Nifty
:
24457.15
Sensex
:
80845.75
181.10 (0.75%)
597.67 (0.74%)
Nifty
Sensex
:
:
24457.15
80845.75
181.10 (0.75%)
597.67 (0.74%)

Bajaj Auto Ltd.

Automobile Two & Three Wheelers

Rating :
N/A

BSE: 532977 | NSE: BAJAJ.AUTO

NSE BSE
9161.80
03-Dec-2024
  • Open
  • High
  • Low
  • Previous Close
  •  9105.00
  •  9225.05
  •  9105.00
  •  9130.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  398985
  •  36599.66
  •  12774.00
  •  5987.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,54,948.23
  • 34.59
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 2,58,513.58
  • 0.88%
  • 8.23

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 55.04%
  • 4.70%
  • 9.60%
  • FII
  • DII
  • Others
  • 14.32%
  • 7.93%
  • 8.41%

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
  • 19.53
  • 19.63
  • 20.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.63
  • 4.86
  • 5.51

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.22
  • 17.54
  • 19.05

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/Bk 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
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
13,247.28
10,838.24
22.23%
11,932.07
10,311.91
15.71%
11,554.95
8,929.23
29.41%
12,165.33
9,318.54
30.55%
Expenses
10,593.75
8,708.11
21.65%
9,561.63
8,379.64
14.11%
9,270.69
7,272.02
27.48%
9,750.43
7,561.25
28.95%
EBITDA
2,653.53
2,130.13
24.57%
2,370.44
1,932.27
22.68%
2,284.26
1,657.21
37.84%
2,414.90
1,757.29
37.42%
EBIDTM
20.03%
19.65%
19.87%
18.74%
19.77%
18.56%
19.85%
18.86%
Other Income
399.33
368.60
8.34%
335.32
351.10
-4.49%
359.99
263.50
36.62%
356.33
270.53
31.72%
Interest
75.20
6.54
1,049.85%
46.97
12.09
288.50%
29.63
15.77
87.89%
12.10
8.48
42.69%
Depreciation
98.27
91.82
7.02%
95.01
87.23
8.92%
92.81
75.99
22.13%
92.91
74.82
24.18%
PBT
2,879.39
2,400.37
19.96%
2,563.78
2,184.05
17.39%
2,521.81
1,828.95
37.88%
2,666.22
1,944.52
37.11%
Tax
913.65
563.97
62.00%
621.99
539.91
15.20%
594.32
455.37
30.51%
633.60
471.82
34.29%
PAT
1,965.74
1,836.40
7.04%
1,941.79
1,644.14
18.10%
1,927.49
1,373.58
40.33%
2,032.62
1,472.70
38.02%
PATM
14.84%
16.94%
16.27%
15.94%
16.68%
15.38%
16.71%
15.80%
EPS
49.61
71.39
-30.51%
69.55
58.10
19.71%
72.05
60.25
19.59%
71.78
52.05
37.91%

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
48,899.63
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
24.12%
23.08%
9.99%
19.48%
-7.28%
-1.45%
20.38%
15.86%
-3.63%
4.50%
 
Cost Of Goods Sold
34,369.55
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
14,530.08
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
29.71%
28.92%
28.35%
26.60%
29.31%
29.78%
28.20%
30.96%
32.81%
33.34%
31.24%
Total Expenditure
39,176.50
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
9,723.13
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
19.88%
19.44%
17.69%
15.77%
17.73%
17.03%
17.09%
19.17%
20.30%
21.17%
18.99%
Other Income
1,450.97
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
163.90
60.36
39.51
8.66
6.66
3.16
4.48
1.31
1.40
1.05
6.49
Depreciation
379.00
364.77
285.85
269.76
259.37
246.43
265.69
314.80
307.29
307.16
264.23
PBT
10,631.20
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
2,763.56
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
25.99%
23.86%
24.37%
21.01%
23.33%
23.24%
30.70%
30.37%
28.28%
29.64%
31.13%
PAT
7,867.64
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
7,867.64
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
24.35%
27.19%
-1.71%
35.49%
-6.95%
6.83%
16.45%
2.78%
-0.39%
36.55%
 
EPS
281.69
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 November sales
    2nd Dec 2024, 09:17 AM

    Total domestic two-wheeler sales were down by 7% at 2,03,611 units in November 2024 as compared to 2,18,597 units in the year-ago month

    Read More
  • Bajaj Auto reports marginal rise in October sales
    4th Nov 2024, 10:29 AM

    Total domestic (2-WH + CV) sales decreased by 8% to 3,03,831 units in October 2024

    Read More
  • Bajaj Auto reports 31% fall in Q2 consolidated net profit
    17th Oct 2024, 09:29 AM

    Total consolidated income of the company increased by 21.77% at Rs 13,646.61 crore for Q2FY25

    Read More
  • Bajaj Auto gets nod for additional investment in Bajaj Brazil
    16th Oct 2024, 18:00 PM

    The Board of Directors of the company at its meeting held on October 16, 2024, have approved the same

    Read More
  • Bajaj Auto - Quarterly Results
    16th Oct 2024, 16:28 PM

    Read More
  • Bajaj Auto reports 20% rise in September sales
    1st Oct 2024, 09:40 AM

    Total domestic two-wheeler sales were up by 28% at 2,59,333 units in September 2024 as compared to 2,02,510 units in the year-ago month

    Read More
  • Bajaj Auto reports 16% rise in August sales
    2nd Sep 2024, 11:41 AM

    Total domestic two-wheeler sales were up by 30% at 2,08,621 units in August 2024 as compared to 1,60,820 units in the year-ago month

    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.