Schaeffler India Limited

Automobile and Auto Components · Auto Components

NSE: SCHAEFFLER BSE: 505790

₹3897.10

Sept. 30, 2026 · NSE · nse_bhavcopy

Peers in Auto Components

The largest companies in the same industry by market cap. This company ranks #5 of 144. PE, ROE, 1Y return and scores come from the daily/weekly precomputed snapshot.

Company	Market cap (₹ Cr)	PE (TTM)	ROE	1Y return	Div. yield	Quality	Valuation	Momentum
Samvardhana Motherson International Limited	172,312	96.6	9.4%	54.0%	0.37%	57	21	51
Bosch Limited	138,927	58.9	18.7%	22.9%	0.57%	84	0	50
Bharat Forge Limited	92,080	112.5	11.4%	57.9%	0.44%	50	0	63
UNO Minda Limited	67,564	71.6	17.7%	-11.7%	0.23%	67	0	30
Schaeffler India Limited (this stock)	60,913	47.2	18.2%	-6.8%	—	80	23	30
MRF Limited	53,133	22.7	11.5%	-15.8%	0.19%	69	73	14
Sona BLW Precision Forgings Limited	51,629	69.2	10.3%	100.6%	0.41%	74	21	86
Tube Investments of India Limited	45,972	56.2	7.9%	-23.0%	0.15%	71	28	8

Valuation multiples

Current only. Market cap is the whole company's; sales/EBITDA are trailing-twelve-month standalone; debt and cash come from the latest filed standalone balance sheet (Dec. 31, 2025). EBITDA = PBT + interest + depreciation.

Enterprise value

₹59,965 Cr

EV / EBITDA

28.7x

EV / Sales

5.88x

Market cap / Sales

5.98x

Earnings yield

2.12%

Quarterly Financials

Download CSV

Standalone Consolidated

Period end	Revenue (₹ Cr)	PBT (₹ Cr)	Net profit (₹ Cr)	Basic EPS
June 30, 2026	2,681	453	337	₹21.5000
March 31, 2026	2,507	426	320	₹20.5000
Dec. 31, 2025	2,643	445	328	₹21.0000
Sept. 30, 2025	2,360	413	307	₹19.6000
March 31, 2025	2,110	356	265	₹17.0000
Dec. 31, 2024	2,082	339	249	₹16.0000
Sept. 30, 2024	2,073	333	247	₹15.8000
June 30, 2024	2,072	340	254	₹16.2000
March 31, 2024	1,849	306	228	₹14.6000
Dec. 31, 2023	1,855	296	217	₹13.9000
Sept. 30, 2023	1,848	316	235	₹15.0000
June 30, 2023	1,829	318	237	₹
March 31, 2023	1,694	294	219	₹14.0000

Quarterly income statement (standalone, ₹ Cr)

Indicator	Jun 26	Mar 26	Dec 25	Sep 25	Mar 25	Dec 24	Sep 24	Jun 24	Mar 24	Dec 23	Sep 23	Jun 23	Mar 23
Total income (before exceptional items)	2,721	2,552	2,689	2,391	2,145	2,119	2,102	2,098	1,880	1,886	1,879	1,860	1,726
Operating revenue	2,681	2,507	2,643	2,360	2,110	2,082	2,073	2,072	1,849	1,855	1,848	1,829	1,694
Other income	39	45	46	31	35	37	29	26	31	30	31	31	33
Operating expenses	2,180	2,039	2,154	1,893	1,709	1,705	1,697	1,692	1,514	1,527	1,506	1,487	1,379
Operating profit	502	468	489	467	401	378	375	380	335	328	342	342	315
Operating profit margin	18.7%	18.7%	18.5%	19.8%	19.0%	18.1%	18.1%	18.3%	18.1%	17.7%	18.5%	18.7%	18.6%
Depreciation	87	87	88	84	79	75	70	64	60	57	56	54	52
Interest	1	1	1	1	1	1	1	1	1	1	2	1	1
Exceptional items, gain / (loss)	—	—	—	—	—	—	—	—	—	-5	—	—	—
Profit before tax	453	426	445	413	356	339	333	340	306	296	316	318	294
Tax	116	106	118	106	90	89	86	86	78	78	81	81	75
Net profit	337	320	328	307	265	249	247	254	228	217	235	237	219
EPS	21.50	20.50	21.00	19.60	17.00	16.00	15.80	16.20	14.60	13.90	15.00	—	14.00
Net profit (TTM)	1,291	1,220	1,149	1,069	1,015	978	946	934	917	909	923	903	891
EPS (TTM)	82.60	78.10	73.60	68.40	65.00	62.60	60.50	59.70	—	—	—	—	57.00

Total income excludes exceptional items, which are shown on their own row. Trendlyne and Screener fold exceptional items into revenue or other income, so their totals differ from this table by exactly that row.

