WEBSITE BSE:500031 NSE : BAJAJ ELECT. 06 Dec, 16:00
Market Cap ₹9270 Cr.
Stock P/E 68.2
P/B 6.3
Current Price ₹803.8
Book Value ₹ 126.8
Face Value 2
52W High ₹1120
Dividend Yield 0.37%
52W Low ₹ 737
Bajaj Electricals Ltd is an India-based organization that is basically engaged in the advertising and marketing of numerous client household and commercial items. The Company's segments consist of Consumer Products and Engineering & Projects. The Consumer Products section consists of appliances, fans and consumer lighting fixtures products. The Engineering & Projects segment consists of transmission line towers, electricity distribution and illumination. The Company additionally includes wind energy. Its kitchen and domestic home equipment consist of mixers, meals processors, juicer mixer grinders, induction cookers, rice cookers, oven toaster grill (OTG), microwave ovens, non-electric powered kitchen appliances (NEKA), pressure cookers, fuel stoves, water heaters, irons, air coolers and room heaters. The Company's various fans merchandise, along with ceiling fans, table wall pedestal, air circulators and home exhaust fans. Its lighting fixtures products consists of LED lamps, battens, panels and electrical add-ons.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
#(Fig in Cr.) | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 1129 | 1159 | 1309 | 1292 | 1112 | 1113 | 1228 | 1188 | 1155 | 1118 |
Other Income | 8 | 5 | 11 | 21 | 10 | 11 | 43 | 22 | 11 | 15 |
Total Income | 1137 | 1163 | 1321 | 1313 | 1123 | 1124 | 1271 | 1211 | 1166 | 1134 |
Total Expenditure | 1056 | 1057 | 1204 | 1197 | 1035 | 1038 | 1171 | 1138 | 1080 | 1067 |
Operating Profit | 81 | 106 | 117 | 115 | 88 | 86 | 100 | 72 | 86 | 67 |
Interest | 7 | 9 | 15 | 12 | 12 | 14 | 20 | 18 | 16 | 17 |
Depreciation | 17 | 17 | 17 | 22 | 23 | 27 | 30 | 30 | 32 | 35 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 58 | 79 | 84 | 81 | 53 | 45 | 50 | 24 | 38 | 15 |
Provision for Tax | 16 | 21 | 22 | 28 | 15 | 13 | 13 | -5 | 10 | 2 |
Profit After Tax | 42 | 58 | 62 | 53 | 38 | 32 | 37 | 29 | 28 | 13 |
Adjustments | 1 | 2 | -1 | -1 | -0 | -4 | 0 | 0 | 0 | 0 |
Profit After Adjustments | 43 | 60 | 61 | 52 | 37 | 27 | 37 | 29 | 28 | 13 |
Adjusted Earnings Per Share | 3.7 | 5.2 | 5.3 | 4.5 | 3.2 | 2.4 | 3.2 | 2.5 | 2.4 | 1.1 |
#(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 4612 | 4262 | 4707 | 6679 | 4987 | 4585 | 4813 | 4889 | 4641 | 4689 |
Other Income | 23 | 44 | 65 | 65 | 46 | 74 | 68 | 45 | 86 | 91 |
Total Income | 4635 | 4306 | 4772 | 6745 | 5033 | 4659 | 4881 | 4935 | 4728 | 4782 |
Total Expenditure | 4353 | 4028 | 4425 | 6340 | 4779 | 4286 | 4563 | 4515 | 4382 | 4456 |
Operating Profit | 282 | 278 | 347 | 405 | 254 | 372 | 318 | 420 | 346 | 325 |
Interest | 101 | 80 | 59 | 118 | 171 | 76 | 70 | 44 | 63 | 71 |
Depreciation | 27 | 30 | 34 | 44 | 74 | 75 | 69 | 74 | 110 | 127 |
