Schaeffler India

3,381.60

-33.50

(-0.98%)

Market Cap (₹ Cr.)

₹53,279

52 Week High

4,930.20

Book Value

₹307

52 Week Low

2,727.00

PE Ratio

58.26

PB Ratio

10.95

PE for Sector

25.14

PB for Sector

4.39

ROE

18.71 %

ROCE

25.06 %

Dividend Yield

0.76 %

EPS

₹58.28

Industry

Bearings

Sector

Bearings

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

6.20 %

Net Income Growth

2.25 %

Cash Flow Change

17.84 %

ROE

-10.81 %

ROCE

3.17 %

EBITDA Margin (Avg.)

-0.78 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024
Revenue	422	432	453	459	429	464	490	482	477	475	1,019	1,038	1,106	1,129	1,209	1,213	1,189	1,129	1,048	1,057	947	453	1,133	1,289	1,339	1,246	1,503	1,545	1,588	1,780	1,780	1,813	1,726	1,860	1,879	1,886	1,880	2,098	2,102
Expenses	346	357	363	354	341	377	392	389	373	373	837	842	903	921	1,031	1,014	988	957	892	889	791	459	931	1,045	1,104	1,026	1,223	1,236	1,259	1,427	1,437	1,449	1,379	1,487	1,506	1,532	1,514	1,692	1,697
EBITDA	76	75	91	105	87	87	97	93	104	102	183	196	203	209	178	198	201	172	156	168	155	-6	202	245	235	220	280	309	329	353	342	363	347	373	373	354	366	405	404
Operating Profit %	15 %	17 %	17 %	19 %	17 %	16 %	17 %	16 %	19 %	19 %	17 %	18 %	17 %	16 %	13 %	14 %	16 %	14 %	14 %	14 %	15 %	-5 %	17 %	18 %	16 %	17 %	18 %	19 %	20 %	18 %	18 %	19 %	19 %	19 %	19 %	17 %	18 %	18 %	18 %
Depreciation	12	12	13	28	15	16	16	18	18	18	35	35	36	37	37	39	38	38	40	42	44	50	49	51	48	48	50	51	50	51	52	53	52	54	56	57	60	64	70
Interest	0	1	0	0	0	0	1	0	0	0	1	4	1	2	1	3	1	1	0	1	1	1	1	2	1	1	1	1	1	1	1	1	1	1	2	1	1	1	1
Profit Before Tax	63	61	78	77	72	71	81	75	86	84	147	157	165	170	139	157	162	133	115	124	110	-57	153	191	186	171	230	257	277	301	290	310	294	318	316	296	306	340	333
Tax	22	27	27	21	32	27	30	22	27	32	54	55	53	62	61	48	53	53	19	34	32	-9	43	52	46	46	60	66	69	77	75	77	76	83	82	80	73	89	84
Net Profit	41	49	51	56	41	46	53	55	57	54	95	104	111	111	91	107	106	82	94	85	78	-42	113	142	140	128	171	191	207	226	215	231	219	237	235	217	228	254	247
EPS in ₹	24.91	29.65	30.45	33.83	24.95	27.88	31.60	32.90	34.60	32.48	30.50	33.30	66.51	67.05	29.00	34.30	34.00	26.40	30.20	27.00	25.10	-13.60	36.30	45.30	44.60	41.00	54.60	61.00	13.30	14.40	13.80	14.80	14.00	15.20	15.00	13.90	14.60	16.20	15.80

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023
Total Assets	1,655	1,854	3,180	3,767	3,645	4,163	4,896	5,727	6,269
Fixed Assets	346	386	744	731	895	1,006	1,070	1,123	1,280
Current Assets	1,129	1,299	2,251	2,664	2,265	2,726	3,416	3,953	4,091
Capital Work in Progress	52	24	53	162	166	160	89	249	491
Investments	0	0	0	0	0	0	0	0	142
Other Assets	1,258	1,443	2,383	2,875	2,584	2,997	3,737	4,355	4,356
Total Liabilities	366	379	855	1,061	683	1,023	1,243	1,441	1,454
Current Liabilities	334	351	753	1,017	638	958	1,187	1,378	1,398
Non Current Liabilities	32	27	103	44	45	65	55	63	56
Total Equity	1,289	1,475	2,325	2,706	2,962	3,140	3,654	4,286	4,815
Reserve & Surplus	1,273	1,459	2,309	2,675	2,931	3,109	3,622	4,255	4,784
Share Capital	17	17	17	31	31	31	31	31	31

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023
Net Cash Flow	-57	32	43	2	-27	95	-4	-41	-97
Investing Activities	-222	-139	-270	-184	-366	-432	-342	-535	-611
Operating Activities	182	193	401	238	510	649	465	751	900
Financing Activities	-17	-22	-88	-52	-171	-122	-127	-257	-386

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024
Promoter	74.13 %	74.13 %	74.13 %	74.13 %	74.13 %	74.13 %	74.13 %	74.13 %	74.13 %	74.13 %	74.13 %	74.13 %	74.13 %	74.13 %	74.13 %
FIIs	5.17 %	4.78 %	4.99 %	5.16 %	5.05 %	4.94 %	5.74 %	4.81 %	4.40 %	4.04 %	4.52 %	4.35 %	4.38 %	5.73 %	5.15 %
DIIs	15.28 %	15.79 %	15.55 %	15.18 %	15.23 %	15.34 %	14.19 %	15.06 %	15.57 %	15.88 %	15.47 %	15.69 %	15.93 %	14.74 %	15.17 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.16 %	0.17 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	5.42 %	5.31 %	5.33 %	5.53 %	5.43 %	5.42 %	5.95 %	6.01 %	5.90 %	5.95 %	5.89 %	5.83 %	5.56 %	5.40 %	5.55 %

Show % Change

Dividend History

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Schaeffler India	3,381.60	53,279.23	58.26	7,375.46	6.20	899	1.57	32.88
Timken	3,249.55	24,548.76	62.12	2,950.31	3.17	392	-3.33	36.43
SKF India	4,672.40	23,053.91	41.13	4,664.14	7.05	552	4.69	34.57
NRB Bearings	278.60	2,753.09	26.06	1,111.80	2.94	242	45.92	50.30
SKP Bearing Industries	230.00	393.67	36.88	51.93	1.03	11	-	56.95
Galaxy Bearings	1,100.00	354.19	18.44	133.94	10.35	19	12.62	28.01
Bimetal Bearings	650.00	252.88	26.37	239.33	2.95	10	-26.87	37.49
SNL Bearings	395.05	143.93	15.68	49.65	1.24	8	19.53	39.85
Vishal Bearings	104.50	112.12	122.30	98.80	-14.51	1	181.25	37.28
Austin Engineering Company	210.00	71.32	16.76	114.26	0.86	4	7.61	48.72

Corporate Action

Technical Indicators

RSI(14)

Neutral

34.68

ATR(14)

Less Volatile

117.77

STOCH(9,6)

Neutral

33.97

STOCH RSI(14)

Neutral

55.70

MACD(12,26)

Bullish

0.08

ADX(14)

Strong Trend

31.53

UO(9)

Bearish

50.00

ROC(12)

Downtrend And Accelerating

-2.15

WillR(14)

Neutral

-67.79