| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10,838 | 12,165 | 11,555 | 11,932 | 13,247 | 13,169 | 12,646 | 13,133 | 15,735 | 16,204 | 17,832 | 21,689 | |
Growth YoY Revenue Growth YoY% | 6.2 | 30.6 | 29.4 | 15.7 | 22.2 | 8.3 | 9.4 | 10.1 | 18.8 | 23.1 | 41.0 | 65.1 |
| 8,708 | 9,750 | 9,271 | 9,562 | 10,594 | 10,418 | 9,953 | 10,340 | 12,272 | 12,475 | 14,757 | 17,158 | |
| 2,130 | 2,415 | 2,284 | 2,370 | 2,654 | 2,751 | 2,693 | 2,793 | 3,463 | 3,730 | 3,075 | 4,531 | |
OPM OPM% | 19.6 | 19.9 | 19.8 | 19.9 | 20.0 | 20.9 | 21.3 | 21.3 | 22.0 | 23.0 | 17.3 | 20.9 |
| 552 | 356 | 444 | 335 | -181 | 348 | 57 | 509 | -59 | 359 | 1,894 | 684 | |
Interest Expense Interest ExpenseCr | 7 | 12 | 30 | 47 | 75 | 120 | 147 | 224 | 287 | 314 | 344 | 387 |
Depreciation DepreciationCr | 92 | 93 | 93 | 95 | 98 | 102 | 119 | 118 | 119 | 119 | 289 | 405 |
PBT PBTCr | 2,584 | 2,666 | 2,606 | 2,564 | 2,299 | 2,876 | 2,484 | 2,961 | 2,999 | 3,656 | 4,336 | 4,423 |
| 564 | 634 | 594 | 622 | 914 | 681 | 682 | 750 | 877 | 906 | 844 | 1,235 | |
| 2,020 | 2,033 | 2,011 | 1,942 | 1,385 | 2,196 | 1,802 | 2,210 | 2,122 | 2,750 | 3,492 | 3,189 | |
Growth YoY PAT Growth YoY% | 17.5 | 38.0 | 18.0 | 18.1 | -31.4 | 8.0 | -10.4 | 13.8 | 53.2 | 25.2 | 93.8 | 44.3 |
NPM NPM% | 18.6 | 16.7 | 17.4 | 16.3 | 10.5 | 16.7 | 14.3 | 16.8 | 13.5 | 17.0 | 19.6 | 14.7 |
| 71.4 | 71.9 | 71.2 | 69.6 | 49.7 | 78.7 | 64.6 | 79.2 | 76.0 | 98.5 | 131.1 | 115.5 |
| Quarter | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 10,838 | 12,165 | 11,555 | 11,932 | 13,247 | 13,169 | 12,646 | 13,133 | 15,735 | 16,204 | 17,832 | 21,689 | |
Growth YoY Revenue Growth YoY% | 6.2 | 30.6 | 29.4 | 15.7 | 22.2 | 8.3 | 9.4 | 10.1 | 18.8 | 23.1 | 41.0 | 65.1 |
| 8,708 | 9,750 | 9,271 | 9,562 | 10,594 | 10,418 | 9,953 | 10,340 | 12,272 | 12,475 | 14,757 | 17,158 | |
| 2,130 | 2,415 | 2,284 | 2,370 | 2,654 | 2,751 | 2,693 | 2,793 | 3,463 | 3,730 | 3,075 | 4,531 | |
OPM OPM% | 19.6 | 19.9 | 19.8 | 19.9 | 20.0 | 20.9 | 21.3 | 21.3 | 22.0 | 23.0 | 17.3 | 20.9 |
| 552 | 356 | 444 | 335 | -181 | 348 | 57 | 509 | -59 | 359 | 1,894 | 684 | |
Interest Expense Interest ExpenseCr | 7 | 12 | 30 | 47 | 75 | 120 | 147 | 224 | 287 | 314 | 344 | 387 |
Depreciation DepreciationCr | 92 | 93 | 93 | 95 | 98 | 102 | 119 | 118 | 119 | 119 | 289 | 405 |
