Schaeffler India Ltd
SCHAEFFLER
Bearings
₹ 3,930
Price
₹ 61,420
Market Cap
Large Cap
58.05
P/E Ratio
📊 Score Snapshot
0.0 / 25
Performance
19.63 / 25
Valuation
0.0 / 20
Growth
7.0 / 30
Profitability
26.63 / 100
Avoid
🏢 Company Overview
⏳ Loading company overview...
🤖 CARL Insights
⏳ Loading CARL insights...
📈 Net Profit (Yearly)
📊 Sales (Yearly)
📉 Quarterly Sales Trend
📉 Quarterly Net Profit
📈 Yearly Ratios
| Metric | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 | Mar 2021 |
|---|---|---|---|---|---|
| Adj EPS | 64.98 | 58.48 | 57.76 | 44.59 | - |
| Adj Number Of Shares | 15.62 | 15.62 | 15.62 | 15.63 | - |
| Adj PE | 50.08 | 56.50 | 50.26 | 43.16 | - |
| Adj Peg | 4.51 | 45.33 | 1.70 | - | - |
| Market Cap | 50,833 | 51,841 | 44,791 | 30,083 | - |
| PE | 50.10 | 56.55 | 50.28 | 43.17 | - |
| Peg | 4.69 | 19.43 | 1.80 | - | - |
| PS | 6.10 | 7.02 | 6.40 | 5.18 | - |
| Share Price | 3,254 | 3,319 | 2,868 | 1,925 | 1,098 |
📊 Quarterly Results
| Metric | Sep 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sep 2024 | Jun 2024 | Mar 2024 | Dec 2023 | Sep 2023 | Jun 2023 | Mar 2023 | Dec 2022 | Sep 2022 | Jun 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 2,360 | 2,282 | 2,110 | 2,082 | 2,073 | 2,072 | 1,849 | 1,855 | 1,848 | 1,829 | 1,694 | 1,795 | 1,756 | 1,749 |
| Interest | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 2.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Expenses - | 1,893 | 1,851 | 1,709 | 1,705 | 1,697 | 1,692 | 1,514 | 1,527 | 1,506 | 1,487 | 1,379 | 1,449 | 1,437 | 1,427 |
| Other Income - | 30.65 | 44.99 | 35.10 | 36.51 | 28.67 | 25.59 | 31.16 | 30.50 | 30.91 | 30.79 | 32.69 | 18.27 | 23.16 | 16.20 |
| Exceptional Items | - | - | - | - | - | - | - | -4.70 | - | - | - | - | - | 14.98 |
| Depreciation | 84.00 | 77.00 | 79.00 | 75.00 | 70.00 | 64.00 | 60.00 | 57.00 | 56.00 | 54.00 | 52.00 | 53.00 | 52.00 | 51.00 |
| Profit Before Tax | 413.00 | 398.00 | 356.00 | 339.00 | 333.00 | 340.00 | 306.00 | 296.00 | 316.00 | 318.00 | 294.00 | 310.00 | 290.00 | 301.00 |
| Tax % | 25.67 | 25.63 | 25.56 | 26.55 | 25.83 | 25.29 | 25.49 | 26.69 | 25.63 | 25.47 | 25.51 | 25.48 | 25.86 | 24.92 |
| Net Profit - | 307.00 | 296.00 | 265.00 | 249.00 | 247.00 | 254.00 | 228.00 | 217.00 | 235.00 | 237.00 | 219.00 | 231.00 | 215.00 | 226.00 |
| Exceptional Items At | - | - | - | - | - | - | - | -3.00 | - | - | - | - | - | 11.00 |
| Profit Excl Exceptional | 307.00 | 296.00 | 265.00 | 249.00 | 247.00 | 254.00 | 228.00 | 221.00 | 235.00 | 237.00 | 219.00 | 231.00 | 215.00 | 215.00 |
