WEBSITE BSE:505790 NSE : SCHAEFFLER 10 May, 16:01
Market Cap ₹59211 Cr.
Stock P/E 65.7
P/B 11.8
Current Price ₹3788.2
Book Value ₹ 321.5
Face Value 2
52W High ₹4020
Dividend Yield 0.69%
52W Low ₹ 2616.1
Schaeffler India Limited develops, manufactures, and distributes excessive-precision roller and ball bearings, and related additives worldwide. It offers ball, cylindrical, spherical, and tapered roller bearings, in addition to wheel bearings. The business enterprise additionally presents engine and transmission components for the front accessory drive systems, chain force systems, valve train additives, shift structures, and various needle roller bearings and elements; clutch structures and dual mass flywheels for passenger motors, light commercial vehicles, heavy business automobiles, and tractors; and concentric slave cylinder, clutch master cylinder, semi slave cylinder, adapter, and high-pressure pipe assemblies. In addition, it offers hydraulic oil, engine oil, grease, transmission oil, coolant, and shock absorber oil. The organisation offers its merchandise below the brand names of Schaeffler, LuK, INA, FAG, and Schaeffler TruPower. It serves the development equipment, electric engineering, industrial equipment, mining and cement, energy generation, agricultural engineering, steel plant, motorbike, material machinery, machine tool, wind power, pulp and paper, car and tractor, precision system, system tools and automobile and truck, railway, 2 wheelers, renewable energy, power transmission, off highway, automation, and heavy, as well as MRO-metallic, raw material, electricity, paper, and pulp industries. The organisation was previously known as FAG Bearings India Ltd and modified its name to Schaeffler India Ltd in July 2017. Schaeffler India Limited was founded in 1962 and is primarily based in Pune, India.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2022 | Dec 2022 | Mar 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|
| Net Sales | 1756 | 1795 | 1694 | 1875 | 1873 |
| Other Income | 23 | 18 | 33 | 30 | 31 |
| Total Income | 1780 | 1813 | 1726 | 1905 | 1904 |
| Total Expenditure | 1437 | 1449 | 1379 | 1550 | 1543 |
| Operating Profit | 342 | 363 | 347 | 354 | 361 |
| Interest | 1 | 1 | 1 | 1 | 1 |
| Depreciation | 52 | 53 | 52 | 60 | 62 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -5 | 0 |
| Profit Before Tax | 290 | 310 | 294 | 288 | 298 |
| Provision for Tax | 74 | 79 | 75 | 79 | 78 |
| Profit After Tax | 215 | 231 | 219 | 210 | 220 |
| Adjustments | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 215 | 231 | 219 | 210 | 220 |
| Adjusted Earnings Per Share | 13.8 | 14.8 | 14 | 13.4 | 14.1 |
| #(Fig in Cr.) | Dec 2022 | Dec 2023 | TTM |
|---|---|---|---|
| Net Sales | 6867 | 7251 | 7237 |
| Other Income | 78 | 125 | 112 |
| Total Income | 6945 | 7375 | 7348 |
| Total Expenditure | 5572 | 5929 | 5921 |
| Operating Profit | 1374 | 1446 | 1425 |
| Interest | 5 | 5 | 4 |
| Depreciation | 206 | 223 | 227 |
| Exceptional Income / Expenses | 15 | -5 | -5 |
| Profit Before Tax | 1177 | 1214 | 1190 |
| Provision for Tax | 298 | 315 | 311 |
| Profit After Tax | 879 | 899 | 880 |
