Nifty

:

23349.90

Sensex

:

77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

Login

Nifty
Sensex

:
:

23349.90
77155.79

-168.60 (-0.72%)
-422.59 (-0.54%)

SKF India Ltd.

Bearings

Rating :

N/A

BSE: 500472 | NSE: SKFINDIA

Watchlist

NSE BSE

6389.85

05-Jul-2024

Open
High
Low
Previous Close

6435.00
6460.00
6375.05
6394.95

Volume
Traded Value (lacs)
52 Week High
52 Week Low

19752
1266.51
7350.00
4024.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

23,200.74
41.39
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

22,413.35
2.77%
10.12

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

-
9.97
7.63

EBITDA CAGR (%)

10 Years
5 Years
3 Years

-
15.50
5.25

PAT CAGR (%)

10 Years
5 Years
3 Years

-
13.81
11.79

P:E (Median)

8 Years
5 Years
3 Years

46.33
46.33
46.19

P:BV (Average)

8 Years
5 Years
3 Years

9.98
9.98
10.07

EV:EBITDA (Average)

8 Years
5 Years
3 Years

30.04
30.04
29.98

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 1,244.23 1,125.21 10.58% 1,206.22 1,149.60 4.93% 1,203.40 1,094.69 9.93% 1,092.31 1,077.20 1.40%
Expenses 1,120.40 1,001.23 11.90% 1,012.56 941.48 7.55% 990.03 927.68 6.72% 919.83 893.14 2.99%
EBITDA 123.83 123.98 -0.12% 193.66 208.12 -6.95% 213.37 167.01 27.76% 172.48 184.06 -6.29%
EBIDTM 9.95% 11.02% 16.06% 18.10% 17.73% 15.26% 15.79% 17.09%
Other Income 23.47 17.75 32.23% 40.06 17.29 131.69% 34.94 19.77 76.73% 23.68 13.03 81.73%
Interest 0.18 0.48 -62.50% 0.23 0.29 -20.69% 0.24 0.32 -25.00% 0.25 0.36 -30.56%
Depreciation 20.09 19.29 4.15% 19.78 17.53 12.84% 18.88 16.89 11.78% 18.88 17.02 10.93%
PBT 127.03 121.96 4.16% 213.71 207.59 2.95% 229.19 169.57 35.16% 177.03 179.71 -1.49%
Tax 32.69 31.74 2.99% 54.67 53.06 3.03% 54.38 46.72 16.40% 44.84 63.23 -29.08%
PAT 94.34 90.22 4.57% 159.04 154.53 2.92% 174.81 122.85 42.30% 132.19 116.48 13.49%
PATM 7.58% 8.02% 13.19% 13.44% 14.53% 11.22% 12.10% 10.81%
EPS 19.10 18.26 4.60% 32.19 31.28 2.91% 35.39 24.87 42.30% 26.76 23.58 13.49%

