Nifty
:
23250.10
Sensex
:
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)
Nifty
Sensex
:
:
23250.10
76295.36
-82.25 (-0.35%)
-322.08 (-0.42%)

Bajaj Auto Ltd.

Automobile Two & Three Wheelers

Rating :
N/A

BSE: 532977 | NSE: BAJAJ.AUTO

NSE BSE
8846.35
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  8922.00
  •  8961.65
  •  8811.00
  •  8927.80
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  580590
  •  51522.78
  •  12774.00
  •  7301.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,20,994.70
  • 29.92
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,24,560.05
  • 1.01%
  • 6.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.04%
  • 4.84%
  • 9.98%
  • FII
  • DII
  • Others
  • 12.45%
  • 9.18%
  • 8.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.58
  • 8.44
  • 10.62

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.83
  • 11.35
  • 10.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.61
  • 9.53
  • 7.73

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.59
  • 20.76
  • 22.30

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.74
  • 5.13
  • 5.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.52
  • 18.10
  • 19.80

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
272.67
313.1
380.14
428.4
P/E Ratio
33.71
29.35
24.18
21.45
Revenue
44685
52662
62560
69645
EBITDA
8762
10480
11539
14391
Net Income
7708
8899
10638
12349
ROA
22.9
23.8
24.9
30.3
P/B Ratio
8.86
8.5
7.67
8.03
ROE
26.43
30.38
32.41
39.04
FCFF
6177.69
6904.9
9406.8
10469
FCFF Yield
2.47
2.76
3.75
4.18

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
13,168.88
12,165.33
8.25%
13,247.28
10,838.24
22.23%
11,932.07
10,311.91
15.71%
11,554.95
8,929.23
29.41%
Expenses
10,418.05
9,750.43
6.85%
10,593.75
8,708.11
21.65%
9,561.63
8,379.64
14.11%
9,270.69
7,272.02
27.48%
EBITDA
2,750.83
2,414.90
13.91%
2,653.53
2,130.13
24.57%
2,370.44
1,932.27
22.68%
2,284.26
1,657.21
37.84%
EBIDTM
20.89%
19.85%
20.03%
19.65%
19.87%
18.74%
19.77%
18.56%
Other Income
347.53
356.33
-2.47%
399.33
368.60
8.34%
335.32
351.10
-4.49%
359.99
263.50
36.62%
Interest
120.21
12.10
893.47%
75.20
6.54
1,049.85%
46.97
12.09
288.50%
29.63
15.77
87.89%
Depreciation
101.72
92.91
9.48%
98.27
91.82
7.02%
95.01
87.23
8.92%
92.81
75.99
22.13%
PBT
2,876.43
2,666.22
7.88%
2,879.39
2,400.37
19.96%
2,563.78
2,184.05
17.39%
2,521.81
1,828.95
37.88%
Tax
680.78
633.60
7.45%
913.65
563.97
62.00%
621.99
539.91
15.20%
594.32
455.37
30.51%
PAT
2,195.65
2,032.62
8.02%
1,965.74
1,836.40
7.04%
1,941.79
1,644.14
18.10%
1,927.49
1,373.58
40.33%
PATM
16.67%
16.71%
14.84%
16.94%
16.27%
15.94%
16.68%
15.38%
EPS
78.62
71.78
9.53%
49.61
71.39
-30.51%
69.55
58.10
19.71%
72.05
60.25
19.59%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
49,903.18
44,870.43
36,455.38
33,144.71
27,741.08
29,918.65
30,357.63
25,218.93
21,766.68
22,586.52
21,614.27
Net Sales Growth
18.13%
23.08%
9.99%
19.48%
-7.28%
-1.45%
20.38%
15.86%
-3.63%
4.50%
 