PBT PBTCr | 2,584 | 2,666 | 2,606 | 2,564 | 2,299 | 2,876 | 2,484 | 2,961 | 2,999 | 3,656 | 4,336 | 4,423 |
| 564 | 634 | 594 | 622 | 914 | 681 | 682 | 750 | 877 | 906 | 844 | 1,235 | |
| 2,020 | 2,033 | 2,011 | 1,942 | 1,385 | 2,196 | 1,802 | 2,210 | 2,122 | 2,750 | 3,492 | 3,189 | |
Growth YoY PAT Growth YoY% | 17.5 | 38.0 | 18.0 | 18.1 | -31.4 | 8.0 | -10.4 | 13.8 | 53.2 | 25.2 | 93.8 | 44.3 |
NPM NPM% | 18.6 | 16.7 | 17.4 | 16.3 | 10.5 | 16.7 | 14.3 | 16.8 | 13.5 | 17.0 | 19.6 | 14.7 |
| 71.4 | 71.9 | 71.2 | 69.6 | 49.7 | 78.7 | 64.6 | 79.2 | 76.0 | 98.5 | 131.1 | 115.5 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 22,688 | 21,767 | 25,219 | 30,250 | 29,919 | 27,741 | 33,145 | 36,455 | 44,870 | 50,995 | 62,905 | 71,460 |
Growth Revenue Growth% | 5.0 | -4.1 | 15.9 | 19.9 | -1.1 | -7.3 | 19.5 | 10.0 | 23.1 | 13.7 | 23.4 | 36.9 |
| 17,909 | 17,347 | 20,383 | 25,271 | 24,823 | 22,816 | 27,895 | 30,005 | 36,109 | 40,527 | 49,844 | 56,661 | |
| 4,779 | 4,419 | 4,836 | 4,979 | 5,096 | 4,925 | 5,250 | 6,451 | 8,762 | 10,468 | 13,061 | 14,799 | |
OPM OPM% | 21.1 | 20.3 | 19.2 | 16.5 | 17.0 | 17.8 | 15.8 | 17.7 | 19.5 | 20.5 | 20.8 | 20.7 |
| 824 | 1,477 | 1,414 | 2,247 | 1,846 | 1,583 | 2,680 | 1,717 | 1,704 | 559 | 2,704 | 2,879 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 4 | 3 | 7 | 9 | 40 | 60 | 389 | 1,169 | 1,332 |
Depreciation DepreciationCr | 307 | 307 | 315 | 266 | 246 | 259 | 270 | 286 | 365 | 414 | 645 | 932 |
PBT PBTCr | 5,295 | 5,588 | 5,933 | 6,956 | 6,692 | 6,241 | 7,652 | 7,842 | 10,040 | 10,224 | 13,952 | 15,414 |
| 1,733 | 1,508 | 1,714 | 2,028 | 1,480 | 1,384 | 1,486 | 1,782 | 2,332 | 2,899 | 3,377 | 3,861 | |
PAT PATCr | 3,563 | 4,079 | 4,219 | 4,928 | 5,212 | 4,857 | 6,166 | 6,060 | 7,708 | 7,325 | 10,575 | 11,553 |
Growth PAT Growth% | 26.7 | 14.5 | 3.4 | 16.8 | 5.8 | -6.8 | 26.9 | -1.7 | 27.2 | -5.0 | 44.4 | 52.1 |
NPM NPM% | 15.7 | 18.7 | 16.7 | 16.3 | 17.4 | 17.5 | 18.6 | 16.6 | 17.2 | 14.4 | 16.8 | 16.2 |
| 140.3 | 141.0 | 145.8 | 170.3 | 180.2 | 167.9 | 213.2 | 212.5 | 272.7 | 262.4 | 385.0 | 421.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue RevenueCr | 22,688 | 21,767 | 25,219 | 30,250 | 29,919 | 27,741 | 33,145 | 36,455 | 44,870 | 50,995 | 62,905 | 71,460 |
Growth Revenue Growth% | 5.0 | -4.1 | 15.9 | 19.9 | -1.1 | -7.3 | 19.5 | 10.0 | 23.1 | 13.7 | 23.4 | 36.9 |