Description Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var% Dec 23 Dec 22 Var%
Net Sales 1,244.23 1,125.21 10.58% 1,206.22 1,149.60 4.93% 1,203.40 1,094.69 9.93% 1,092.31 1,077.20 1.40%
Expenses 1,120.40 1,001.23 11.90% 1,012.56 941.48 7.55% 990.04 927.68 6.72% 919.83 893.14 2.99%
EBITDA 123.83 123.98 -0.12% 193.66 208.12 -6.95% 213.36 167.01 27.75% 172.48 184.06 -6.29%
EBIDTM 9.95% 11.02% 16.06% 18.10% 17.73% 15.26% 15.79% 17.09%
Other Income 23.47 17.75 32.23% 40.06 17.29 131.69% 34.94 19.77 76.73% 23.68 13.03 81.73%
Interest 0.18 0.48 -62.50% 0.23 0.29 -20.69% 0.24 0.32 -25.00% 0.25 0.36 -30.56%
Depreciation 20.09 19.29 4.15% 19.78 17.53 12.84% 18.88 16.89 11.78% 18.88 17.02 10.93%
PBT 127.03 121.96 4.16% 213.71 207.59 2.95% 229.18 169.57 35.15% 177.03 179.71 -1.49%
Tax 32.69 31.74 2.99% 54.67 53.06 3.03% 54.38 46.72 16.40% 44.84 63.23 -29.08%
PAT 94.34 90.22 4.57% 159.04 154.53 2.92% 174.80 122.85 42.29% 132.19 116.48 13.49%
PATM 7.58% 8.02% 13.19% 13.44% 14.53% 11.22% 12.10% 10.81%
EPS 19.05 18.20 4.67% 32.15 31.23 2.95% 35.44 24.86 42.56% 26.73 23.60 13.26%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14
Net Sales 4,746.16 4,570.13 4,304.92 3,665.89 2,670.73 2,841.58 3,034.53 2,750.41 2,631.41 2,997.28 2,413.61 Net Sales Growth 6.73% 6.16% 17.43% 37.26% -6.01% -6.36% 10.33% 4.52% -12.21% 24.18% Cost Of Goods Sold 2,926.30 2,778.29 2,565.82 2,245.19 1,561.24 1,790.52 1,776.46 1,583.88 1,623.48 1,878.23 1,499.04 Gross Profit 1,819.86 1,791.84 1,739.10 1,420.70 1,109.49 1,051.06 1,258.07 1,166.53 1,007.93 1,119.05 914.57 GP Margin 38.34% 39.21% 40.40% 38.75% 41.54% 36.99% 41.46% 42.41% 38.30% 37.34% 37.89% Total Expenditure 4,042.82 3,852.54 3,555.51 3,110.37 2,250.67 2,492.40 2,548.67 2,315.57 2,295.26 2,635.92 2,132.41 Power & Fuel Cost - 57.06 56.17 50.64 43.21 47.78 51.04 49.02 43.86 50.44 42.84 % Of Sales - 1.25% 1.30% 1.38% 1.62% 1.68% 1.68% 1.78% 1.67% 1.68% 1.77% Employee Cost - 343.37 299.63 285.69 246.31 239.66 258.28 236.79 222.18 254.06 215.54 % Of Sales - 7.51% 6.96% 7.79% 9.22% 8.43% 8.51% 8.61% 8.44% 8.48% 8.93% Manufacturing Exp. - 333.58 305.60 260.39 191.45 183.59 211.42 202.32 186.88 210.07 149.94 % Of Sales - 7.30% 7.10% 7.10% 7.17% 6.46% 6.97% 7.36% 7.10% 7.01% 6.21% General & Admin Exp. - 130.55 110.65 107.83 96.69 116.61 181.28 159.01 144.91 159.40 159.12 % Of Sales - 2.86% 2.57% 2.94% 3.62% 4.10% 5.97% 5.78% 5.51% 5.32% 6.59% Selling & Distn. Exp. - 65.56 77.45 51.57 39.33 43.66 12.22 13.22 16.31 20.69 20.03 % Of Sales - 1.43% 1.80% 1.41% 1.47% 1.54% 0.40% 0.48% 0.62% 0.69% 0.83% Miscellaneous Exp. - 144.13 140.19 109.06 72.44 70.58 57.97 71.33 57.64 63.03 20.03 % Of Sales - 3.15% 3.26% 2.97% 2.71% 2.48% 1.91% 2.59% 2.19% 2.10% 1.90% EBITDA 703.34 717.59 749.41 555.52 420.06 349.18 485.86 434.84 336.15 361.36 281.20 EBITDA Margin 14.82% 15.70% 17.41% 15.15% 15.73% 12.29% 16.01% 15.81% 12.77% 12.06% 11.65% Other Income 122.15 94.01 51.87 34.62 36.31 104.19 92.38 71.36 87.33 101.55 78.92 Interest 0.90 1.21 1.51 2.08 2.13 9.48 7.66 4.97 0.00 0.00 0.00 Depreciation 77.63 74.60 66.84 57.10 57.95 57.12 46.39 45.74 47.88 68.43 53.95 PBT 746.96 735.79 732.93 530.96 396.29 386.77 524.19 455.49 375.60 394.48 306.17 Tax 186.58 184.02 208.14 135.83 98.56 97.78 188.42 159.60 131.71 138.59 103.40 Tax Rate 24.98% 25.01% 28.40% 25.58% 24.87% 25.28% 35.94% 35.04% 35.07% 35.13% 33.77% PAT 560.38 551.77 524.79 395.13 297.73 288.99 335.77 295.89 243.89 255.89 202.77 PAT before Minority Interest 560.38 551.77 524.79 395.13 297.73 288.99 335.77 295.89 243.89 255.89 202.77 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 11.81% 12.07% 12.19% 10.78% 11.15% 10.17% 11.06% 10.76% 9.27% 8.54% 8.40% PAT Growth 15.76% 5.14% 32.81% 32.71% 3.02% -13.93% 13.48% 21.32% -4.69% 26.20% EPS 113.44 111.69 106.23 79.99 60.27 58.50 67.97 59.90 49.37 51.80 41.05

