Schaeffler India Ltd.

4,017.9-0.78%

2026-08-21

schaeffler.co.inBSE: 505790NSE: SCHAEFFLER
Market Cap₹ 64,181 Cr.
Current Price₹ 4,049
High / Low₹ 4,468 / 3,518
Stock P/E51.2
Book Value₹ 393
Price to Book10.04
Dividend Yield0.85 %
ROCE27.5 %
ROE20.2 %
Face Value₹ 2

Add ratio to table

ABOUT

KEY POINTS

PROS

  • Company is almost debt free
  • Company has a healthy return on capital (ROCE) of 26.6%
  • Strong cash generation - operating cash flow backs reported profits (CFO/PAT 1.01x)
  • Company has been maintaining a healthy dividend payout of 47.6%
  • Company generates healthy free cash flow

CONS

  • Stock is trading at 10.0x its book value
  • Rich enterprise valuation - EV/EBITDA of 30.8x

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

EDIT COLUMNS
S.No.NameCMP Rs.P/EMar Cap Rs.Cr.Div Yld %NP Qtr Rs.Cr.Qtr Profit Var %Sales Qtr Rs.Cr.Qtr Sales Var %ROCE %OPM %
1.SCHAEFFLER4106.2051.2064181.410.85325.7813.472760.5517.3427.5518.08
2.TIMKEN3232.3558.6024313.330.081196.59528.779433.20891.4519.1418.83
3.SKFINDUS2800.050.0013842.880.3661.92-48.96970.7734.7215.899.09
4.SKFINDIA1630.9538.468063.082.4561.92-47.62587.79-54.1922.0914.99
5.NRBBEARING484.4031.834694.931.64377.601050.873695.301091.8418.3117.23
6.ROLEXRINGS174.800.004585.580.0060.1422.34304.344.3820.9822.58
7.BIMETAL618.0020.70236.382.183.94-7.0679.5310.987.016.32
8.NIBL31.130.0075.430.00-6.59-29.5718.901.90-18.80-7.86
9.AUSTENG121.809.9742.360.000.94-38.7632.28-10.688.164.86
Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Jun 2023
1,829
1,487
Operating Profit
OPM %
Other Income
31
Interest
1
Depreciation
54
318
Tax %
25.39%
Net Profit
0
15
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Sep 2023
1,854
1,513
Operating Profit
OPM %
Other Income
31
Interest
2
Depreciation
56
313
Tax %
25.75%
Net Profit
0
15
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Dec 2023
1,875
1,550
Operating Profit
OPM %
Other Income
30
Interest
1
Depreciation
60
288
Tax %
27.25%
Net Profit
0
13
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Mar 2024
1,873
1,543
Operating Profit
OPM %
Other Income
31
Interest
1
Depreciation
62
298
Tax %
26.19%
Net Profit
0
14
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Jun 2024
2,107
1,731
Operating Profit
OPM %
Other Income
25
Interest
2
Depreciation
68
332
Tax %
26.03%
Net Profit
245
16
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Sep 2024
2,116
1,748
Operating Profit
OPM %
Other Income
28
Interest
1
Depreciation
73
322
Tax %
26.58%
Net Profit
236
15
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Dec 2024
2,136
1,766
Operating Profit
OPM %
Other Income
35
Interest
1
Depreciation
78
326
Tax %
27.26%
Net Profit
237
15
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Mar 2025
2,174
1,782
Operating Profit
OPM %
Other Income
34
Interest
2
Depreciation
83
342
Tax %
26.37%
Net Profit
252
16
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Jun 2025
2,353
1,922
Operating Profit
OPM %
Other Income
43
Interest
1
Depreciation
81
391
Tax %
26.64%
Net Profit
287
18
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Sep 2025
2,435
1,979
Operating Profit
OPM %
Other Income
28
Interest
1
Depreciation
88
395
Tax %
26.86%
Net Profit
289
18
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Dec 2025
2,724
2,240
Operating Profit
OPM %
Other Income
43
Interest
2
Depreciation
92
434
Tax %
25.69%
Net Profit
322
21
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Mar 2026
2,586
2,107
Operating Profit
OPM %
Other Income
42
Interest
1
Depreciation
90
429
Tax %
26.32%
Net Profit
316
20
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Jun 2026
2,761
2,354
Operating Profit
OPM %
Other Income
37
Interest
1
Depreciation
91
443
Tax %
26.50%
Net Profit
326
2
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%
Equity Capital
31
Reserves
0
Promoter Pledge %
0.00%