| 17,909 | 17,347 | 20,383 | 25,271 | 24,823 | 22,816 | 27,895 | 30,005 | 36,109 | 40,527 | 49,844 | 56,661 | |
| 4,779 | 4,419 | 4,836 | 4,979 | 5,096 | 4,925 | 5,250 | 6,451 | 8,762 | 10,468 | 13,061 | 14,799 | |
OPM OPM% | 21.1 | 20.3 | 19.2 | 16.5 | 17.0 | 17.8 | 15.8 | 17.7 | 19.5 | 20.5 | 20.8 | 20.7 |
| 824 | 1,477 | 1,414 | 2,247 | 1,846 | 1,583 | 2,680 | 1,717 | 1,704 | 559 | 2,704 | 2,879 | |
Interest Expense Interest ExpenseCr | 0 | 1 | 1 | 4 | 3 | 7 | 9 | 40 | 60 | 389 | 1,169 | 1,332 |
Depreciation DepreciationCr | 307 | 307 | 315 | 266 | 246 | 259 | 270 | 286 | 365 | 414 | 645 | 932 |
PBT PBTCr | 5,295 | 5,588 | 5,933 | 6,956 | 6,692 | 6,241 | 7,652 | 7,842 | 10,040 | 10,224 | 13,952 | 15,414 |
| 1,733 | 1,508 | 1,714 | 2,028 | 1,480 | 1,384 | 1,486 | 1,782 | 2,332 | 2,899 | 3,377 | 3,861 | |
PAT PATCr | 3,563 | 4,079 | 4,219 | 4,928 | 5,212 | 4,857 | 6,166 | 6,060 | 7,708 | 7,325 | 10,575 | 11,553 |
Growth PAT Growth% | 26.7 | 14.5 | 3.4 | 16.8 | 5.8 | -6.8 | 26.9 | -1.7 | 27.2 | -5.0 | 44.4 | 52.1 |
NPM NPM% | 15.7 | 18.7 | 16.7 | 16.3 | 17.4 | 17.5 | 18.6 | 16.6 | 17.2 | 14.4 | 16.8 | 16.2 |
| 140.3 | 141.0 | 145.8 | 170.3 | 180.2 | 167.9 | 213.2 | 212.5 | 272.7 | 262.4 | 385.0 | 421.1 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 289 | 289 | 289 | 289 | 289 | 289 | 289 | 283 | 279 | 279 | 280 |
Reserves ReservesCr | 12,756 | 17,567 | 20,136 | 22,944 | 21,373 | 26,984 | 29,570 | 29,079 | 28,683 | 34,909 | 38,552 |
| 2,953 | 3,213 | 4,111 | 4,874 | 4,253 | 5,644 | 4,689 | 5,271 | 9,091 | 11,584 | 19,338 | |
| 428 | 568 | 604 | 727 | 595 | 685 | 563 | 504 | 1,290 | 7,426 | 17,664 | |
| 16,427 | 21,638 | 25,141 | 28,834 | 26,510 | 33,602 | 35,111 | 35,136 | 39,344 | 54,199 | 77,223 | |
| 4,626 | 9,469 | 9,251 | 7,073 | 6,616 | 14,188 | 10,366 | 9,650 | 11,798 | 19,446 | 34,052 | |
| 11,801 | 12,169 | 15,890 | 21,761 | 19,894 | 19,414 | 24,746 | 25,486 | 27,545 | 34,753 | 43,171 | |
| 16,427 | 21,638 | 25,141 | 28,834 | 26,510 | 33,602 | 35,111 | 35,136 | 39,344 | 54,199 | 77,223 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital Equity CapitalCr | 289 | 289 | 289 | 289 | 289 | 289 | 289 | 283 | 279 | 279 | 280 |
Reserves ReservesCr | 12,756 | 17,567 | 20,136 | 22,944 | 21,373 | 26,984 | 29,570 | 29,079 | 28,683 | 34,909 | 38,552 |