Description TTM Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 4,746.16 4,570.13 4,304.92 3,665.89 2,670.73 Net Sales Growth 6.73% 6.16% 17.43% 37.26% Cost Of Goods Sold 2,926.30 2,778.29 2,565.82 2,245.19 1,561.24 Gross Profit 1,819.86 1,791.84 1,739.10 1,420.70 1,109.49 GP Margin 38.34% 39.21% 40.40% 38.75% 41.54% Total Expenditure 4,042.83 3,852.54 3,555.51 3,110.37 2,250.67 Power & Fuel Cost - 57.06 56.17 50.64 43.21 % Of Sales - 1.25% 1.30% 1.38% 1.62% Employee Cost - 343.37 299.63 285.69 246.31 % Of Sales - 7.51% 6.96% 7.79% 9.22% Manufacturing Exp. - 333.58 305.60 260.39 191.45 % Of Sales - 7.30% 7.10% 7.10% 7.17% General & Admin Exp. - 130.55 110.65 107.83 96.69 % Of Sales - 2.86% 2.57% 2.94% 3.62% Selling & Distn. Exp. - 65.56 77.45 51.57 39.33 % Of Sales - 1.43% 1.80% 1.41% 1.47% Miscellaneous Exp. - 144.13 140.19 109.06 72.44 % Of Sales - 3.15% 3.26% 2.97% 2.71% EBITDA 703.33 717.59 749.41 555.52 420.06 EBITDA Margin 14.82% 15.70% 17.41% 15.15% 15.73% Other Income 122.15 94.01 51.87 34.62 36.31 Interest 0.90 1.21 1.51 2.08 2.13 Depreciation 77.63 74.60 66.84 57.10 57.95 PBT 746.95 735.79 732.93 530.96 396.29 Tax 186.58 184.02 208.14 135.83 98.56 Tax Rate 24.98% 25.01% 28.40% 25.58% 24.87% PAT 560.37 551.80 524.88 394.96 297.73 PAT before Minority Interest 560.37 551.80 524.88 394.96 297.73 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 11.81% 12.07% 12.19% 10.77% 11.15% PAT Growth 15.76% 5.13% 32.89% 32.66% EPS 113.44 111.70 106.25 79.95 60.27

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14
Shareholder's Funds 2,682.84 2,341.50 1,885.90 1,563.81 1,905.25 1,696.94 1,837.31 1,811.21 1,664.59 1,416.18 Share Capital 49.44 49.44 49.44 49.44 49.44 49.44 51.34 52.73 52.73 52.73 Total Reserves 2,633.40 2,292.06 1,836.46 1,514.37 1,855.81 1,647.50 1,785.97 1,758.48 1,611.86 1,363.45 Non-Current Liabilities 2,268.68 2,066.97 1,853.08 1,716.52 30.70 9.53 10.58 17.80 18.87 27.10 Secured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 2,296.04 2,079.65 1,864.83 1,726.22 34.31 32.37 28.09 29.32 27.47 27.02 Current Liabilities 927.96 794.23 680.76 693.11 516.50 567.37 578.44 463.50 456.49 467.87 Trade Payables 713.14 607.91 508.49 576.89 412.01 349.14 389.70 304.01 292.92 336.65 Other Current Liabilities 167.25 149.27 141.83 97.54 68.81 93.18 74.06 92.96 72.38 85.82 Short Term Borrowings 0.00 0.00 0.00 0.00 0.00 90.00 85.00 34.03 65.00 0.00 Short Term Provisions 47.57 37.05 30.44 18.68 35.68 35.05 29.68 32.50 26.19 45.40 Total Liabilities 5,879.48 5,202.70 4,419.74 3,973.44 2,452.45 2,273.84 2,426.33 2,292.51 2,139.95 1,911.15 Net Block 447.30 401.16 380.36 329.56 335.31 267.12 275.33 280.59 297.90 346.95 Gross Block 923.20 806.79 727.47 614.22 575.38 463.44 442.17 405.81 377.66 1,013.13 Accumulated Depreciation 475.90 405.63 347.11 284.66 240.07 196.32 166.84 125.22 79.76 666.18 Non Current Assets 3,138.27 2,754.14 2,465.02 2,341.97 612.33 562.59 533.27 472.80 527.21 617.00 Capital Work in Progress 88.69 63.38 51.52 64.76 41.07 62.18 37.06 35.21 11.92 18.40 Non Current Investment 9.01 2.48 2.48 18.17 16.34 16.99 17.64 18.28 18.92 19.63 Long Term Loans & Adv. 2,566.14 2,262.26 2,006.33 1,921.97 211.33 208.53 196.21 132.05 192.72 232.02 Other Non Current Assets 2.06 1.94 2.20 7.51 8.28 7.77 7.03 6.67 5.75 0.00 Current Assets 2,741.21 2,448.56 1,954.72 1,631.47 1,840.12 1,711.25 1,893.06 1,819.71 1,612.74 1,294.15 Current Investments 0.00 0.00 0.00 0.00 197.18 44.17 153.52 148.84 0.00 0.00 Inventories 683.88 686.03 676.82 468.00 451.78 461.00 402.88 416.64 335.04 292.95 Sundry Debtors 751.33 678.65 685.73 583.44 435.70 521.26 490.76 514.32 482.86 373.02 Cash & Bank 1,222.11 957.96 401.85 500.31 618.29 603.42 742.64 591.45 697.33 534.75 Other Current Assets 83.89 57.32 60.12 39.79 137.17 81.40 103.26 148.46 97.51 93.43 Short Term Loans & Adv. 45.07 68.60 130.20 39.93 80.59 30.55 56.45 102.78 66.82 63.36 Net Current Assets 1,813.25 1,654.33 1,273.96 938.36 1,323.62 1,143.88 1,314.62 1,356.21 1,156.25 826.28 Total Assets 5,879.48 5,202.70 4,419.74 3,973.44 2,452.45 2,273.84 2,426.33 2,292.51 2,139.95 1,911.15