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Dec 2023
7,251
5,929
Operating Profit
1,446
OPM %
20
Other Income
125
Interest
5
Depreciation
223
1,214
Tax %
26
Net Profit
899
EPS
58
Dividend Payout %
45
Minority Interest
0
Share of Associates
0
Adjusted EPS
58
Minority Interest
0
Share of Associates
0
Adjusted EPS
58
Dec 2024
8,232
6,787
Operating Profit
1,564
OPM %
19
Other Income
118
Interest
5
Depreciation
282
1,278
Tax %
27
Net Profit
939
EPS
60
Dividend Payout %
47
Minority Interest
0
Share of Associates
0
Adjusted EPS
60
Minority Interest
0
Share of Associates
0
Adjusted EPS
60
Dec 2025
9,686
7,923
Operating Profit
1,911
OPM %
20
Other Income
148
Interest
5
Depreciation
344
1,562
Tax %
26
Net Profit
1,150
EPS
74
Dividend Payout %
48
Minority Interest
0
Share of Associates
0
Adjusted EPS
74
Minority Interest
0
Share of Associates
0
Adjusted EPS
74
TTM
10,505
8,680
Operating Profit
OPM %
Other Income
151
Interest
5
Depreciation
361
1,702
Tax %
26
Net Profit
1,253
EPS
Dividend Payout %
Minority Interest
0
Share of Associates
0
Adjusted EPS
Minority Interest
0
Share of Associates
0
Adjusted EPS

COMPOUNDED SALES GROWTH

10 Years:
5 Years:
3 Years:

COMPOUNDED PROFIT GROWTH

10 Years:
5 Years:
3 Years:

STOCK PRICE CAGR

10 Years:
18%
5 Years:
24%
3 Years:
11%
1 Year:
2%

RETURN ON EQUITY

10 Years:
5 Years:
3 Years:
20%
Last Year:
20%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Corporate actions

2026

Apr 23

₹ 17.50

Rs.35.0000 per share(1750%)Final Dividend

2025

Apr 23

₹ 14

Rs.28.0000 per share(1400%)Final Dividend

2024

Apr 19

₹ 13

Rs.26.0000 per share(1300%)Final Dividend

2023

Apr 11

₹ 12

Rs.24.0000 per share(1200%)Final Dividend

2022

Apr 19

₹ 8

Rs.16.0000 per share(800%)Dividend & A.G.M.

2021

Apr 19

₹ 3.80

Rs.38.0000 per share(380%)Dividend

2019

Apr 22

₹ 1

Rs.10.0000 per share (100%) Special One Time Dividend

2019

Apr 22

₹ 2

2018

Apr 9

₹ 1.70

Rs.17.0000 per share(170%)Dividend

2017

Apr 12

₹ 1.20

Rs.12.0000 per share(120%)Dividend

2016

Apr 13

₹ 1

Rs.10.0000 per share(100%)Dividend

Dec 2023
Equity Capital
31
4,774
Trade Payables
1,055
610
Total Liabilities
6,471
1,441
Capital Work in Progress
491
1,316
1,056
Cash & Bank
1,586
582
Total Assets
6,471
Total Debt
0
Net Working Capital
2,701
Contingent Liabilities
85
Book Value per Share
307.44
Face Value
2.00
Total Debt
0
Net Working Capital
2,701
Contingent Liabilities
85
Book Value per Share
307.44
Face Value
2.00
Dec 2024
Equity Capital
31
5,303
Trade Payables
1,128
634
Total Liabilities
7,097
1,970
Capital Work in Progress
449
1,470
1,293
Cash & Bank
1,350
566
Total Assets
7,097
Total Debt
0
Net Working Capital
2,766
Contingent Liabilities
92
Book Value per Share
341.29
Face Value
2.00
Total Debt
0
Net Working Capital
2,766
Contingent Liabilities
92
Book Value per Share
341.29
Face Value
2.00
Dec 2025
Equity Capital
31
6,017
Trade Payables
1,683
749
Total Liabilities
8,479
2,195
Capital Work in Progress
334
1,772
1,657
Cash & Bank
1,846
675
Total Assets
8,479
Total Debt
0
Net Working Capital
3,357
Contingent Liabilities
88
Book Value per Share
386.95
Face Value
2.00
Total Debt
0
Net Working Capital
3,357
Contingent Liabilities
88
Book Value per Share
386.95
Face Value
2.00