| 2,953 | 3,213 | 4,111 | 4,874 | 4,253 | 5,644 | 4,689 | 5,271 | 9,091 | 11,584 | 19,338 | |
| 428 | 568 | 604 | 727 | 595 | 685 | 563 | 504 | 1,290 | 7,426 | 17,664 | |
| 16,427 | 21,638 | 25,141 | 28,834 | 26,510 | 33,602 | 35,111 | 35,136 | 39,344 | 54,199 | 77,223 | |
| 4,626 | 9,469 | 9,251 | 7,073 | 6,616 | 14,188 | 10,366 | 9,650 | 11,798 | 19,446 | 34,052 | |
| 11,801 | 12,169 | 15,890 | 21,761 | 19,894 | 19,414 | 24,746 | 25,486 | 27,545 | 34,753 | 43,171 | |
| 16,427 | 21,638 | 25,141 | 28,834 | 26,510 | 33,602 | 35,111 | 35,136 | 39,344 | 54,199 | 77,223 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,690 | 3,267 | 4,328 | 2,487 | 3,850 | 3,120 | 4,197 | 5,277 | 6,558 | -1,406 | 2,597 | |
| -113 | -3,683 | -2,053 | -338 | 1,556 | -2,868 | -81 | 1,200 | -344 | -1,056 | -7,034 | |
| -3,384 | -190 | -1,885 | -2,074 | -6,247 | -20 | -4,056 | -7,181 | -6,167 | 4,230 | 5,079 | |
Net Cash Flow Net Cash FlowCr | 250 | -534 | 464 | 167 | -632 | 232 | 414 | -681 | 319 | 1,778 | 642 |
Free Cash Flow Free Cash FlowCr | 3,690 | 3,077 | 4,158 | 2,399 | 3,584 | 2,882 | 3,680 | 4,340 | 5,864 | -2,213 | 2,046 |
CFO To PAT CFO To PAT% | 103.6 | 80.1 | 102.6 | 50.5 | 73.9 | 64.2 | 68.1 | 87.1 | 85.1 | -19.2 | 24.6 |
CFO To EBITDA CFO To EBITDA% | 77.2 | 73.9 | 89.5 | 50.0 | 75.6 | 63.4 | 80.0 | 81.8 | 74.8 | -13.4 | 19.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 3,690 | 3,267 | 4,328 | 2,487 | 3,850 | 3,120 | 4,197 | 5,277 | 6,558 | -1,406 | 2,597 | |
| -113 | -3,683 | -2,053 | -338 | 1,556 | -2,868 | -81 | 1,200 | -344 | -1,056 | -7,034 | |
| -3,384 | -190 | -1,885 | -2,074 | -6,247 | -20 | -4,056 | -7,181 | -6,167 | 4,230 | 5,079 | |
Net Cash Flow Net Cash FlowCr | 250 | -534 | 464 | 167 | -632 | 232 | 414 | -681 | 319 | 1,778 | 642 |
Free Cash Flow Free Cash FlowCr | 3,690 | 3,077 | 4,158 | 2,399 | 3,584 | 2,882 | 3,680 | 4,340 | 5,864 | -2,213 | 2,046 |
CFO To PAT CFO To PAT% | 103.6 | 80.1 | 102.6 | 50.5 | 73.9 | 64.2 | 68.1 | 87.1 | 85.1 | -19.2 | 24.6 |
CFO To EBITDA CFO To EBITDA% | 77.2 | 73.9 | 89.5 | 50.0 | 75.6 | 63.4 | 80.0 | 81.8 | 74.8 | -13.4 | 19.9 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 69,625 | 81,240 | 79,544 | 84,352 | 58,594 | 1,06,247 | 1,05,691 | 1,09,896 | 2,55,307 | 2,19,899 | 2,45,305 | 3,12,232 |