| Profit For PE | 307.00 | 296.00 | 265.00 | 249.00 | 247.00 | 254.00 | 228.00 | 221.00 | 235.00 | 237.00 | 219.00 | 231.00 | 215.00 | 215.00 |
| Profit For EPS | 307.00 | 296.00 | 265.00 | 249.00 | 247.00 | 254.00 | 228.00 | 217.00 | 235.00 | 237.00 | 219.00 | 231.00 | 215.00 | 226.00 |
| EPS In Rs | 19.62 | 18.95 | 16.98 | 15.95 | 15.81 | 16.22 | 14.57 | 13.91 | 15.03 | 15.18 | 14.03 | 14.78 | 13.78 | 14.44 |
| PAT Margin % | 13.01 | 12.97 | 12.56 | 11.96 | 11.92 | 12.26 | 12.33 | 11.70 | 12.72 | 12.96 | 12.93 | 12.87 | 12.24 | 12.92 |
| PBT Margin | 17.50 | 17.44 | 16.87 | 16.28 | 16.06 | 16.41 | 16.55 | 15.96 | 17.10 | 17.39 | 17.36 | 17.27 | 16.51 | 17.21 |
| Tax | 106.00 | 102.00 | 91.00 | 90.00 | 86.00 | 86.00 | 78.00 | 79.00 | 81.00 | 81.00 | 75.00 | 79.00 | 75.00 | 75.00 |
| Yoy Profit Growth % | 24.00 | 17.00 | 17.00 | 13.00 | 5.00 | 7.00 | 4.00 | -4.00 | 9.00 | 11.00 | 6.00 | 21.00 | 26.00 | 67.00 |
| Adj Ebit | 413.65 | 398.99 | 357.10 | 338.51 | 334.67 | 341.59 | 306.16 | 301.50 | 316.91 | 318.79 | 295.69 | 311.27 | 290.16 | 287.20 |
| Adj EBITDA | 497.65 | 475.99 | 436.10 | 413.51 | 404.67 | 405.59 | 366.16 | 358.50 | 372.91 | 372.79 | 347.69 | 364.27 | 342.16 | 338.20 |
| Adj EBITDA Margin | 21.09 | 20.86 | 20.67 | 19.86 | 19.52 | 19.57 | 19.80 | 19.33 | 20.18 | 20.38 | 20.52 | 20.29 | 19.49 | 19.34 |
| Adj Ebit Margin | 17.53 | 17.48 | 16.92 | 16.26 | 16.14 | 16.49 | 16.56 | 16.25 | 17.15 | 17.43 | 17.46 | 17.34 | 16.52 | 16.42 |
| Adj PAT | 307.00 | 296.00 | 265.00 | 249.00 | 247.00 | 254.00 | 228.00 | 213.55 | 235.00 | 237.00 | 219.00 | 231.00 | 215.00 | 237.25 |
| Adj PAT Margin | 13.01 | 12.97 | 12.56 | 11.96 | 11.92 | 12.26 | 12.33 | 11.51 | 12.72 | 12.96 | 12.93 | 12.87 | 12.24 | 13.56 |
| Ebit | 413.65 | 398.99 | 357.10 | 338.51 | 334.67 | 341.59 | 306.16 | 306.20 | 316.91 | 318.79 | 295.69 | 311.27 | 290.16 | 272.22 |
| EBITDA | 497.65 | 475.99 | 436.10 | 413.51 | 404.67 | 405.59 | 366.16 | 363.20 | 372.91 | 372.79 | 347.69 | 364.27 | 342.16 | 323.22 |
| EBITDA Margin | 21.09 | 20.86 | 20.67 | 19.86 | 19.52 | 19.57 | 19.80 | 19.58 | 20.18 | 20.38 | 20.52 | 20.29 | 19.49 | 18.48 |
| Ebit Margin | 17.53 | 17.48 | 16.92 | 16.26 | 16.14 | 16.49 | 16.56 | 16.51 | 17.15 | 17.43 | 17.46 | 17.34 | 16.52 | 15.56 |
| NOPAT | 284.68 | 263.27 | 239.70 | 221.82 | 226.96 | 236.08 | 204.90 | 198.67 | 212.70 | 214.65 | 195.91 | 218.34 | 197.95 | 203.47 |
| NOPAT Margin | 12.06 | 11.54 | 11.36 | 10.65 | 10.95 | 11.39 | 11.08 | 10.71 | 11.51 | 11.74 | 11.56 | 12.16 | 11.27 | 11.63 |