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Dec 2023
884
Cash from Investing
-595
Cash from Financing
-386
-97
Free Cash Flow
884
OCF / Net Profit
0.98
Cumulative 5-Year FCF
0
OCF / Net Profit
0.98
Cumulative 5-Year FCF
0
Dec 2024
840
Cash from Investing
-25
Cash from Financing
-421
394
Free Cash Flow
91
OCF / Net Profit
0.89
Cumulative 5-Year FCF
0
OCF / Net Profit
0.89
Cumulative 5-Year FCF
0
Dec 2025
1,290
Cash from Investing
-341
Cash from Financing
-449
500
Free Cash Flow
843
OCF / Net Profit
1.12
Cumulative 5-Year FCF
0
OCF / Net Profit
1.12
Cumulative 5-Year FCF
0

Ratios

Consolidated Figures in Rs. Crores / View Standalone

Dec 2023
EPS (₹)
57.52
Book Value (₹)
307.44
Dividend per Share (₹)
26.00
Cash EPS (₹)
71.79
Operating Margin %
18.03%
Net Margin %
12.26%
ROE %
19.78%
ROCE %
26.81%
14.52%
Debtor Days
52
Inventory Days
64
Payable Days
88
28
Debt to Equity (x)
0.00x
Interest Coverage (x)
250.75x
2.92x
Revenue Growth %
5.58%
Operating Profit Growth %
5.30%
Net Profit Growth %
2.25%
2.25%
P/E (x)
55.67x
P/B (x)
10.42x
Dividend Yield %
0.81%
33.51x
Dec 2024
EPS (₹)
60.07
Book Value (₹)
341.29
Dividend per Share (₹)
28.00
Cash EPS (₹)
78.08
Operating Margin %
17.34%
Net Margin %
11.26%
ROE %
18.52%
ROCE %
25.30%
13.84%
Debtor Days
51
Inventory Days
61
Payable Days
77
35
Debt to Equity (x)
0.00x
Interest Coverage (x)
263.37x
2.86x
Revenue Growth %
13.54%
Operating Profit Growth %
8.15%
Net Profit Growth %
4.43%
4.43%
P/E (x)
56.69x
P/B (x)
9.98x
Dividend Yield %
0.82%
33.17x
Dec 2025
EPS (₹)
73.60
Book Value (₹)
386.95
Dividend per Share (₹)
35.00
Cash EPS (₹)
95.59
Operating Margin %
17.95%
Net Margin %
11.71%
ROE %
20.21%
ROCE %
27.55%
14.77%
Debtor Days
55
Inventory Days
60
Payable Days
86
29
Debt to Equity (x)
0.00x
Interest Coverage (x)
291.40x
2.59x
Revenue Growth %
17.66%
Operating Profit Growth %
22.20%
Net Profit Growth %
22.53%
22.53%
P/E (x)
52.79x
P/B (x)
10.04x
Dividend Yield %
0.90%
30.80x

Shareholding Pattern

Numbers in percentages

TRADES
Jun 2024
74.13
5.73
14.74
Government
0.00
5.40
Sep 2024
74.13
5.14
15.17
Government
0.00
5.55
Dec 2024
74.13
4.73
15.60
Government
0.00
5.52
Mar 2025
74.13
4.48
16.03
Government
0.00
5.32
Jun 2025
74.13
4.57
15.97
Government
0.00
5.30
Sep 2025
74.13
4.46
16.13
Government
0.00
5.25
Dec 2025
74.13
4.45
16.11
Government
0.00
5.30
Mar 2026
74.13
4.25
16.32
Government
0.00
5.28
Jun 2026
74.13
4.36
16.21
Government
0.00
5.29

Documents

Announcements

  • Analysts/Institutional Investor Meet/Con. Call Updates

    2026-08-19 - Schaeffler India Limited has informed the Exchange about Schedule of meet

  • Press Release

    2026-08-07 - Schaeffler India Limited has informed the Exchange regarding a press release dated August 07, 2026, titled "Schaeffler India appoints Amit Bhalerao as Chief Operating Officer".

Credit Ratings

Nothing filed yet.

Concalls