Financials Bajaj Electricals Limited NSE India S.E.

Equities

BAJAJELEC

INE193E01025

Appliances, Tools & Housewares

Market Closed - NSE India S.E. 07:43:53 2024-07-12 am EDT 5-day change 1st Jan Change
1,064 INR -1.12% Intraday chart for Bajaj Electricals Limited -3.42% +7.66%

Valuation

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 30,427 111,948 123,490 121,071 104,322 123,979 - -
Enterprise Value (EV) 1 30,427 111,948 123,490 117,381 104,322 123,979 123,979 123,979
P/E ratio -26,745 x 65.2 x 80.6 x 52.6 x 79.2 x 55.4 x 39 x 29.2 x
Yield - - 0.28% 0.38% - 0.43% 0.58% 0.86%
Capitalization / Revenue 0.61 x 2.45 x 2.59 x 2.23 x 2.25 x 2.34 x 2.05 x 1.79 x
EV / Revenue 0.61 x 2.45 x 2.59 x 2.23 x 2.25 x 2.34 x 2.05 x 1.79 x
EV / EBITDA 14.7 x 37.1 x 54.4 x 33.9 x 40.2 x 32.1 x 24.4 x 19.1 x
EV / FCF 5.09 x 17.8 x 13.9 x 32.1 x - 94.8 x 48.2 x 42.4 x
FCF Yield 19.7% 5.63% 7.18% 3.11% - 1.06% 2.08% 2.36%
Price to Book 2.21 x 6.98 x 6.92 x 6.18 x - 7.35 x 6.22 x 5.72 x
Nbr of stocks (in thousands) 113,768 114,537 114,874 115,076 115,196 115,233 - -
Reference price 2 267.4 977.4 1,075 1,052 905.6 1,076 1,076 1,076
Announcement Date 6/19/20 5/25/21 5/17/22 5/23/23 5/14/24 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 49,771 45,731 47,704 54,174 46,413 52,935 60,526 69,266
EBITDA 1 2,069 3,015 2,271 3,575 2,597 3,867 5,089 6,498
EBIT 1 1,389 2,323 1,704 2,821 1,501 2,815 3,985 4,976
Operating Margin 2.79% 5.08% 3.57% 5.21% 3.23% 5.32% 6.58% 7.18%
Earnings before Tax (EBT) 1 223.9 2,412 2,055 3,177 1,731 2,931 4,220 5,594
Net income 1 -1.3 1,836 1,535 2,305 1,318 2,238 3,173 4,168
Net margin -0% 4.02% 3.22% 4.25% 2.84% 4.23% 5.24% 6.02%
EPS 2 -0.0100 15.00 13.33 20.01 11.43 19.42 27.56 36.88
Free Cash Flow 1 5,981 6,300 8,861 3,768 - 1,308 2,575 2,921
FCF margin 12.02% 13.78% 18.57% 6.95% - 2.47% 4.25% 4.22%
FCF Conversion (EBITDA) 289.02% 208.94% 390.12% 105.38% - 33.82% 50.6% 44.95%
FCF Conversion (Net income) - 343.09% 577.25% 163.45% - 58.45% 81.13% 70.08%
Dividend per Share 2 - - 3.000 4.000 - 4.586 6.225 9.200
Announcement Date 6/19/20 5/25/21 5/17/22 5/23/23 5/14/24 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2 2025 Q3 2025 Q4
Net sales 1 13,044 13,224 12,286 12,204 24,439 14,831 14,904 11,120 11,448 12,741 11,881 11,664 12,612 13,922 13,468
EBITDA 1 821.4 591.8 711.7 938.1 - 1,005 887.5 693.1 580.6 550 497.4 610.5 888 1,068 1,396
EBIT 1 680.1 444.2 - - - 826.9 659.2 - 324.4 260.8 195.5 431 560 740 1,067
Operating Margin 5.21% 3.36% - - - 5.58% 4.42% - 2.83% 2.05% 1.65% 3.7% 4.44% 5.32% 7.92%
Earnings before Tax (EBT) 705.8 - - - - 853.9 861.7 587.9 504.6 510.3 244.5 - 712 899 1,224
Net income 1 522.1 443.3 - 639 1,084 634.8 586.6 433.3 334.4 379.2 293.1 346 532 672 915
Net margin 4% 3.35% - 5.24% 4.43% 4.28% 3.94% 3.9% 2.92% 2.98% 2.47% 2.97% 4.22% 4.83% 6.79%
EPS 2 4.530 - - - - 5.510 5.090 3.810 2.840 3.290 2.540 3.000 4.600 5.800 8.000
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 2/8/22 5/17/22 8/12/22 11/8/22 11/8/22 2/2/23 5/23/23 8/10/23 11/6/23 2/5/24 5/14/24 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - - -
Net Cash position - - - 3,690 - - - -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 5,981 6,301 8,861 3,768 - 1,308 2,575 2,921
ROE (net income / shareholders' equity) -0.01% 11.7% 9.64% 12.4% - 14.1% 17.1% 19.7%
ROA (Net income/ Total Assets) - 3.97% 3.95% 5.29% - 5.1% 6.8% -
Assets 1 - 46,300 38,819 43,582 - 43,882 46,668 -
Book Value Per Share 2 121.0 140.0 155.0 170.0 - 146.0 173.0 188.0
Cash Flow per Share 2 - - - 39.10 - 18.00 24.10 -
Capex 1 294 297 498 735 - 1,543 1,182 1,650
Capex / Sales 0.59% 0.65% 1.04% 1.36% - 2.91% 1.95% 2.38%
Announcement Date 6/19/20 5/25/21 5/17/22 5/23/23 5/14/24 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
  1. Stock Market
  2. Equities
  3. BAJAJELEC Stock
  4. BAJAJELEC Stock
  5. Financials Bajaj Electricals Limited