Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹6,026Cr
Rev Gr TTM
Revenue Growth TTM
20.72%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

BAJAJCON
VS
| Quarter | Jun 2023 | Sep 2023 | Dec 2023 | Jun 2024 | Sep 2024 | Dec 2024 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 8.3 | 1.0 | 4.2 | -3.8 | -9.0 | -0.4 | -2.0 | 4.4 | 8.4 | 13.4 | 30.6 | 30.4 |
| 222 | 198 | 203 | 205 | 209 | 201 | 208 | 219 | 226 | 217 | 250 | 250 |
Operating Profit Operating ProfitCr |
| 17.7 | 15.6 | 15.1 | 14.5 | 14.9 | 13.9 | 11.2 | 12.8 | 15.2 | 18.0 | 18.3 | 23.4 |
Other Income Other IncomeCr | 11 | 11 | 11 | 12 | 11 | 9 | 8 | 9 | 8 | 8 | 5 | 6 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 2 | 2 | 3 | 3 | 2 | 3 | 3 | 3 | 2 | 4 | 5 | 5 |
| 56 | 45 | 44 | 44 | 45 | 39 | 31 | 38 | 46 | 51 | 56 | 78 |
| 10 | 8 | 8 | 8 | 8 | 7 | 6 | 7 | 8 | 9 | 10 | 14 |
|
Growth YoY PAT Growth YoY% | 36.4 | 17.8 | 9.5 | -12.1 | -19.7 | -14.6 | -30.4 | -12.9 | 2.2 | 32.8 | 83.2 | 105.3 |
| 17.1 | 15.9 | 15.2 | 14.8 | 15.1 | 13.6 | 10.8 | 12.4 | 14.2 | 15.9 | 15.2 | 19.5 |
| 3.2 | 2.6 | 2.5 | 2.5 | 2.6 | 2.3 | 1.8 | 2.2 | 2.8 | 3.1 | 3.4 | 4.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
|
| | -3.1 | -0.4 | 4.0 | 10.9 | -7.2 | 8.2 | -4.5 | 9.2 | 2.4 | -2.0 | 20.7 |
| 586 | 526 | 533 | 575 | 644 | 647 | 681 | 706 | 820 | 829 | 837 | 944 |
Operating Profit Operating ProfitCr |
| 29.0 | 34.2 | 33.1 | 30.6 | 29.9 | 24.1 | 26.1 | 19.8 | 14.7 | 15.8 | 13.2 | 19.0 |
Other Income Other IncomeCr | -15 | -18 | 21 | 24 | 17 | 30 | 37 | 39 | 37 | 45 | 36 | 27 |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 4 | 1 | 1 | 1 | 1 | 1 | 2 |
Depreciation DepreciationCr | 5 | 5 | 5 | 7 | 7 | 6 | 6 | 5 | 9 | 10 | 10 | 15 |
| 219 | 250 | 278 | 270 | 283 | 225 | 270 | 206 | 169 | 189 | 153 | 231 |
| 46 | 54 | 60 | 59 | 62 | 40 | 47 | 37 | 30 | 34 | 28 | 41 |
|
| | 13.8 | 11.1 | -3.3 | 5.0 | -16.6 | 20.8 | -24.0 | -17.9 | 11.7 | -19.4 | 51.8 |
| 20.9 | 24.6 | 27.4 | 25.5 | 24.1 | 21.7 | 24.2 | 19.3 | 14.5 | 15.8 | 13.0 | 16.3 |
| 11.7 | 13.3 | 14.8 | 14.3 | 15.0 | 12.5 | 15.1 | 11.5 | 9.5 | 10.9 | 9.0 | 14.2 |
| Financial Year | Mar 2015 | 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 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 13 |
| 474 | 466 | 479 | 478 | 453 | 638 | 742 | 795 | 775 | 816 | 734 | 742 |
Current Liabilities Current LiabilitiesCr | 79 | 84 | 95 | 114 | 138 | 161 | 135 | 118 | 125 | 144 | 146 | 174 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 4 | 10 | 9 | 7 | 16 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 382 | 415 | 426 | 432 | 425 | 632 | 716 | 747 | 731 | 792 | 653 | 607 |