Exceptional Income / Expenses | 0 | 0 | -79 | 0 | 0 | 25 | -13 | 0 | 0 | 0 |
Profit Before Tax | 154 | 163 | 164 | 241 | 7 | 246 | 166 | 302 | 173 | 127 |
Provision for Tax | 58 | 60 | 81 | 88 | 17 | 57 | 42 | 87 | 37 | 20 |
Profit After Tax | 96 | 102 | 84 | 154 | -10 | 189 | 124 | 215 | 136 | 107 |
Adjustments | -0 | 0 | 0 | 3 | 1 | 2 | 4 | 1 | -5 | 0 |
Profit After Adjustments | 95 | 102 | 84 | 156 | -9 | 191 | 129 | 216 | 131 | 107 |
Adjusted Earnings Per Share | 9.2 | 9.8 | 8 | 14.9 | -0.8 | 16.6 | 11.2 | 18.8 | 11.4 | 9.2 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | -5% | 0% | -7% | 0% |
Operating Profit CAGR | -18% | -2% | -3% | 0% |
PAT CAGR | -37% | -10% | -2% | 0% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -21% | -8% | 21% | 14% |
ROE Average | 8% | 9% | 8% | 10% |
ROCE Average | 14% | 15% | 13% | 16% |
#(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 751 | 863 | 937 | 1056 | 1348 | 1578 | 1732 | 1907 | 1441 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | -26 | 0 | 0 |
Borrowings | 96 | 17 | 11 | 213 | 80 | 26 | 12 | 0 | 0 |
Other Non-Current Liabilities | 479 | 32 | 5 | 35 | 133 | 70 | 35 | 143 | 229 |
Total Current Liabilities | 1973 | 2110 | 2439 | 3818 | 2961 | 2542 | 2158 | 2441 | 2158 |
Total Liabilities | 3298 | 3022 | 3392 | 5121 | 4522 | 4215 | 3910 | 4993 | 3828 |
Fixed Assets | 283 | 310 | 316 | 393 | 469 | 405 | 623 | 640 | 780 |
Other Non-Current Assets | 996 | 587 | 400 | 738 | 754 | 840 | 676 | 470 | 436 |
Total Current Assets | 2019 | 2123 | 2674 | 3988 | 3297 | 2967 | 2594 | 2799 | 2608 |
Total Assets | 3298 | 3022 | 3392 | 5121 | 4522 | 4215 | 3910 | 4993 | 3828 |
#(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 0 | 47 | 25 | 22 | 11 | 102 | 46 | 119 | 342 |
Cash Flow from Operating Activities | 0 | 437 | -103 | -621 | 626 | 658 | 914 | 449 | 354 |
Cash Flow from Investing Activities | 0 | -91 | 36 | -104 | -41 | -110 | -71 | -88 | -210 |
Cash Flow from Financing Activities | 0 | -368 | 64 | 713 | -495 | -604 | -771 | -139 | -133 |
Net Cash Inflow / Outflow | 0 | -21 | -3 | -11 | 90 | -56 | 72 | 223 | 11 |
Closing Cash & Cash Equivalent | 0 | 25 | 22 | 11 | 102 | 46 | 119 | 342 | 114 |
# | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 9.22 | 9.84 | 8 | 14.9 | -0.82 | 16.64 | 11.19 | 18.79 | 11.38 |
CEPS(Rs) | 11.87 | 12.72 | 11.24 | 18.82 | 5.57 | 23.06 | 16.86 | 25.13 | 21.31 |
DPS(Rs) | 2.8 | 2.8 | 3.5 | 3.5 | 0 | 0 | 3 | 4 | 3 |
Book NAV/Share(Rs) | 71.81 | 81.98 | 88.6 | 99.72 | 117.4 | 136.75 | 149.69 | 164.11 | 122.76 |
Core EBITDA Margin(%) | 5.58 | 5.45 | 5.98 | 5.09 | 4.18 | 6.51 | 5.2 | 7.66 | 5.6 |
EBIT Margin(%) | 5.49 | 5.65 | 4.74 | 5.37 | 3.57 | 7.04 | 4.9 | 7.08 | 5.1 |
Pre Tax Margin(%) | 3.3 | 3.78 | 3.49 | 3.61 | 0.14 | 5.37 | 3.45 | 6.18 | 3.73 |
PAT Margin (%) | 2.06 | 2.38 | 1.77 | 2.3 | -0.21 | 4.12 | 2.58 | 4.41 | 2.93 |