| Operating Profit | 383.00 | 354.00 | 322.00 | 302.00 | 306.00 | 316.00 | 275.00 | 271.00 | 286.00 | 288.00 | 263.00 | 293.00 | 267.00 | 271.00 |
| Operating Profit Margin | 16.23 | 15.51 | 15.26 | 14.51 | 14.76 | 15.25 | 14.87 | 14.61 | 15.48 | 15.75 | 15.53 | 16.32 | 15.21 | 15.49 |
💰 Profit & Loss
| Metric | Mar 2025 | Mar 2024 | Mar 2023 | Mar 2022 |
|---|---|---|---|---|
| Sales | 8,337 | 7,381 | 6,994 | 5,812 |
| Interest | 4.00 | 5.00 | 4.00 | 4.00 |
| Expenses - | 6,803 | 6,034 | 5,692 | 4,744 |
| Other Income - | 125.87 | 123.36 | 90.32 | 70.55 |
| Exceptional Items | - | -4.70 | 14.98 | - |
| Depreciation | 288.00 | 227.00 | 208.00 | 199.00 |
| Profit Before Tax | 1,368 | 1,236 | 1,195 | 935.00 |
| Tax % | 25.80 | 25.81 | 25.44 | 25.45 |
| Net Profit - | 1,015 | 917.00 | 891.00 | 697.00 |
| Exceptional Items At | - | -3.00 | 11.00 | - |
| Profit Excl Exceptional | 1,015 | 921.00 | 880.00 | - |
| Profit For PE | 1,015 | 921.00 | 880.00 | 697.00 |
| Profit For EPS | 1,015 | 917.00 | 891.00 | 697.00 |
| EPS In Rs | 64.96 | 58.69 | 57.03 | 44.58 |
| PAT Margin % | 12.17 | 12.42 | 12.74 | 11.99 |
| PBT Margin | 16.41 | 16.75 | 17.09 | 16.09 |
| Tax | 353.00 | 319.00 | 304.00 | 238.00 |
| Adj Ebit | 1,372 | 1,243 | 1,184 | 939.55 |
| Adj EBITDA | 1,660 | 1,470 | 1,392 | 1,139 |
| Adj EBITDA Margin | 19.91 | 19.92 | 19.91 | 19.59 |
| Adj Ebit Margin | 16.46 | 16.85 | 16.93 | 16.17 |
| Adj PAT | 1,015 | 913.51 | 902.17 | 697.00 |
| Adj PAT Margin | 12.17 | 12.38 | 12.90 | 11.99 |
| Ebit | 1,372 | 1,248 | 1,169 | 939.55 |
| EBITDA | 1,660 | 1,475 | 1,377 | 1,139 |
| EBITDA Margin | 19.91 | 19.98 | 19.69 | 19.59 |
| Ebit Margin | 16.46 | 16.91 | 16.72 | 16.17 |
| NOPAT | 924.53 | 830.93 | 815.69 | 647.84 |
| NOPAT Margin | 11.09 | 11.26 | 11.66 | 11.15 |
| Operating Profit | 1,246 | 1,120 | 1,094 | 869.00 |
| Operating Profit Margin | 14.95 | 15.17 | 15.64 | 14.95 |
🏦 Balance Sheet
| Metric | Jun 2025 | Dec 2024 | Jun 2024 | Dec 2023 | Jun 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 |
|---|---|---|---|---|---|---|---|---|---|---|
| Accumulated Depreciation | - | 1,514 | - | 1,264 | - | 1,047 | 884.39 | 698.61 | 505.42 | 346.95 |
| Advance From Customers | - | 7.00 | - | 5.00 | - | 39.00 | 17.00 | 8.00 | 11.00 | 10.00 |
| Average Capital Employed | 5,242 | 5,146 | 4,680 | 4,606 | - | 4,029 | 3,460 | 3,084 | 2,862 | 2,578 |
| Average Invested Capital | 3,787 | 3,499 | 3,356 | 2,938 | - | 2,522 | 2,106 | 2,021 | 2,004 | 1,692 |
| Average Total Assets | 6,984 | 6,584 | 6,234 | 5,998 | - | 5,312 | 4,530 | 3,904 | 3,706 | 3,474 |