Description Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 2,682.75 2,341.38 1,885.69 1,563.77 Share Capital 49.44 49.44 49.44 49.44 Total Reserves 2,633.31 2,291.94 1,836.25 1,514.33 Non-Current Liabilities 2,268.68 2,066.97 1,853.08 1,716.52 Secured Loans 0.00 0.00 0.00 0.00 Unsecured Loans 0.00 0.00 0.00 0.00 Long Term Provisions 2,296.04 2,079.65 1,864.83 1,726.22 Current Liabilities 927.96 794.23 680.76 693.11 Trade Payables 713.14 607.91 508.49 576.89 Other Current Liabilities 167.25 149.27 141.83 97.54 Short Term Borrowings 0.00 0.00 0.00 0.00 Short Term Provisions 47.57 37.05 30.44 18.68 Total Liabilities 5,879.39 5,202.58 4,419.53 3,973.40 Net Block 447.30 401.16 380.36 329.56 Gross Block 923.20 806.79 727.47 614.22 Accumulated Depreciation 475.90 405.63 347.11 284.66 Non Current Assets 3,138.18 2,754.02 2,464.81 2,341.93 Capital Work in Progress 88.69 63.38 51.52 64.76 Non Current Investment 8.92 2.36 2.27 18.13 Long Term Loans & Adv. 2,566.14 2,262.26 2,006.33 1,921.97 Other Non Current Assets 2.06 1.94 2.20 7.51 Current Assets 2,741.21 2,448.56 1,954.72 1,631.47 Current Investments 0.00 0.00 0.00 0.00 Inventories 683.88 686.03 676.82 468.00 Sundry Debtors 751.33 678.65 685.73 583.44 Cash & Bank 1,222.11 957.96 401.85 500.31 Other Current Assets 83.89 57.32 60.12 39.79 Short Term Loans & Adv. 45.07 68.60 130.20 39.93 Net Current Assets 1,813.25 1,654.33 1,273.96 938.36 Total Assets 5,879.39 5,202.58 4,419.53 3,973.40