Non Current Assets Non Current AssetsCr | 186 | 151 | 164 | 176 | 180 | 182 | 178 | 184 | 193 | 192 | 248 | 338 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Operating Cash Flow Operating Cash FlowCr | 207 | 193 | 212 | 180 | 176 | 179 | 237 | 129 | 101 | 116 | 65 | 197 |
Investing Cash Flow Investing Cash FlowCr | -20 | 6 | -15 | 37 | 69 | -173 | -106 | 1 | 65 | 13 | 155 | -14 |
Financing Cash Flow Financing Cash FlowCr | -204 | -194 | -200 | -216 | -238 | -9 | -134 | -124 | -163 | -120 | -212 | -196 |
|
Free Cash Flow Free Cash FlowCr | 206 | 176 | 177 | 162 | 167 | 176 | 236 | 118 | 95 | 112 | 60 | |
| 119.7 | 98.2 | 97.1 | 85.3 | 79.6 | 96.9 | 106.3 | 75.8 | 72.9 | 74.8 | 52.0 | 103.5 |
CFO To EBITDA CFO To EBITDA% | 86.4 | 70.5 | 80.4 | 70.9 | 64.3 | 87.3 | 98.4 | 73.9 | 71.8 | 74.9 | 51.1 | 89.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 6,772 | 5,688 | 5,820 | 6,965 | 4,574 | 1,960 | 3,835 | 2,409 | 2,197 | 3,029 | 2,245 | 4,532 |
Price To Earnings Price To Earnings | 48.8 | 35.1 | 31.7 | 33.0 | 20.6 | 10.6 | 17.2 | 14.2 | 15.6 | 19.5 | 17.2 | 23.8 |
Price To Sales Price To Sales | 8.2 | 7.1 | 7.3 | 8.4 | 5.0 | 2.3 | 4.2 | 2.7 | 2.3 | 3.1 | 2.3 | 3.9 |
Price To Book Price To Book | 13.9 | 11.8 | 11.8 | 14.1 | 9.8 | 3.0 | 5.1 | 3.0 | 2.7 | 3.6 | 2.9 | 6.0 |
| 27.8 | 20.6 | 22.1 | 27.4 | 16.7 | 9.6 | 15.9 | 13.8 | 15.5 | 19.3 | 16.8 | 20.3 |
Profitability Ratios Profitability Ratios |
| 61.7 | 62.7 | 66.2 | 67.5 | 67.0 | 67.9 | 64.2 | 58.1 | 54.2 | 55.0 | 54.2 | 60.5 |
| 29.0 | 34.2 | 33.1 | 30.6 | 29.9 | 24.1 | 26.1 | 19.8 | 14.7 | 15.8 | 13.2 | 19.0 |
| 20.9 | 24.6 | 27.4 | 25.5 | 24.1 | 21.7 | 24.2 | 19.3 | 14.5 | 15.8 | 13.0 | 16.3 |
| 44.8 | 51.0 | 54.9 | 53.6 | 57.8 | 34.0 | 35.7 | 25.6 | 21.3 | 22.6 | 20.4 | 30.9 |
| 35.3 | 40.8 | 44.2 | 42.9 | 47.4 | 28.3 | 29.5 | 20.9 | 17.6 | 18.7 | 16.8 | 25.2 |
| 30.4 | 34.7 | 37.0 | 34.8 | 36.6 | 22.7 | 25.0 | 18.2 | 15.1 | 15.8 | 13.9 | 20.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Bajaj Consumer Care Ltd (BCCL), part of the Shishir Bajaj Group, is a leading FMCG company in India specializing in personal care products, with a dominant presence in the **light hair oil (LHO) market** through its flagship brand **Bajaj Almond Drops Hair Oil (ADHO)**. Listed on the NSE and BSE since 2010, BCCL has evolved from a single-product entity into a multi-category, multi-channel, and increasingly global personal care player.
