Market Cap ₹219813 Cr.
Stock P/E 109.7
P/B 16.2
Current Price ₹6172.5
Book Value ₹ 381.7
Face Value 2
52W High ₹6330
Dividend Yield 0.16%
52W Low ₹ 3248
Siemens Limited is an India-based technology organisation. The Company is centered on industry, infrastructure, virtual transformation, transport as well as transmission and technology of electrical power. Its segments consist of Energy, Smart Infrastructure, Mobility, Digital Industries, Portfolio Companies and Others. Its Energy segment offers fully integrated merchandise, solutions and services throughout the energy value chain of oil and fuel production, energy technology and transmission for diverse clients. Its Smart Infrastructure section substances merchandise, structures, solutions and services for transmission and distribution of electrical energy for power utilities, business corporations and infrastructure segments. Its Mobility section components solutions for passenger and freight transportation, consisting of rail cars, rail automation structures, rail electrification systems, avenue site visitors technology and IT solutions.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 4174 | 3421 | 3801 | 4258 | 4657 | 4015 | 4858 | 4873 | 5808 | 4825 |
| Other Income | 62 | 60 | 67 | 79 | 103 | 102 | 117 | 132 | 146 | 164 |
| Total Income | 4236 | 3481 | 3868 | 4337 | 4760 | 4117 | 4974 | 5006 | 5953 | 4989 |
| Total Expenditure | 3729 | 3062 | 3332 | 3846 | 4141 | 3416 | 4237 | 4307 | 5108 | 4229 |
| Operating Profit | 507 | 419 | 536 | 491 | 619 | 701 | 738 | 699 | 846 | 760 |
| Interest | 7 | 6 | 13 | 4 | 13 | 4 | 10 | 4 | 5 | 3 |
| Depreciation | 85 | 80 | 79 | 79 | 80 | 76 | 79 | 88 | 79 | 79 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 415 | 333 | 445 | 408 | 526 | 621 | 649 | 607 | 762 | 678 |
| Provision for Tax | 99 | 86 | 115 | 105 | 144 | 158 | 178 | 151 | 191 | 173 |
| Profit After Tax | 316 | 248 | 330 | 303 | 382 | 463 | 472 | 456 | 572 | 506 |
| Adjustments | 4 | 2 | 10 | -2 | 271 | 0 | -0 | -0 | -0 | -0 |
| Profit After Adjustments | 320 | 250 | 340 | 301 | 652 | 463 | 471 | 456 | 571 | 505 |
| Adjusted Earnings Per Share | 9 | 7 | 9.6 | 8.4 | 18.3 | 13 | 13.2 | 12.8 | 16 | 14.2 |
| #(Fig in Cr.) | Sep 2011 | Sep 2014 | Sep 2015 | Sep 2016 | Sep 2017 | Sep 2018 | Sep 2019 | Sep 2020 | Sep 2021 | Sep 2022 | Sep 2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 12119 | 9922 | 8988 | 9561 | 11065 | 12795 | 13084 | 9947 | 13199 | 16138 | 19554 | 20364 |
| Other Income | 146 | 117 | 188 | 184 | 343 | 336 | 506 | 334 | 291 | 318 | 563 | 559 |
| Total Income | 12265 | 10040 | 9176 | 9745 | 11408 | 13132 | 13590 | 10281 | 13490 | 16456 | 20116 | 20922 |
| Total Expenditure | 10795 | 9286 | 8071 | 8581 | 10076 | 11497 | 11638 | 8932 | 11747 | 14359 | 17093 | 17881 |
| Operating Profit | 1470 | 754 | 1105 | 1164 | 1332 | 1635 | 1952 | 1349 | 1743 | 2096 | 3023 | 3043 |
| Interest | 26 | 31 | 30 | 37 | 32 | 36 | 39 | 60 | 53 | 68 | 62 | 22 |
| Depreciation | 154 | 229 | 224 | 228 | 198 | 198 | 199 | 252 | 297 | 317 | 321 | 325 |
| Exceptional Income / Expenses | 0 | 383 | 783 | 2992 | 567 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 1290 | 876 | 1634 | 3892 | 1669 | 1402 | 1714 | 1037 | 1393 | 1712 | 2640 | 2696 |