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14
Cash From Operating Activity 624.09 690.23 57.09 323.96 329.79 180.98 367.21 114.97 26.18 217.71 PBT 735.79 732.93 530.96 396.29 386.77 524.19 455.49 375.60 394.48 306.17 Adjustment 17.04 37.27 36.16 29.98 -26.02 -23.70 -9.30 -14.40 -11.28 -8.31 Changes in Working Capital 69.54 131.94 -361.41 3.34 90.55 -107.22 93.67 -104.81 -214.99 31.57 Cash after chg. in Working capital 822.37 902.14 205.71 429.61 451.30 393.27 539.86 256.39 168.21 329.43 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -198.28 -211.91 -148.62 -105.65 -121.51 -212.29 -172.65 -141.42 -142.03 -111.72 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 -158.15 -44.92 -32.59 653.56 -154.04 306.41 -264.92 147.11 -173.85 -2.67 Net Fixed Assets -141.72 -91.18 -100.01 -62.53 -90.83 -46.39 -38.21 -51.44 641.95 3.54 Net Investments -6.53 0.00 15.69 195.35 -152.36 110.00 -4.04 -148.20 0.71 -19.63 Others -9.90 46.26 51.73 520.74 89.15 242.80 -222.67 346.75 -816.51 13.42 Cash from Financing Activity -203.76 -78.55 -77.99 -651.76 -177.86 -476.54 -225.27 -126.17 49.13 -92.54 Net Cash Inflow / Outflow 262.18 566.76 -53.49 325.76 -2.11 10.85 -122.98 135.91 -98.54 122.50 Opening Cash & Equivalents 955.28 388.52 442.01 116.25 118.36 107.51 230.49 94.58 193.12 70.63 Closing Cash & Equivalent 1,217.46 955.28 388.52 442.01 116.25 118.36 107.51 230.49 94.58 193.13

Description Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 624.09 690.23 57.09 323.96 PBT 735.79 732.93 530.96 396.29 Adjustment 17.04 37.27 36.16 29.98 Changes in Working Capital 69.54 131.94 -361.41 3.34 Cash after chg. in Working capital 822.37 902.14 205.71 429.61 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -198.28 -211.91 -148.62 -105.65 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -158.15 -44.92 -32.59 653.56 Net Fixed Assets -141.72 -91.18 -100.01 Net Investments -6.53 0.00 15.69 Others -9.90 46.26 51.73 Cash from Financing Activity -203.76 -78.55 -77.99 -651.76 Net Cash Inflow / Outflow 262.18 566.76 -53.49 325.76 Opening Cash & Equivalents 955.28 388.52 442.01 116.25 Closing Cash & Equivalent 1,217.46 955.28 388.52 442.01

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Dec 14
Book Value (Rs.) 542.65 473.60 381.45 316.30 385.37 343.23 357.87 343.49 315.68 268.57 ROA 9.96% 10.91% 9.42% 9.27% 12.23% 14.29% 12.54% 11.00% 12.63% 11.24% ROE 21.96% 24.83% 22.91% 17.16% 16.05% 19.00% 16.22% 14.03% 16.61% 15.07% ROCE 29.34% 34.75% 30.90% 22.97% 21.46% 28.68% 24.44% 21.01% 25.08% 22.75% Fixed Asset Turnover 5.28 5.61 5.46 4.49 5.47 6.70 6.62 7.24 4.64 2.53 Receivable days 57.10 57.84 63.18 69.64 61.46 60.86 65.40 64.18 48.41 50.02 Inventory Days 54.70 57.78 56.99 62.85 58.62 51.95 53.32 48.38 35.52 39.01 Payable days 86.78 79.41 88.22 115.60 58.42 56.09 59.36 49.17 45.63 53.20 Cash Conversion Cycle 25.03 36.21 31.95 16.90 61.67 56.73 59.36 63.39 38.30 35.83 Total Debt/Equity 0.00 0.00 0.00 0.00 0.00 0.05 0.05 0.02 0.04 0.00 Interest Cover 609.09 486.38 256.27 187.05 41.80 69.43 92.65 0.00 0.00 0.00

Description Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 542.63 473.58 381.41 316.30 ROA 9.96% 10.91% 9.41% 7.49% ROE 21.97% 24.83% 22.90% 19.04% ROCE 29.34% 34.75% 30.90% 25.48% Fixed Asset Turnover 5.28 5.61 5.46 4.35 Receivable days 57.10 57.84 63.18 79.74 Inventory Days 54.70 57.78 56.99 63.96 Payable days 86.78 79.41 88.22 134.87 Cash Conversion Cycle 25.03 36.21 31.95 8.83 Total Debt/Equity 0.00 0.00 0.00 0.00 Interest Cover 609.12 486.44 256.19 187.05

Top Investors:

hdfc mutual fund - hdfc mid-cap opportunities fund

mirae asset large & midcap fund

sbi blue chip fund

franklin india prima fund

kotak emerging equity scheme

hdfc life insurance company limited

investor education and protection fund (iepf)

Annual Reports:

News Update:

SKF India’s promoter to separate global automotive business
18th Sep 2024, 10:59 AM

The intention is to list the Automotive business on Nasdaq Stockholm during first half of 2026
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.

Feedback