As of FY25, the company reported **consolidated revenue of ₹950 crore**, with a **Standalone EBITDA of ₹136.3 crore** and **Profit After Tax (PAT) of ₹130.1 crore**, reflecting strong cost discipline and strategic execution. With over **6 crore loyal consumers** and distribution across **43 lakh retail outlets**, BCCL maintains one of the widest distribution footprints in India. The company is debt-free and operates four wholly-owned subsidiaries.
---
### **Strategic Transformation & Growth Pillars**
BCCL is undergoing a multi-year transformation driven by four core pillars:
1. **Portfolio Diversification**
2. **Channel Expansion (E-commerce & Modern Trade)**
3. **Geographic Penetration (South India & International Markets)**
4. **Mergers & Acquisitions (Inorganic Growth)**
#### **1. Portfolio Diversification & Brand Expansion**
BCCL is actively reducing reliance on ADHO—currently contributing ~80% of revenue—by aggressively expanding into adjacent personal care categories.
- **Almond Drops Extension Strategy**:
The brand has moved beyond hair oil into **shampoos, conditioners, body lotions (including Ultra-Light Summer Lotion), soaps (e.g., 125g x 3 pack), and serums**. These extensions are digitally launched first (e-commerce + modern trade) to test market response and refine formulations.
- In FY25, **AD Serum grew 2.5x YoY in Q4**, while **AD Lotion grew 22%** and **AD Soap achieved 72% growth in offline trade**.
- Digital campaigns and influencer marketing achieved 3% engagement rates (phase 1–2) and leveraged micro-influencers in phase 3 to sustain momentum.
- **Non-ADHO Growth Drivers**:
- **Bajaj 100% Pure Coconut Oil** has become the **second-largest revenue contributor**, achieving **double-digit value growth**. It launched two variants: grade 1 copra oil and a roasted-smell version targeting the East, outperforming Shalimar Oil in key regions.
- **Bajaj Sarson Amla** emerged as the **fastest-growing hair oil in North India**, with strong traction in rural HSM markets and sensory appeal (Sarson fragrance, non-stick texture).
- **Bajaj Amla Aloe Vera and Coco Onion** have gained traction, especially in modern and general trade.
- **Ethnic Range Growth**:
Leveraging Indian heritage, BCCL launched **Bajaj 100% Pure Henna**, now a **top-three modern trade brand**, expanding from 1,200 to over 4,800 outlets. **Bajaj Gulab Jal** (chemical-free rose water) launched in 2023 and gained traction in urban/semi-urban markets through Valentine’s Day campaigns and combo packs.
- **Digital-First Brands**:
- **Natyv Soul**: Premium, natural, and global-ingredient-based brand (e.g., Moroccan Argan, Brazilian Buriti) targeting millennials.
- **Bajaj 100% Pure**: Virgin cold-pressed oils (jojoba, castor, olive) for health-conscious consumers.
#### **2. Acquisition: Vishal Personal Care (Banjara’s Brand)**
A pivotal inorganic move, completed in Q1 FY26, making **Vishal Personal Care Ltd (VPCL)** a **wholly-owned subsidiary**.
- **Banjara’s Brand Highlights**:
- Revenue: Over **₹50–55 crores annually**, with **14% CAGR** and **60% gross margins**.
- Strong South Indian presence: Operates in **>70,000 outlets** across five South Indian states.
- Product Portfolio: Herbal powders, aloe vera, facial kits, shampoos, and Ayurvedic skincare.
- Manufacturing: Owns an **AyuSH and GMP-certified facility**, enabling quality control and scalability.
- **Strategic Synergies**:
- Doubles BCCL’s retail reach in South India from ~27,000 to ~80,000 outlets.
