 13.22 16.31 20.69 20.03 15.29 % Of Sales - 1.80% 1.41% 1.47% 1.54% 0.40% 0.48% 0.62% 0.69% 0.83% 0.67% Miscellaneous Exp. - 140.19 109.06 72.44 70.58 57.97 71.33 57.64 63.03 45.90 15.29 % Of Sales - 3.26% 2.97% 2.71% 2.48% 1.91% 2.59% 2.19% 2.10% 1.90% 1.86% EBITDA 768.50 749.41 555.52 420.06 349.18 485.86 434.84 336.15 361.36 281.20 261.19 EBITDA Margin 17.47% 17.41% 15.15% 15.73% 12.29% 16.01% 15.81% 12.77% 12.06% 11.65% 11.48% Other Income 65.50 51.87 34.62 36.31 104.19 92.38 71.36 87.33 101.55 78.92 63.38 Interest 17.98 1.51 2.08 2.13 9.48 7.66 4.97 0.00 0.00 0.00 0.00 Depreciation 51.63 66.84 57.10 57.95 57.12 46.39 45.74 47.88 68.43 53.95 49.44 PBT 764.39 732.93 530.96 396.29 386.77 524.19 455.49 375.60 394.48 306.17 275.13 Tax 214.58 208.14 135.83 98.56 97.78 188.42 159.60 131.71 138.59 103.40 86.31 Tax Rate 28.07% 28.40% 25.58% 24.87% 25.28% 35.94% 35.04% 35.07% 35.13% 33.77% 34.11% PAT 549.81 524.79 395.13 297.73 288.99 335.77 295.89 243.89 255.89 202.77 166.72 PAT before Minority Interest 549.81 524.79 395.13 297.73 288.99 335.77 295.89 243.89 255.89 202.77 166.72 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 12.50% 12.19% 10.78% 11.15% 10.17% 11.06% 10.76% 9.27% 8.54% 8.40% 7.33% PAT Growth 23.50% 32.81% 32.71% 3.02% -13.93% 13.48% 21.32% -4.69% 26.20% 21.62% EPS 111.30 106.23 79.99 60.27 58.50 67.97 59.90 49.37 51.80 41.05 33.75