| Provision for Tax | 422 | 252 | 487 | 1008 | 532 | 500 | 579 | 267 | 363 | 450 | 678 | 693 |
| Profit After Tax | 868 | 625 | 1147 | 2883 | 1137 | 901 | 1136 | 770 | 1030 | 1262 | 1962 | 2006 |
| Adjustments | 0 | -22 | 28 | 31 | 0 | 0 | -36 | -1 | 59 | 281 | -1 | 0 |
| Profit After Adjustments | 868 | 603 | 1174 | 2914 | 1137 | 901 | 1099 | 769 | 1089 | 1543 | 1961 | 2003 |
| Adjusted Earnings Per Share | 25.5 | 16.9 | 33 | 81.8 | 31.9 | 25.3 | 30.9 | 21.6 | 30.6 | 43.3 | 55.1 | 56.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 21% | 25% | 9% | 5% |
| Operating Profit CAGR | 44% | 31% | 13% | 7% |
| PAT CAGR | 55% | 37% | 17% | 8% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 66% | 49% | 42% | 23% |
| ROE Average | 16% | 13% | 12% | 18% |
| ROCE Average | 22% | 18% | 17% | 26% |
| #(Fig in Cr.) | Sep 2011 | Sep 2014 | Sep 2015 | Sep 2016 | Sep 2017 | Sep 2018 | Sep 2019 | Sep 2020 | Sep 2021 | Sep 2022 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 3816 | 4376 | 5118 | 6804 | 7691 | 8299 | 9049 | 9492 | 10348 | 11610 | 13087 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 | 9 |
| Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | -189 | 2517 | 2714 | 3507 | 3142 | 4969 | 5152 | 5663 | 6490 | 6559 | 6923 |
| Total Current Liabilities | 6341 | 6312 | 6214 | 5791 | 7333 | 6571 | 7229 | 6832 | 8153 | 9405 | 10300 |
| Total Liabilities | 9969 | 13204 | 14045 | 16101 | 18166 | 19839 | 21431 | 22186 | 24998 | 27582 | 30406 |
| Fixed Assets | 1169 | 1356 | 1394 | 1227 | 1257 | 1277 | 1219 | 1196 | 3166 | 3032 | 2973 |
| Other Non-Current Assets | 249 | 3706 | 3787 | 4654 | 4477 | 6581 | 6412 | 7102 | 7378 | 7856 | 7986 |
| Total Current Assets | 8550 | 8142 | 8865 | 10220 | 12432 | 11981 | 13800 | 13295 | 14454 | 16675 | 19410 |
| Total Assets | 9969 | 13204 | 14045 | 16101 | 18166 | 19839 | 21431 | 22186 | 24998 | 27582 | 30406 |
| #(Fig in Cr.) | Sep 2011 | Sep 2014 | Sep 2015 | Sep 2016 | Sep 2017 | Sep 2018 | Sep 2019 | Sep 2020 | Sep 2021 | Sep 2022 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 1093 | 604 | 1117 | 2092 | 1228 | 1266 | 886 | 713 | 1917 | 448 | 1001 |
| Cash Flow from Operating Activities | 3 | 608 | 574 | 513 | 573 | 100 | 1273 | 720 | 1422 | 979 | 1400 |
| Cash Flow from Investing Activities | 197 | 130 | 645 | 237 | 1322 | -175 | -1134 | 871 | -2389 | -35 | -759 |
| Cash Flow from Financing Activities | -196 | -220 | -245 | -1614 | -285 | -305 | -312 | -386 | -502 | -392 | -450 |
| Net Cash Inflow / Outflow | 3 | 518 | 974 | -864 | 1611 | -380 | -173 | 1205 | -1469 | 551 | 191 |
| Closing Cash & Cash Equivalent | 1163 | 1121 | 2092 | 1228 | 2838 | 886 | 713 | 1917 | 448 | 1001 | 1192 |
| # | Sep 2011 | Sep 2014 | Sep 2015 | Sep 2016 | Sep 2017 | Sep 2018 | Sep 2019 | Sep 2020 | Sep 2021 | Sep 2022 | Sep 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 25.5 | 16.94 | 32.99 | 81.85 | 31.93 | 25.31 | 30.88 | 21.59 | 30.58 | 43.34 | 55.08 |
| CEPS(Rs) | 30.03 | 23.98 | 38.49 | 87.38 | 37.48 | 30.87 | 37.49 | 28.7 | 37.28 | 44.35 | 64.12 |
| DPS(Rs) | 6 | 6 | 10 | 33.5 | 7 | 7 | 7 | 7 | 8 | 10 | 10 |
| Book NAV/Share(Rs) | 112.11 | 122.88 | 143.76 | 191.12 | 216.03 | 233.12 | 254.2 | 266.63 | 290.66 | 326.13 | 367.62 |