Cost Of Goods Sold
34,875.15
31,893.23
26,121.25
24,329.82
19,609.65
21,008.28
21,797.68
17,410.09
14,624.15
15,056.86
14,862.94
Gross Profit
15,028.03
12,977.20
10,334.13
8,814.89
8,131.43
8,910.37
8,559.95
7,808.84
7,142.53
7,529.66
6,751.33
GP Margin
30.11%
28.92%
28.35%
26.60%
29.31%
29.78%
28.20%
30.96%
32.81%
33.34%
31.24%
Total Expenditure
39,844.12
36,149.31
30,006.85
27,916.90
22,821.97
24,823.01
25,168.12
20,383.30
17,348.53
17,805.44
17,508.76
Power & Fuel Cost
-
147.94
122.60
108.01
91.34
116.57
115.01
100.26
96.46
120.66
114.80
% Of Sales
-
0.33%
0.34%
0.33%
0.33%
0.39%
0.38%
0.40%
0.44%
0.53%
0.53%
Employee Cost
-
1,627.00
1,484.47
1,362.79
1,288.10
1,390.81
1,256.89
1,069.48
997.39
883.42
866.42
% Of Sales
-
3.63%
4.07%
4.11%
4.64%
4.65%
4.14%
4.24%
4.58%
3.91%
4.01%
Manufacturing Exp.
-
946.01
908.46
939.67
700.77
832.27
753.49
652.81
650.40
749.06
734.06
% Of Sales
-
2.11%
2.49%
2.84%
2.53%
2.78%
2.48%
2.59%
2.99%
3.32%
3.40%
General & Admin Exp.
-
115.61
95.11
63.81
64.36
110.18
96.63
81.90
92.67
112.70
103.79
% Of Sales
-
0.26%
0.26%
0.19%
0.23%
0.37%
0.32%
0.32%
0.43%
0.50%
0.48%
Selling & Distn. Exp.
-
676.24
596.22
480.91
494.81
781.55
728.22
671.38
506.64
527.96
505.97
% Of Sales
-
1.51%
1.64%
1.45%
1.78%
2.61%
2.40%
2.66%
2.33%
2.34%
2.34%
Miscellaneous Exp.
-
790.81
706.56
645.20
585.21
613.32
450.30
421.45
403.09
371.80
505.97
% Of Sales
-
1.76%
1.94%
1.95%
2.11%
2.05%
1.48%
1.67%
1.85%
1.65%
1.76%
EBITDA
10,059.06
8,721.12
6,448.53
5,227.81
4,919.11
5,095.64
5,189.51
4,835.63
4,418.15
4,781.08
4,105.51
EBITDA Margin
20.16%
19.44%
17.69%
15.77%
17.73%
17.03%
17.09%
19.17%
20.30%
21.17%
18.99%
Other Income
1,442.17
1,476.46
1,189.52
1,306.25
1,282.03
1,524.57
1,344.49
1,158.28
1,223.47
984.58
588.45
Interest
272.01
60.36
39.51
8.66
6.66
3.16
4.48
1.31
1.40
1.05
6.49
Depreciation
387.81
364.77
285.85
269.76
259.37
246.43
265.69
314.80
307.29
307.16
264.23
PBT
10,841.41
9,772.45
7,312.69
6,255.64
5,935.11
6,370.62
6,263.83
5,677.80
5,332.93
5,457.45
4,423.24
Tax
2,810.74
2,331.80
1,781.77
1,485.81
1,384.41
1,480.22
2,027.98
1,714.47
1,508.07
1,617.65
1,271.05
Tax Rate
25.93%
23.86%
24.37%
21.01%
23.33%
23.24%
30.70%
30.37%
28.28%
29.64%
31.13%
PAT
8,030.67
7,708.24
6,060.21
6,165.87
4,550.70
4,890.40
4,577.86
3,931.34
3,824.87
3,839.80
2,811.91
PAT before Minority Interest
8,030.67
7,708.24
6,060.21
6,165.87
4,550.70
4,890.40
4,577.85
3,931.33
3,824.86
3,839.80
2,811.90
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.01
0.01
0.01
0.00
0.01
PAT Margin
16.09%
17.18%
16.62%
18.60%
16.40%
16.35%
15.08%
15.59%
17.57%
17.00%
13.01%
PAT Growth
16.61%
27.19%
-1.71%
35.49%
-6.95%
6.83%
16.45%
2.78%
-0.39%
36.55%
 