Description TTM Mar 23 Mar 22 Mar 21
Net Sales 4,399.75 4,304.92 3,665.89 2,670.73 Net Sales Growth 9.25% 17.43% 37.26% Cost Of Goods Sold 2,616.21 2,565.82 2,245.19 1,561.24 Gross Profit 1,783.54 1,739.10 1,420.70 1,109.49 GP Margin 40.54% 40.40% 38.75% 41.54% Total Expenditure 3,631.25 3,555.51 3,110.37 2,250.67 Power & Fuel Cost - 56.17 50.64 43.21 % Of Sales - 1.30% 1.38% 1.62% Employee Cost - 299.63 285.69 246.31 % Of Sales - 6.96% 7.79% 9.22% Manufacturing Exp. - 305.60 260.39 191.45 % Of Sales - 7.10% 7.10% 7.17% General & Admin Exp. - 110.65 107.83 96.69 % Of Sales - 2.57% 2.94% 3.62% Selling & Distn. Exp. - 77.45 51.57 39.33 % Of Sales - 1.80% 1.41% 1.47% Miscellaneous Exp. - 140.19 109.06 72.44 % Of Sales - 3.26% 2.97% 2.71% EBITDA 768.50 749.41 555.52 420.06 EBITDA Margin 17.47% 17.41% 15.15% 15.73% Other Income 65.50 51.87 34.62 36.31 Interest 17.98 1.51 2.08 2.13 Depreciation 51.63 66.84 57.10 57.95 PBT 764.39 732.93 530.96 396.29 Tax 214.58 208.14 135.83 98.56 Tax Rate 28.07% 28.40% 25.58% 24.87% PAT 549.81 524.88 394.96 297.73 PAT before Minority Interest 549.81 524.88 394.96 297.73 Minority Interest 0.00 0.00 0.00 0.00 PAT Margin 12.50% 12.19% 10.77% 11.15% PAT Growth 23.50% 32.89% 32.66% EPS 111.30 106.25 79.95 60.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14 Dec 13
Shareholder's Funds 2,341.50 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 Share Capital 49.44 49.44 49.44 49.44 49.44 51.34 52.73 52.73 52.73 52.73 Total Reserves 2,292.06 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 Non-Current Liabilities 2,065.09 1,853.08 1,716.52 30.70 9.53 10.58 17.80 18.87 27.10 26.01 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 2,077.77 1,864.83 1,726.22 34.31 32.37 28.09 29.32 27.47 27.02 21.98 Current Liabilities 796.11 680.76 693.11 516.50 567.37 578.44 463.50 456.49 467.87 393.78 Trade Payables 607.91 508.49 576.89 412.01 349.14 389.70 304.01 292.92 336.65 251.07 Other Current Liabilities 151.15 141.83 97.54 68.81 93.18 74.06 92.96 72.38 85.82 74.44 Short Term Borrowings 0.00 0.00 0.00 0.00 90.00 85.00 34.03 65.00 0.00 0.00 Short Term Provisions 37.05 30.44 18.68 35.68 35.05 29.68 32.50 26.19 45.40 68.27 Total Liabilities 5,202.70 4,419.74 3,973.44 2,452.45 2,273.84 2,426.33 2,292.51 2,139.95 1,911.15 1,695.29 Net Block 401.16 380.36 329.56 335.31 267.12 275.33 280.59 297.90 346.95 376.36 Gross Block 806.79 727.47 614.22 575.38 463.44 442.17 405.81 377.66 1,013.13 1,010.37 Accumulated Depreciation 405.63 347.11 284.66 240.07 196.32 166.84 125.22 79.76 666.18 634.01 Non Current Assets 2,754.14 2,465.02 2,341.97 612.33 562.59 533.27 472.80 527.21 617.00 654.60 Capital Work in Progress 63.38 51.52 64.76 41.07 62.18 37.06 35.21 11.92 18.40 24.70 Non Current Investment 2.48 2.48 18.17 16.34 16.99 17.64 18.28 18.92 19.63 0.00 Long Term Loans & Adv. 2,262.26 2,006.33 1,921.97 211.33 208.53 196.21 132.05 192.72 232.02 253.54 Other Non Current Assets 1.94 2.20 7.51 8.28 7.77 7.03 6.67 5.75 0.00 0.00 Current Assets 2,448.56 1,954.72 1,631.47 1,840.12 1,711.25 1,893.06 1,819.71 1,612.74 1,294.15 1,040.69 Current Investments 0.00 0.00 0.00 197.18 44.17 153.52 148.84 0.00 0.00 0.00 Inventories 686.03 676.82 468.00 451.78 461.00 402.88 416.64 335.04 292.95 255.17 Sundry Debtors 678.65 685.73 583.44 435.70 521.26 490.76 514.32 482.86 373.02 329.75 Cash & Bank 957.96 401.85 500.31 618.29 603.42 742.64 591.45 697.33 534.75 375.79 Other Current Assets 125.92 60.12 39.79 56.58 81.40 103.26 148.46 97.51 93.43 79.98 Short Term Loans & Adv. 68.60 130.20 39.93 80.59 30.55 56.45 102.78 66.82 63.36 23.99 Net Current Assets 1,652.45 1,273.96 938.36 1,323.62 1,143.88 1,314.62 1,356.21 1,156.25 826.28 646.91 Total Assets 5,202.70 4,419.74 3,973.44 2,452.45 2,273.84 2,426.33 2,292.51 2,139.95 1,911.15 1,695.29

Description Mar 23 Mar 22 Mar 21
Shareholder's Funds 2,341.38 1,885.69 1,563.77 Share Capital 49.44 49.44 49.44 Total Reserves 2,291.94 1,836.25 1,514.33 Non-Current Liabilities 2,065.09 1,853.08 1,716.52 Secured Loans 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 Long Term Provisions 2,077.77 1,864.83 1,726.22 Current Liabilities 796.11 680.76 693.11 Trade Payables 607.91 508.49 576.89 Other Current Liabilities 151.15 141.83 97.54 Short Term Borrowings 0.00 0.00 0.00 Short Term Provisions 37.05 30.44 18.68 Total Liabilities 5,202.58 4,419.53 3,973.40 Net Block 401.16 380.36 329.56 Gross Block 806.79 727.47 614.22 Accumulated Depreciation 405.63 347.11 284.66 Non Current Assets 2,754.02 2,464.81 2,341.93 Capital Work in Progress 63.38 51.52 64.76 Non Current Investment 2.36 2.27 18.13 Long Term Loans & Adv. 2,262.26 2,006.33 1,921.97 Other Non Current Assets 1.94 2.20 7.51 Current Assets 2,448.56 1,954.72 1,631.47 Current Investments 0.00 0.00 0.00 Inventories 686.03 676.82 468.00 Sundry Debtors 678.65 685.73 583.44 Cash & Bank 957.96 401.85 500.31 Other Current Assets 125.92 60.12 39.79 Short Term Loans & Adv. 68.60 130.20 39.93 Net Current Assets 1,652.45 1,273.96 938.36 Total Assets 5,202.58 4,419.53 3,973.40