| Core EBITDA Margin(%) | 10.61 | 6.23 | 9.83 | 9.81 | 8.67 | 10.15 | 11.05 | 10.2 | 11 | 11.02 | 12.58 |
| EBIT Margin(%) | 10.55 | 8.88 | 17.84 | 39.35 | 14.92 | 11.23 | 13.4 | 11.03 | 10.95 | 11.03 | 13.82 |
| Pre Tax Margin(%) | 10.34 | 8.58 | 17.52 | 38.97 | 14.64 | 10.95 | 13.1 | 10.42 | 10.55 | 10.61 | 13.5 |
| PAT Margin (%) | 6.95 | 6.12 | 12.29 | 28.88 | 9.97 | 7.04 | 8.68 | 7.74 | 7.8 | 7.82 | 10.03 |
| Cash Profit Margin (%) | 8.19 | 8.36 | 14.69 | 31.16 | 11.7 | 8.59 | 10.2 | 10.27 | 10.06 | 9.78 | 11.67 |
| ROA(%) | 9.07 | 5.39 | 8.42 | 19.13 | 6.63 | 4.74 | 5.5 | 3.53 | 4.37 | 4.8 | 6.77 |
| ROE(%) | 24.47 | 15.26 | 24.16 | 48.37 | 15.68 | 11.27 | 13.09 | 8.3 | 10.38 | 11.49 | 15.89 |
| ROCE(%) | 37.11 | 22.16 | 34.98 | 65.63 | 23.43 | 17.98 | 20.21 | 11.83 | 14.57 | 16.2 | 21.88 |
| Receivable days | 110.91 | 140.45 | 131.66 | 110.96 | 103.37 | 101.29 | 104.43 | 127.63 | 94.34 | 84.46 | 79.27 |
| Inventory Days | 22.34 | 33.14 | 39.16 | 35.92 | 32.52 | 30.98 | 31.66 | 41.01 | 40.13 | 44.69 | 43.59 |
| Payable days | 241.79 | 206.63 | 184.22 | 156.23 | 166.71 | 182.98 | 207.3 | 274.85 | 188.29 | 177.05 | 157.32 |
| PER(x) | 32.86 | 48.81 | 40.11 | 15.16 | 37.56 | 37.19 | 49.05 | 58.58 | 69.56 | 63.91 | 66.7 |
| Price/Book(x) | 7.47 | 6.73 | 9.21 | 6.49 | 5.55 | 4.04 | 5.96 | 4.74 | 7.32 | 8.49 | 9.99 |
| Dividend Yield(%) | 0.72 | 0.73 | 0.76 | 2.7 | 0.58 | 0.74 | 0.46 | 0.55 | 0.38 | 0.36 | 0.27 |
| EV/Net Sales(x) | 2.25 | 2.85 | 5.01 | 4.25 | 3.49 | 2.33 | 3.74 | 3.95 | 5.35 | 5.7 | 6.3 |
| EV/Core EBITDA(x) | 18.53 | 37.56 | 40.75 | 34.95 | 29 | 18.24 | 25.06 | 29.15 | 40.5 | 43.9 | 40.74 |
| Net Sales Growth(%) | 24.39 | -18.13 | -9.42 | 6.38 | 2.1 | 15.64 | 2.26 | -27.75 | 32.69 | 22.27 | 21.17 |
| EBIT Growth(%) | 7.3 | -31.05 | 83.4 | 136.04 | -57.2 | -15.53 | 21.99 | -35.42 | 31.76 | 23.1 | 51.87 |
| PAT Growth(%) | 14.7 | -28.01 | 83.59 | 151.39 | -60.99 | -20.71 | 26.01 | -30.01 | 33.83 | 22.54 | 55.47 |
| EPS Growth(%) | 13.46 | -33.55 | 94.7 | 148.1 | -60.99 | -20.71 | 21.99 | -30.09 | 41.66 | 41.72 | 27.08 |
| Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 1.35 | 1.29 | 1.43 | 1.76 | 1.7 | 1.82 | 1.91 | 1.95 | 1.77 | 1.77 | 1.88 |
| Quick Ratio(x) | 1.22 | 1.12 | 1.27 | 1.59 | 1.56 | 1.65 | 1.75 | 1.78 | 1.55 | 1.54 | 1.64 |
| Interest Cover(x) | 49.79 | 28.99 | 55.11 | 105.89 | 52.67 | 40.37 | 44.95 | 18.28 | 27.48 | 26.36 | 43.3 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 | 75 |
| FII | 5.4 | 5.51 | 5.42 | 6.03 | 6.74 | 7.01 | 7.59 | 7.93 | 7.89 | 8.3 |
| DII | 9.67 | 9.49 | 9.65 | 9.53 | 8.79 | 8.48 | 8.01 | 7.63 | 7.71 | 7.41 |
| Public | 9.93 | 10 | 9.93 | 9.44 | 9.47 | 9.52 | 9.41 | 9.44 | 9.4 | 9.29 |
| 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 | 26.71 | 26.71 | 26.71 | 26.71 | 26.71 | 26.71 | 26.71 | 26.71 | 26.71 | 26.71 |
| FII | 1.92 | 1.96 | 1.93 | 2.15 | 2.4 | 2.5 | 2.7 | 2.83 | 2.81 | 2.96 |
| DII | 3.44 | 3.38 | 3.44 | 3.39 | 3.13 | 3.02 | 2.85 | 2.72 | 2.75 | 2.64 |
| Public | 3.54 | 3.56 | 3.54 | 3.36 | 3.37 | 3.39 | 3.35 | 3.36 | 3.35 | 3.31 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 |
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