Annual Financials

Annual income statement (standalone, ₹ Cr; CAGR to the latest year)

Indicator	CAGR 3Y	CAGR 5Y	Dec 24	Dec 23	Dec 22	Dec 21	Dec 20	Dec 19	Dec 18	Dec 17	Dec 16
Total income (before exceptional items)	13.3%	13.1%	8,198^†	7,351^†	6,945^†	5,633^†	3,822^†	4,424^†	3,511^†	2,059^†	1,882^†
Operating revenue	13.2%	13.1%	8,076^†	7,226^†	6,867^†	5,561^†	3,762^†	4,361^†	3,414^†	1,991^†	1,814^†
Other income	—	—	122^†	125^†	78^†	72^†	60^†	63^†	97^†	68^†	68^†
Operating expenses	—	—	6,608^†	5,899^†	5,573^†	4,589^†	3,226^†	3,727^†	2,865^†	—	1,516^†
Operating profit	14.7%	18.3%	1,468^†	1,327^†	1,294^†	972^†	536^†	634^†	549^†	—	298^†
Operating profit margin	—	—	18.2%^†	18.4%^†	18.8%^†	17.5%^†	14.3%^†	14.5%^†	16.1%^†	—	16.4%^†
Depreciation	—	—	269^†	219^†	206^†	197^†	194^†	159^†	114^†	—	64^†
Interest	—	—	4^†	4^†	4^†	4^†	5^†	3^†	4^†	1^†	2^†
Exceptional items, gain / (loss)	—	—	0^†	-5^†	15^†	0^†	0^†	-0^†	-39^†	0^†	0^†
Profit before tax	16.0%	19.8%	1,317^†	1,224^†	1,177^†	843^†	397^†	534^†	489^†	362^†	298^†
Tax	—	—	340^†	315^†	298^†	214^†	106^†	167^†	163^†	124^†	104^†
Net profit	15.8%	21.6%	978^†	909^†	879^†	629^†	291^†	368^†	325^†	238^†	194^†
EPS	-32.2%	-11.8%	62.60^†	—	56.30^†	201.20^†	93.10^†	117.60^†	—	—	—

^† Derived: the sum of that fiscal year's four quarterly filings (a real annual filing is used wherever one exists). Checked against filed annual figures, the sum lands within 0.5% for about 94% of company-years.

Annual ratios (standalone)

Ratio	Dec 24	Dec 23	Dec 22	Dec 21	Dec 20	Dec 19	Dec 18	Dec 17	Dec 16
Operating margin	18.2%^†	18.4%^†	18.8%^†	17.5%^†	14.3%^†	14.5%^†	16.1%^†	—	16.4%^†
EBIT margin	16.4%^†	17.0%^†	17.2%^†	15.2%^†	10.7%^†	12.3%^†	14.4%^†	18.2%^†	16.6%^†
PBT margin	16.3%^†	16.9%^†	17.1%^†	15.2%^†	10.6%^†	12.3%^†	14.3%^†	18.2%^†	16.5%^†
Net margin	12.1%^†	12.6%^†	12.8%^†	11.3%^†	7.7%^†	8.4%^†	9.5%^†	12.0%^†	10.7%^†
Interest coverage	376.35x^†	294.45x^†	332.56x^†	230.74x^†	76.80x^†	154.97x^†	116.22x^†	356.21x^†	170.57x^†
Dividend payout	—	—	—	—	—	—	—	—	—
Earnings retention	—	—	—	—	—	—	—	—	—
Current ratio	—	—	—	—	—	—	—	—	—
Quick ratio	—	—	—	—	—	—	—	—	—
Debt to equity	—	—	—	—	—	—	—	—	—
Return on equity	—	—	—	—	—	—	—	—	—
Return on assets	—	—	—	—	—	—	—	—	—
Return on capital employed	—	—	—	—	—	—	—	—	—
Asset turnover	—	—	—	—	—	—	—	—	—

Margins and asset turnover use operating revenue (interest earned for banks, excluding other income), not total income. Liquidity, leverage and return ratios need a filed standalone balance sheet, which exists only for recent years; returns use year-end equity/assets. Dividend payout is shown only for companies with a dividend record. † = built from a summed fiscal year.

Revenue Mix

Data unavailable.

Cash Flow

Year ended	Operating (₹ Cr)	Investing (₹ Cr)	Financing (₹ Cr)	Capex (₹ Cr)	Free Cash Flow (₹ Cr)
Dec. 31, 2025	1,290	-341	-449	464	826

Balance Sheet (standalone)

Year ended	Total Assets (₹ Cr)	Total Equity (₹ Cr)	Reserves (₹ Cr)	Borrowings, Current (₹ Cr)	Borrowings, Non-current (₹ Cr)	Current Assets (₹ Cr)	Current Liabilities (₹ Cr)	Cash & Equivalents (₹ Cr)	Net Block (₹ Cr)	Inventory (₹ Cr)
Dec. 31, 2025	8,257	6,143	6,111	11	0	5,460	2,071	959	1,954	1,749

Financial charts

Trend charts drawn from the standalone income-statement and ratio tables above (oldest year on the left); a gap means that period has no figure. Annual years marked † in the tables are derived from four quarters.