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14 Dec 13
Cash From Operating Activity 690.23 57.09 323.96 329.79 180.98 367.21 114.97 26.18 217.71 121.78 PBT 732.93 530.96 396.29 386.77 524.19 455.49 375.60 394.48 306.17 275.13 Adjustment 37.14 36.16 29.98 -26.02 -23.70 -9.30 -14.40 -11.28 -8.31 2.48 Changes in Working Capital 132.07 -361.41 3.34 90.55 -107.22 93.67 -104.81 -214.99 31.57 -46.37 Cash after chg. in Working capital 902.14 205.71 429.61 451.30 393.27 539.86 256.39 168.21 329.43 231.24 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -211.91 -148.62 -105.65 -121.51 -212.29 -172.65 -141.42 -142.03 -111.72 -87.36 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 -22.10 Cash From Investing Activity -44.92 -32.59 653.56 -154.04 306.41 -264.92 147.11 -173.85 -2.67 -165.01 Net Fixed Assets -91.18 -100.01 -62.53 -90.83 -46.39 -38.21 -51.44 641.95 3.54 -30.53 Net Investments 0.00 15.69 195.35 -152.36 110.00 -4.04 -148.20 0.71 -19.63 0.00 Others 46.26 51.73 520.74 89.15 242.80 -222.67 346.75 -816.51 13.42 -134.48 Cash from Financing Activity -78.55 -77.99 -651.76 -177.86 -476.54 -225.27 -126.17 49.13 -92.54 -46.26 Net Cash Inflow / Outflow 566.76 -53.49 325.76 -2.11 10.85 -122.98 135.91 -98.54 122.50 -89.49 Opening Cash & Equivalents 388.52 442.01 116.25 118.36 107.51 230.49 94.58 193.12 70.63 160.12 Closing Cash & Equivalent 955.28 388.52 442.01 116.25 118.36 107.51 230.49 94.58 193.13 70.63

Description Mar 23 Mar 22 Mar 21
Cash From Operating Activity 690.23 57.09 323.96 PBT 732.93 530.96 396.29 Adjustment 37.14 36.16 29.98 Changes in Working Capital 132.07 -361.41 3.34 Cash after chg. in Working capital 902.14 205.71 429.61 Interest Paid 0.00 0.00 0.00 Tax Paid -211.91 -148.62 -105.65 Other Direct Exp. Paid 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 Cash From Investing Activity -44.92 -32.59 653.56 Net Fixed Assets -91.18 -100.01 Net Investments 0.00 15.69 Others 46.26 51.73 Cash from Financing Activity -78.55 -77.99 -651.76 Net Cash Inflow / Outflow 566.76 -53.49 325.76 Opening Cash & Equivalents 388.52 442.01 116.25 Closing Cash & Equivalent 955.28 388.52 442.01

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14 Dec 13
Book Value (Rs.) 473.60 381.45 316.30 385.37 343.23 357.87 343.49 315.68 268.57 241.89 ROA 10.91% 9.42% 9.27% 12.23% 14.29% 12.54% 11.00% 12.63% 11.24% 10.12% ROE 24.83% 22.91% 17.16% 16.05% 19.00% 16.22% 14.03% 16.61% 15.07% 13.72% ROCE 34.75% 30.90% 22.97% 21.46% 28.68% 24.44% 21.01% 25.08% 22.75% 20.82% Fixed Asset Turnover 5.61 5.46 4.49 5.47 6.70 6.62 7.24 4.64 2.53 2.49 Receivable days 57.84 63.18 69.64 61.46 60.86 65.40 64.18 48.41 50.02 48.70 Inventory Days 57.78 56.99 62.85 58.62 51.95 53.32 48.38 35.52 39.01 37.78 Payable days 79.41 88.22 115.60 58.42 56.09 59.36 49.17 45.63 53.20 50.39 Cash Conversion Cycle 36.21 31.95 16.90 61.67 56.73 59.36 63.39 38.30 35.83 36.09 Total Debt/Equity 0.00 0.00 0.00 0.00 0.05 0.05 0.02 0.04 0.00 0.00 Interest Cover 486.38 256.27 187.05 41.80 69.43 92.65 0.00 0.00 0.00 0.00

Description Mar 23 Mar 22 Mar 21
Book Value (Rs.) 473.58 381.41 316.30 ROA 10.91% 9.41% 7.49% ROE 24.83% 22.90% 19.04% ROCE 34.75% 30.90% 25.48% Fixed Asset Turnover 5.61 5.46 4.35 Receivable days 57.84 63.18 79.74 Inventory Days 57.78 56.99 63.96 Payable days 79.41 88.22 134.87 Cash Conversion Cycle 36.21 31.95 8.83 Total Debt/Equity 0.00 0.00 0.00 Interest Cover 486.44 256.19 187.05

Top Investors:

hdfc mutual fund - hdfc mid-cap opportunities 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 acquires stake in Cleanmax Taiyo
25th Aug 2023, 12:16 PM

The company has 28,867 equity shares i.e. 26% of the total issued paid up capital of the investment company
Read More
SKF India reports 20% rise in Q1 consolidated net profit
3rd Aug 2023, 10:47 AM

Total consolidated income of the company increased by 10.20% at Rs 1,172.14 crore for Q1FY24
Read More
SKF India - Quarterly Results
2nd Aug 2023, 14:20 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