EPS
287.53
275.98
216.98
220.76
162.93
175.09
163.90
140.76
136.94
137.48
100.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
28,962.41
29,361.54
29,859.65
27,273.43
21,662.08
23,233.81
20,425.24
17,856.57
14,020.31
11,095.32
Share Capital
279.18
282.96
289.37
289.37
289.37
289.37
289.37
289.37
289.37
289.37
Total Reserves
28,580.61
29,016.49
29,538.01
26,984.06
21,372.71
22,944.44
20,135.87
17,567.20
13,730.94
10,805.95
Non-Current Liabilities
1,290.04
504.16
563.05
684.73
594.60
726.81
604.34
568.18
438.96
393.38
Secured Loans
633.33
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
125.84
124.23
122.77
121.46
125.59
124.52
120.77
119.90
117.86
111.77
Long Term Provisions
6.83
1.24
1.30
1.98
80.50
14.56
112.19
78.13
47.57
82.44
Current Liabilities
9,091.23
5,270.74
4,688.50
5,643.54
4,253.33
4,873.78
4,111.40
3,212.84
2,781.06
4,476.86
Trade Payables
5,597.39
4,121.18
3,632.15
4,574.11
3,199.82
3,786.83
3,244.42
2,235.98
2,027.11
1,760.60
Other Current Liabilities
2,130.58
959.35
878.45
892.91
879.80
930.59
725.64
840.19
606.63
806.69
Short Term Borrowings
1,152.57
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
210.69
190.21
177.90
176.52
173.71
156.36
141.34
136.67
147.32
1,909.57
Total Liabilities
39,343.69
35,136.45
35,111.21
33,601.70
26,510.01
28,834.41
25,141.00
21,637.62
17,240.37
15,965.60
Net Block
3,168.47
2,792.22
1,784.92
1,615.25
1,645.12
1,708.44
1,821.22
1,943.26
2,025.67
2,448.03
Gross Block
6,185.41
5,565.12
4,564.27
4,277.35
4,087.66
4,225.97
4,449.14
4,533.21
4,434.89
4,631.70
Accumulated Depreciation
3,016.94
2,772.90
2,779.35
2,662.10
2,442.54
2,517.53
2,627.92
2,589.95
2,409.22
2,183.67
Non Current Assets
27,545.32
25,486.06
24,745.60
19,414.05
19,894.00
21,761.25
15,890.17
12,169.09
12,507.46
6,398.77
Capital Work in Progress
35.10
85.27
77.21
15.98
60.19
48.02
56.47
42.17
52.24
254.94
Non Current Investment
22,655.09
21,601.56
21,664.99
16,710.84
17,187.73
19,081.87
13,186.27
9,485.49
9,747.29
3,184.69
Long Term Loans & Adv.
1,618.65
955.93
1,119.87
1,015.65
958.05
748.16
588.53
591.81
587.98
443.88
Other Non Current Assets
19.11
1.06
47.48
56.33
42.91
174.76
237.68
106.36
94.28
67.23
Current Assets
11,798.37
9,650.39
10,365.61
14,187.65
6,616.01
7,073.16
9,250.83
9,468.53
4,732.91
9,566.83
Current Investments
5,431.59
4,581.35
4,969.13
8,028.11
2,779.75
1,576.48
5,765.41
6,050.08
1,319.94
5,800.56
Inventories
1,688.75
1,563.55
1,230.51
1,493.89
1,063.50
961.51
742.58
728.38
719.07
814.15
Sundry Debtors
2,075.53
1,752.43
1,516.38
2,716.85
1,725.10
2,559.69
1,491.87
953.29
717.93
716.96
Cash & Bank
955.32
690.48
958.06
538.84
316.34
933.07
792.66
301.36
867.03
592.74
Other Current Assets
1,647.18
604.19
883.94
1,127.96
731.32
1,042.41
458.31
1,435.42
1,108.94
1,642.42
Short Term Loans & Adv.
1,141.55
458.39
807.59
282.00
176.82
130.23
62.40
197.03
121.74
133.44
Net Current Assets
2,707.14
4,379.65
5,677.11
8,544.11
2,362.68
2,199.38
5,139.43
6,255.69
1,951.85
5,089.97
Total Assets
39,343.69
35,136.45
35,111.21
33,601.70
26,510.01
28,834.41
25,141.00
21,637.62
17,240.37
15,965.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
6,558.16
5,277.42
4,197.21
3,119.88
3,850.44
2,486.86
4,327.84
3,267.36
3,689.85
2,113.80
PBT
10,040.04
7,841.98
7,651.68
6,241.43
6,692.13
6,955.58
5,933.41
5,587.55
5,678.89
4,082.95
Adjustment
-1,255.83
-1,233.16
-2,351.86
-1,280.87
-1,529.56
-1,706.32
-1,011.50
-974.23
-751.42
-38.23
Changes in Working Capital
160.84
587.12
598.93
-500.99
365.53
-798.06
1,091.01
156.62
581.83
-645.66
Cash after chg. in Working capital
8,945.05
7,195.94
5,898.75
4,459.57
5,528.10
4,451.20
6,012.92
4,769.94
5,509.30
3,399.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,386.89
-1,918.52
-1,701.54
-1,339.69
-1,677.66
-1,964.34
-1,685.08
-1,502.58
-1,819.45
-1,285.26
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
0.00
Cash From Investing Activity
-343.73
1,199.52
-80.86
-2,868.36
1,556.09
-338.44
-2,053.09
-3,683.16
-113.07
-414.03
Net Fixed Assets
-673.65
-878.34
-347.76
-142.77
126.14
231.62
69.77
-88.25
-131.28
-134.75
Net Investments
-1,569.17
895.43
-1,135.51
-4,433.40
965.01
-1,569.45
-2,855.41
-4,468.98
-1,167.70
-603.69
Others
1,899.09
1,182.43
1,402.41
1,707.81
464.94
999.39
732.55
874.07
1,185.91
324.41
Cash from Financing Activity
-6,167.36
-7,180.70
-4,056.33
-19.52
-6,246.51
-2,074.05
-1,885.26
-190.09
-3,384.08
-1,644.18
Net Cash Inflow / Outflow
47.07
-703.76
60.02
232.00
-839.98
74.37
389.49
-605.89
192.70
55.59
Opening Cash & Equivalents
241.62
933.69
516.61
285.40
915.64
775.60
287.50
819.91
581.66
491.70
Closing Cash & Equivalent
560.45
241.62
933.69
516.61
285.40
915.64
775.60
287.50
819.91
581.66