| Average Total Equity | 5,199 | 5,099 | 4,630 | 4,550 | - | 3,970 | 3,396 | 3,051 | 2,834 | 2,516 |
| Cwip | 600.00 | 449.00 | 545.00 | 491.00 | 285.00 | 249.00 | 89.00 | 160.00 | 166.00 | 162.00 |
| Capital Employed | 5,545 | 5,426 | 4,938 | 4,867 | 4,422 | 4,344 | 3,714 | 3,205 | 2,962 | 2,763 |
| Cash Equivalents | 1,401 | 1,349 | 1,112 | 1,585 | 1,395 | 1,555 | 1,416 | 1,246 | 835.00 | 848.00 |
| Fixed Assets | 1,717 | 1,805 | 1,447 | 1,280 | 1,224 | 1,123 | 1,070 | 1,006 | 895.00 | 731.00 |
| Gross Block | - | 3,318 | - | 2,544 | - | 2,170 | 1,954 | 1,704 | 1,400 | 1,078 |
| Inventory | 1,584 | 1,454 | 1,634 | 1,311 | 1,414 | 1,243 | 1,086 | 714.00 | 720.00 | 910.00 |
| Invested Capital | 3,890 | 3,887 | 3,684 | 3,111 | 3,027 | 2,766 | 2,278 | 1,935 | 2,107 | 1,901 |
| Investments | 132.00 | 142.00 | 142.00 | 142.00 | - | - | - | - | - | - |
| Lease Liabilities | 39.41 | 42.42 | 46.73 | 51.10 | 55.00 | 57.38 | 60.70 | 65.09 | - | - |
| Loans N Advances | 122.00 | 48.00 | - | 35.00 | - | 28.00 | 20.00 | 26.00 | 20.00 | 20.00 |
| Long Term Borrowings | - | - | - | - | - | - | - | - | - | 4.87 |
| Net Debt | -1,494 | -1,449 | -1,207 | -1,676 | -1,340 | -1,498 | -1,355 | -1,181 | -835.00 | -790.00 |
| Net Working Capital | 1,573 | 1,633 | 1,692 | 1,340 | 1,518 | 1,394 | 1,119 | 769.00 | 1,046 | 1,008 |
| Other Asset Items | 314.00 | 377.00 | 412.00 | 375.00 | 454.00 | 496.00 | 369.00 | 320.00 | 376.00 | 346.00 |
| Other Liability Items | 346.00 | 346.00 | 346.00 | 346.00 | 270.00 | 232.00 | 200.00 | 181.00 | 173.00 | 206.00 |
| Reserves | 5,475 | 5,352 | 4,861 | 4,784 | 4,336 | 4,255 | 3,622 | 3,109 | 2,931 | 2,675 |
| Share Capital | 31.00 | 31.00 | 31.00 | 31.00 | 31.00 | 31.00 | 31.00 | 31.00 | 31.00 | 31.00 |
| Short Term Borrowings | - | - | - | - | - | - | - | - | - | 52.87 |
| Short Term Loans And Advances | - | - | - | 7.00 | - | 6.00 | - | 1.00 | 1.00 | 5.00 |
| Total Assets | 7,337 | 6,898 | 6,630 | 6,269 | 5,838 | 5,727 | 4,896 | 4,163 | 3,645 | 3,767 |
| Total Borrowings | 39.00 | 42.00 | 47.00 | 51.00 | 55.00 | 57.00 | 61.00 | 65.00 | - | 58.00 |
| Total Equity | 5,506 | 5,383 | 4,892 | 4,815 | 4,367 | 4,286 | 3,653 | 3,140 | 2,962 | 2,706 |
| Total Equity And Liabilities | 7,337 | 6,898 | 6,630 | 6,269 | 5,838 | 5,727 | 4,896 | 4,163 | 3,645 | 3,767 |
| Total Liabilities | 1,831 | 1,515 | 1,738 | 1,454 | 1,471 | 1,441 | 1,243 | 1,023 | 683.00 | 1,061 |
| Trade Payables | 1,446 | 1,119 | 1,346 | 1,051 | 1,146 | 1,112 | 965.00 | 769.00 | 499.00 | 788.00 |
| Trade Receivables | 1,467 | 1,274 | 1,338 | 1,049 | 1,066 | 1,032 | 846.00 | 692.00 | 632.00 | 751.00 |