Cash Profit Margin (%) | 2.64 | 3.07 | 2.49 | 2.96 | 1.27 | 5.76 | 4.02 | 5.92 | 5.29 |
ROA(%) | 2.9 | 3.23 | 2.61 | 3.61 | -0.21 | 4.33 | 3.06 | 4.84 | 3.08 |
ROE(%) | 12.87 | 12.82 | 9.41 | 15.56 | -0.86 | 13.02 | 7.57 | 11.94 | 8.23 |
ROCE(%) | 25.17 | 19.48 | 14.22 | 16.66 | 7.18 | 14.81 | 12.34 | 18.79 | 14.13 |
Receivable days | 106.95 | 114.82 | 119.61 | 119.48 | 171.01 | 141.76 | 100.55 | 84.02 | 89.44 |
Inventory Days | 39.78 | 45.76 | 44.51 | 38.51 | 55.96 | 67.09 | 75.24 | 73.66 | 68.11 |
Payable days | 59.93 | 74.39 | 86.64 | 73.23 | 104.61 | 110.77 | 121.75 | 133.07 | 137.88 |
PER(x) | 20.13 | 31.01 | 68.54 | 36.59 | 0 | 58.75 | 96.09 | 56 | 79.59 |
Price/Book(x) | 2.59 | 3.72 | 6.19 | 5.47 | 2.28 | 7.15 | 7.18 | 6.41 | 7.38 |
Dividend Yield(%) | 1.47 | 0.9 | 0.62 | 0.63 | 0 | 0 | 0.28 | 0.38 | 0.33 |
EV/Net Sales(x) | 0.46 | 0.87 | 1.37 | 1.09 | 0.78 | 2.53 | 2.55 | 2.4 | 2.19 |
EV/Core EBITDA(x) | 7.57 | 13.37 | 18.55 | 18.01 | 15.33 | 31.16 | 38.47 | 27.96 | 29.34 |
Net Sales Growth(%) | 0 | -7.59 | 10.46 | 41.89 | -25.33 | -8.07 | 4.98 | 1.58 | -5.07 |
EBIT Growth(%) | 0 | -4.71 | -8.08 | 60.61 | -50.4 | 81.35 | -26.86 | 46.6 | -31.63 |
PAT Growth(%) | 0 | 6.87 | -18.14 | 83.63 | -106.7 | 1936.78 | -34.16 | 73.18 | -36.93 |
EPS Growth(%) | 0 | 6.68 | -18.74 | 86.34 | -105.47 | 2139.51 | -32.75 | 67.92 | -39.43 |
Debt/Equity(x) | 0.36 | 0.73 | 0.78 | 1.52 | 0.72 | 0.3 | 0.03 | 0 | 0 |
Current Ratio(x) | 1.02 | 1.01 | 1.1 | 1.04 | 1.11 | 1.17 | 1.2 | 1.15 | 1.21 |
Quick Ratio(x) | 0.77 | 0.74 | 0.86 | 0.83 | 0.88 | 0.78 | 0.74 | 0.75 | 0.86 |
Interest Cover(x) | 2.51 | 3.02 | 3.79 | 3.05 | 1.04 | 4.22 | 3.38 | 7.93 | 3.73 |
Total Debt/Mcap(x) | 0.14 | 0.2 | 0.13 | 0.28 | 0.32 | 0.04 | 0 | 0 | 0 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 62.96 | 62.91 | 62.89 | 62.86 | 62.85 | 62.85 | 62.85 | 62.8 | 62.78 | 62.75 |
FII | 10.51 | 10.8 | 11.25 | 11.21 | 10.91 | 10.48 | 10.4 | 10.16 | 7.92 | 8.22 |
DII | 12.41 | 12.31 | 12.25 | 12.41 | 11.98 | 12.07 | 12.13 | 12.62 | 14.77 | 15.61 |
Public | 14.12 | 13.98 | 13.62 | 13.51 | 14.26 | 14.6 | 14.62 | 14.41 | 14.53 | 13.42 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 | 7.23 |
FII | 1.21 | 1.24 | 1.29 | 1.29 | 1.26 | 1.21 | 1.2 | 1.17 | 0.91 | 0.95 |
DII | 1.43 | 1.42 | 1.41 | 1.43 | 1.38 | 1.39 | 1.4 | 1.45 | 1.7 | 1.8 |
Public | 1.62 | 1.61 | 1.57 | 1.55 | 1.64 | 1.68 | 1.68 | 1.66 | 1.67 | 1.55 |
Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total | 11.49 | 11.5 | 11.5 | 11.51 | 11.51 | 11.51 | 11.51 | 11.52 | 11.52 | 11.53 |
Pros
Cons
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Sell or Purchase Share (Tentative Price)
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
Companies | Open Date | Close Date | Issue Price | Cost of 1 Lot | GMP | Expected Listing | Listing Gain(%) | Listing Price | Current Price | Type | Exchange |
---|
You May Also Know About