| Adjustments | 0 | 0 | 0 |
| Profit After Adjustments | 879 | 899 | 880 |
| Adjusted Earnings Per Share | 56.3 | 57.5 | 56.3 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 6% | 0% | 0% | 0% |
| Operating Profit CAGR | 5% | 0% | 0% | 0% |
| PAT CAGR | 2% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 34% | 56% | 32% | 24% |
| ROE Average | 20% | 20% | 20% | 20% |
| ROCE Average | 27% | 27% | 27% | 27% |
| #(Fig in Cr.) | Dec 2022 | Dec 2023 |
|---|---|---|
| Shareholder's Funds | 4286 | 4805 |
| Minority's Interest | 0 | 0 |
| Borrowings | 0 | 0 |
| Other Non-Current Liabilities | 246 | 260 |
| Total Current Liabilities | 1378 | 1405 |
| Total Liabilities | 5910 | 6471 |
| Fixed Assets | 1123 | 1441 |
| Other Non-Current Assets | 799 | 923 |
| Total Current Assets | 3953 | 4106 |
| Total Assets | 5910 | 6471 |
| #(Fig in Cr.) | Dec 2022 | Dec 2023 |
|---|---|---|
| Opening Cash & Cash Equivalents | 207 | 166 |
| Cash Flow from Operating Activities | 751 | 884 |
| Cash Flow from Investing Activities | -535 | -595 |
| Cash Flow from Financing Activities | -257 | -386 |
| Net Cash Inflow / Outflow | -41 | -97 |
| Closing Cash & Cash Equivalent | 166 | 70 |
| # | Dec 2022 | Dec 2023 |
|---|---|---|
| Earnings Per Share (Rs) | 56.25 | 57.52 |
| CEPS(Rs) | 69.46 | 71.79 |
| DPS(Rs) | 24 | 26 |
| Book NAV/Share(Rs) | 274.21 | 307.44 |
| Core EBITDA Margin(%) | 18.67 | 18.03 |
| EBIT Margin(%) | 17.03 | 16.62 |
| Pre Tax Margin(%) | 16.96 | 16.55 |
| PAT Margin (%) | 12.67 | 12.26 |
| Cash Profit Margin (%) | 15.64 | 15.3 |
| ROA(%) | 14.88 | 14.52 |
| ROE(%) | 20.51 | 19.78 |
| ROCE(%) | 27.58 | 26.81 |
| Receivable days | 54.29 | 51.97 |
| Inventory Days | 65.39 | 63.69 |
| Payable days | 95.43 | 87.82 |
| PER(x) | 48.79 | 55.67 |
| Price/Book(x) | 10.01 | 10.42 |
| Dividend Yield(%) | 0.87 | 0.81 |
| EV/Net Sales(x) | 6.02 | 6.68 |
| EV/Core EBITDA(x) | 30.1 | 33.51 |
| Net Sales Growth(%) | 0 | 5.58 |
| EBIT Growth(%) | 0 | 3.09 |
| PAT Growth(%) | 0 | 2.25 |
| EPS Growth(%) | 0 | 2.25 |
| Debt/Equity(x) | 0 | 0 |
| Current Ratio(x) | 2.87 | 2.92 |
| Quick Ratio(x) | 1.97 | 1.99 |
| Interest Cover(x) | 235.94 | 250.75 |
| Total Debt/Mcap(x) | 0 | 0 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 74.13 | 74.13 | 74.13 | 74.13 | 74.13 | 74.13 | 74.13 | 74.13 | 74.13 | 74.13 |
| FII | 5.16 | 5.05 | 4.94 | 5.74 | 4.81 | 4.4 | 4.04 | 4.52 | 4.35 | 4.38 |
| DII | 15.18 | 15.39 | 15.5 | 14.19 | 15.05 | 15.57 | 15.88 | 15.47 | 15.69 | 15.93 |
| Public | 5.53 | 5.43 | 5.42 | 5.95 | 6.01 | 5.9 | 5.95 | 5.89 | 5.83 | 5.56 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 2.32 | 11.59 | 11.59 | 11.59 | 11.59 | 11.59 | 11.59 | 11.59 | 11.59 | 11.59 |
| FII | 0.16 | 0.79 | 0.77 | 0.9 | 0.75 | 0.69 | 0.63 | 0.71 | 0.68 | 0.68 |
| DII | 0.47 | 2.41 | 2.42 | 2.22 | 2.35 | 2.43 | 2.48 | 2.42 | 2.45 | 2.49 |
| Public | 0.17 | 0.85 | 0.85 | 0.93 | 0.94 | 0.92 | 0.93 | 0.92 | 0.91 | 0.87 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 3.13 | 15.63 | 15.63 | 15.63 | 15.63 | 15.63 | 15.63 | 15.63 | 15.63 | 15.63 |
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.
| 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