- Enables cross-selling: Launching **Banjara’s products in North India** and introducing **Bajaj brands (e.g., Multani Mitti)** in the South.
- Integration underway with support from a leading consultant. Early results in one state show **positive growth in both portfolios**.
---
### **Market & Channel Performance**
#### **Domestic Channels**
| Channel | Growth Highlights |
|--------|-------------------|
| **General Trade** | Scaled expansion through vans (600+ fleet), reaching 66,000 villages. Focused on optimizing sub-distributor networks under **Project Aarohan**. |
| **Modern Trade** | Grew **11% YoY** in FY24–25. Expanded presence in Reliance, D-Mart, DMart, with dedicated displays, endcaps, and per-piece incentives. |
| **E-Commerce** | Grew **29.2% in FY24–25**, led by **ADHO, Coconut Oil, and Skin Care**. Key platforms: Amazon, Flipkart, Blinkit, Swiggy, Myntra. |
| **Quick Commerce** | Emerging as a key growth driver, though still below benchmarks. |
- **Project Aarohan**: A strategic Route-to-Market (GTM) overhaul to scale new categories and improve urban/rural reach.
- Expanded into **1,300 new towns** and added **24,000+ new outlets** in pilot states.
- Aims to increase **urban direct outlet reach from 3.4L to 4.5L**.
- Introducing **DB PMS (Distributor Performance Management System)** to align incentives with performance.
---
### **Innovation & Technology**
#### **AI-Powered Consumer Engagement**
- **Hair Quality Index (HQI)**: Launched in Nov 2025, this **AI-powered tool** uses live weather APIs to assess hair health and recommend personalized products.
- **35% higher engagement** than benchmarks, **66% industry average**, with **80% clicking CTAs** and **7% reaching “Try Now”**.
- Resulted in **90% increase in add-to-cart** and **3% uplift in purchases**, especially among **18–24-year-olds** on **mid-range Android devices**.
- **Digital Marketing Leadership**:
- Ranked #1 on Flipkart for ADHO.
- Earned the **Best AI-Powered Marketing Strategy Award (DM Asia Sparkies 2023)**.
- Uses **AI-generated creatives**, programmatic targeting (pin-code level), and **cloud-based Distributor Management System (DMS)** with Salesforce integration.
---
### **International Expansion**
BCCL’s products are now sold in **over 30 countries**, with exports contributing **~2% of total revenue**, but with ambitious growth targets.
- **Key Focus Markets**:
- **Bangladesh**: 8% YoY growth; strong presence via in-house manufacturing and distribution.
- **Nepal**: Temporary disruption due to political instability; recovery expected.
- **Middle East & Africa (MEA)**: Strong brand salience (>5%); expanding in UAE, Saudi Arabia, Qatar, Oman.
- **U.S./Canada**: Exploring entry via **Amazon Global Selling**, leveraging demand from South Asian diaspora.
- **International Growth Drivers**:
- **ADHO** achieved **4% revenue growth**, reversing multi-quarter decline, with strong performance in small packs.
- **Local Productization**: Developed UAE-specific and Bangladesh-specific lines (e.g., 100% Pure Glycerin, Olive Oil) not offered in India.
- **Revenue Target**: To grow international contribution from **2–7% to low teens (12–15%) in 3–4 years**, potentially reaching **20% by FY30**.
---
### **Financial & Operational Highlights (FY25)**
- **Revenue**: ₹950 crore (consolidated)
- **EBITDA**: ₹136.3 crore (Standalone)
- **PAT**: ₹130.1 crore (Standalone)
- **Gross Margin**: Over 57% (historical), with Almond Drops delivering >20% EBITDA margin.
- **Marketing Spend**: ~18% of revenue; increasing share on **digital media (now ~30% of ad pie)**.
- **Non-ADHO Contribution**: Currently ~20%, with **long-term target of 40%**.