Price To Earnings Price To Earnings | 20.0 | 19.9 | 18.9 | 17.1 | 11.2 | 21.9 | 17.1 | 18.1 | 33.1 | 30.0 | 22.8 | 27.0 |
Price To Sales Price To Sales | 3.1 | 3.7 | 3.1 | 2.8 | 2.0 | 3.8 | 3.2 | 3.0 | 5.7 | 4.3 | 3.9 | 4.4 |
Price To Book Price To Book | 5.0 | 4.5 | 3.9 | 3.6 | 2.7 | 3.9 | 3.5 | 3.7 | 8.8 | 6.3 | 6.3 | 8.0 |
EV To EBITDA EV To EBITDA | 14.4 | 18.3 | 16.3 | 16.8 | 11.5 | 21.5 | 20.0 | 16.9 | 29.3 | 21.6 | 20.3 | 22.6 |
GPM GPM% | 30.3 | 29.9 | 28.4 | 25.4 | 27.1 | 26.8 | 23.8 | 26.0 | 27.0 | 28.9 | 30.7 | 30.7 |
OPM OPM% | 21.1 | 20.3 | 19.2 | 16.5 | 17.0 | 17.8 | 15.8 | 17.7 | 19.5 | 20.5 | 20.8 | 20.7 |
NPM NPM% | 15.7 | 18.7 | 16.7 | 16.3 | 17.4 | 17.5 | 18.6 | 16.6 | 17.2 | 14.4 | 16.8 | 16.2 |
ROCE ROCE% | 40.1 | 31.1 | 28.9 | 29.8 | 30.7 | 22.8 | 25.6 | 26.7 | 32.7 | 23.8 | 24.6 | 24.6 |
ROE ROE% | 27.3 | 22.9 | 20.7 | 21.2 | 24.1 | 17.8 | 20.6 | 20.6 | 26.6 | 20.8 | 27.2 | 27.2 |
ROA ROA% | 21.7 | 18.9 | 16.8 | 17.1 | 19.7 | 14.4 | 17.6 | 17.3 | 19.6 | 13.5 | 13.7 | 13.7 |
| Financial Year | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | Current |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap Market CapitalizationCr | 69,625 | 81,240 | 79,544 | 84,352 | 58,594 | 1,06,247 | 1,05,691 | 1,09,896 | 2,55,307 | 2,19,899 | 2,45,305 | 3,12,232 |
Price To Earnings Price To Earnings | 20.0 | 19.9 | 18.9 | 17.1 | 11.2 | 21.9 | 17.1 | 18.1 | 33.1 | 30.0 | 22.8 | 27.0 |
Price To Sales Price To Sales | 3.1 | 3.7 | 3.1 | 2.8 | 2.0 | 3.8 | 3.2 | 3.0 | 5.7 | 4.3 | 3.9 | 4.4 |
Price To Book Price To Book | 5.0 | 4.5 | 3.9 | 3.6 | 2.7 | 3.9 | 3.5 | 3.7 | 8.8 | 6.3 | 6.3 | 8.0 |
EV To EBITDA EV To EBITDA | 14.4 | 18.3 | 16.3 | 16.8 | 11.5 | 21.5 | 20.0 | 16.9 | 29.3 | 21.6 | 20.3 | 22.6 |
GPM GPM% | 30.3 | 29.9 | 28.4 | 25.4 | 27.1 | 26.8 | 23.8 | 26.0 | 27.0 | 28.9 | 30.7 | 30.7 |
OPM OPM% | 21.1 | 20.3 | 19.2 | 16.5 | 17.0 | 17.8 | 15.8 | 17.7 | 19.5 | 20.5 | 20.8 | 20.7 |
NPM NPM% | 15.7 | 18.7 | 16.7 | 16.3 | 17.4 | 17.5 | 18.6 | 16.6 | 17.2 | 14.4 | 16.8 | 16.2 |
ROCE ROCE% | 40.1 | 31.1 | 28.9 | 29.8 | 30.7 | 22.8 | 25.6 | 26.7 | 32.7 | 23.8 | 24.6 | 24.6 |
ROE ROE% | 27.3 | 22.9 | 20.7 | 21.2 | 24.1 | 17.8 | 20.6 | 20.6 | 26.6 | 20.8 | 27.2 | 27.2 |
ROA ROA% | 21.7 | 18.9 | 16.8 | 17.1 | 19.7 | 14.4 | 17.6 | 17.3 | 19.6 | 13.5 | 13.7 | 13.7 |
Documents — Bajaj Auto Ltd
Concall Transcript Summaries — Bajaj Auto Ltd