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
1033.73
1035.46
1030.77
942.51
748.59
802.91
705.85
617.08
484.51
383.43
ROA
20.70%
17.25%
17.95%
15.14%
17.67%
16.96%
16.81%
19.68%
23.13%
17.98%
ROE
26.51%
20.50%
21.60%
18.60%
21.79%
20.97%
20.54%
24.00%
30.58%
26.45%
ROCE
33.47%
26.51%
26.70%
24.16%
28.24%
30.11%
29.32%
33.22%
43.07%
38.16%
Fixed Asset Turnover
7.70
7.26
7.55
6.63
7.20
7.00
5.70
5.15
5.27
4.81
Receivable days
15.44
16.23
23.14
29.22
26.14
24.36
17.42
13.21
10.96
12.26
Inventory Days
13.12
13.87
14.89
16.82
12.35
10.24
10.48
11.44
11.72
11.79
Payable days
55.61
54.17
61.56
72.35
52.18
51.41
49.44
45.14
39.26
40.55
Cash Conversion Cycle
-27.05
-24.07
-23.52
-26.30
-13.69
-16.81
-21.55
-20.49
-16.58
-16.50
Total Debt/Equity
0.07
0.00
0.00
0.00
0.01
0.01
0.01
0.01
0.01
0.01
Interest Cover
167.34
199.48
884.57
892.16
2017.02
1475.52
4310.77
3810.24
5198.57
630.11

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Bajaj Auto reports marginal rise in March sales
    3rd Apr 2025, 09:24 AM

    Total exports (two-wheelers + commercial vehicles) increased by 1.95% to 148,349 units in March 2025

    Read More
  • Bajaj Auto gets nod for additional fund infusion up to Rs 1,500 crore in Bajaj Auto Credit
    19th Mar 2025, 11:29 AM

    The additional fund infusion will be made during the financial year 2025-26 in a phased manner

    Read More
  • Bajaj Auto reports marginal rise in February sales
    3rd Mar 2025, 09:53 AM

    Total domestic sales (two-wheelers + commercial vehicles) decreased by 11.35% to 183415 units in February 2025

    Read More
  • Bajaj Auto to invest 150 million euro in subsidiary at Netherlands
    21st Feb 2025, 17:00 PM

    BAIH BV is engaged in the business of investment

    Read More
  • Bajaj Auto to enter into domestic e-rickshaw segment by end of FY25
    10th Feb 2025, 11:54 AM

    The company expects to get regulatory clearances towards the end of the ongoing quarter for its e-rickshaw

    Read More
  • Bajaj Auto reports 7% rise in January sales
    3rd Feb 2025, 09:30 AM

    Total domestic sales (two-wheelers + commercial vehicles) decreased by 9.43% to 208359 units in January 2025

    Read More
  • Bajaj Auto reports 8% rise in Q3 consolidated net profit
    29th Jan 2025, 11:12 AM

    Total consolidated income of the company increased by 7.94% at Rs 13516.41 crore for Q3FY25

    Read More
  • Bajaj Auto - Quarterly Results
    28th Jan 2025, 17:49 PM

    Read More
  • Bajaj Auto reports marginal fall in December sales
    1st Jan 2025, 11:17 AM

    Total domestic (2-WH + CV) sales decreased by 15% to 1,62,420 units in December 2024

    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.