💵 Cash Flows
| Metric | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 | Dec 2019 | Dec 2018 | Dec 2017 |
|---|---|---|---|---|---|---|---|---|
| Cash From Financing Activity | -419.00 | -386.00 | -257.00 | -127.00 | -122.00 | -171.00 | -52.00 | -88.00 |
| Cash From Investing Activity | -71.00 | -611.00 | -535.00 | -342.00 | -432.00 | -366.00 | -184.00 | -270.00 |
| Cash From Operating Activity | 884.00 | 900.00 | 751.00 | 465.00 | 649.00 | 510.00 | 238.00 | 401.00 |
| Cash Paid For Purchase Of Fixed Assets | -742.00 | -520.00 | -483.00 | -184.00 | -238.00 | -320.00 | -244.00 | -138.00 |
| Cash Paid For Purchase Of Investments | - | -142.00 | - | - | - | - | - | - |
| Cash Paid For Repayment Of Borrowings | - | - | - | - | - | -54.00 | -11.00 | - |
| Cash Received From Sale Of Fixed Assets | 1.00 | 1.00 | 4.00 | 2.00 | - | - | - | 4.00 |
| Cash Received From Sale Of Investments | - | - | 30.00 | - | - | - | - | - |
| Change In Inventory | -121.00 | -48.00 | -160.00 | -377.00 | -40.00 | 166.00 | -314.00 | -62.00 |
| Change In Other Working Capital Items | -18.00 | -16.00 | -9.00 | 4.00 | 60.00 | 26.00 | -5.00 | - |
| Change In Payables | 59.00 | -48.00 | 161.00 | 206.00 | 297.00 | -327.00 | 216.00 | 54.00 |
| Change In Receivables | -219.00 | -34.00 | -237.00 | -161.00 | -66.00 | 158.00 | -150.00 | -78.00 |
| Change In Working Capital | -298.00 | -145.00 | -246.00 | -328.00 | 252.00 | 23.00 | -253.00 | -86.00 |
| Direct Taxes Paid | -314.00 | -297.00 | -314.00 | -190.00 | -138.00 | -163.00 | -229.00 | -204.00 |
| Dividends Paid | -406.00 | -375.00 | -250.00 | -119.00 | -109.00 | -94.00 | -28.00 | -20.00 |
| Interest Paid | -4.00 | -4.00 | -4.00 | - | -5.00 | -3.00 | -7.00 | -10.00 |
| Interest Received | 92.00 | 91.00 | 53.00 | 54.00 | 58.00 | 57.00 | 62.00 | 39.00 |
| Net Cash Flow | 394.00 | -97.00 | -41.00 | -4.00 | 95.00 | -27.00 | 2.00 | 43.00 |
| Other Cash Financing Items Paid | -9.00 | -6.00 | -3.00 | -8.00 | -7.00 | -19.00 | -6.00 | -58.00 |
| Other Cash Investing Items Paid | 577.00 | -41.00 | -138.00 | -213.00 | -253.00 | -103.00 | -2.00 | -174.00 |
| Profit From Operations | 1,497 | 1,343 | 1,310 | 982.00 | 536.00 | 650.00 | 720.00 | 691.00 |
🧾 Shareholding Pattern
| Nse Code | Date | Promoters | Fii | Dii | Public | Others |
|---|---|---|---|---|---|---|
| Schaeffler | 2025-09-30 | - | 4.46 | 16.13 | 5.24 | 0.00 |
| Schaeffler | 2025-06-30 | - | 4.57 | 15.97 | 5.31 | 0.00 |
| Schaeffler | 2025-03-31 | - | 4.49 | 16.03 | 5.32 | 0.00 |
| Schaeffler | 2024-12-31 | - | 4.72 | 15.60 | 5.51 | 0.00 |
💬
Stock Chat