SCHAEFFLER INDIA
|
SCHAEFFLER INDIA Last 5 Year Income Statement History
[Standalone]
| Dec2025 | Dec2024 | Dec2023 | Dec2022 | Dec2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹9,532 Cr | ₹8,183 Cr | ₹7,308 Cr | ₹6,941 Cr | ₹5,623 Cr |
| Sales | ₹9,387 Cr | ₹8,050 Cr | ₹7,159 Cr | ₹6,770 Cr | ₹5,530 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹10 Cr | ₹15 Cr | ₹30 Cr | ₹45 Cr | ₹12 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹135 Cr | ₹118 Cr | ₹119 Cr | ₹126 Cr | ₹81 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹9,395 Cr | ₹8,076 Cr | ₹7,226 Cr | ₹6,867 Cr | ₹5,561 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-87 Cr | ₹-145 Cr | ₹-74 Cr | ₹-56 Cr | ₹-233 Cr |
| Raw Material Consumed | ₹5,746 Cr | ₹5,156 Cr | ₹4,552 Cr | ₹4,308 Cr | ₹3,696 Cr |
| Opening Raw Materials | ₹365 Cr | ₹377 Cr | ₹393 Cr | ₹292 Cr | ₹159 Cr |
| Purchases Raw Materials | ₹4,225 Cr | ₹3,276 Cr | ₹3,067 Cr | ₹2,873 Cr | ₹2,409 Cr |
| Closing Raw Materials | ₹549 Cr | ₹365 Cr | ₹377 Cr | ₹393 Cr | ₹292 Cr |
| Other Direct Purchases / Brought in cost | ₹1,706 Cr | ₹1,867 Cr | ₹1,469 Cr | ₹1,536 Cr | ₹1,420 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹121 Cr | ₹107 Cr | ₹98 Cr | ₹87 Cr | ₹75 Cr |
| Electricity & Power | ₹121 Cr | ₹107 Cr | ₹98 Cr | ₹87 Cr | ₹75 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹578 Cr | ₹523 Cr | ₹458 Cr | ₹431 Cr | ₹395 Cr |
| Salaries, Wages & Bonus | ₹476 Cr | ₹443 Cr | ₹387 Cr | ₹369 Cr | ₹326 Cr |
| Contributions to EPF & Pension Funds | ₹29 Cr | ₹27 Cr | ₹24 Cr | ₹22 Cr | ₹20 Cr |
| Workmen and Staff Welfare Expenses | ₹36 Cr | ₹32 Cr | ₹30 Cr | ₹28 Cr | ₹31 Cr |
| Other Employees Cost | ₹37 Cr | ₹21 Cr | ₹17 Cr | ₹11 Cr | ₹18 Cr |
| Other Manufacturing Expenses | ₹707 Cr | ₹558 Cr | ₹544 Cr | ₹523 Cr | ₹430 Cr |
| Sub-contracted / Out sourced services | ₹296 Cr | ₹237 Cr | ₹269 Cr | ₹251 Cr | ₹186 Cr |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹31 Cr | ₹25 Cr | ₹20 Cr | ₹16 Cr | ₹14 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹381 Cr | ₹296 Cr | ₹254 Cr | ₹256 Cr | ₹231 Cr |
| General and Administration Expenses | ₹362 Cr | ₹290 Cr | ₹206 Cr | ₹175 Cr | ₹133 Cr |
| Rent , Rates & Taxes | ₹8.22 Cr | ₹13 Cr | ₹7.17 Cr | ₹8.39 Cr | ₹5.63 Cr |
| Insurance | ₹12 Cr | ₹12 Cr | ₹9.34 Cr | ₹6.21 Cr | ₹5.93 Cr |
| Printing and stationery | ₹83 Cr | ₹69 Cr | ₹2.08 Cr | ₹1.85 Cr | ₹1.38 Cr |
| Professional and legal fees | ₹35 Cr | ₹9.89 Cr | ₹9.47 Cr | ₹7.53 Cr | ₹5.36 Cr |
| Traveling and conveyance | ₹29 Cr | ₹27 Cr | ₹32 Cr | ₹18 Cr | ₹5.44 Cr |
| Other Administration | ₹194 Cr | ₹160 Cr | ₹146 Cr | ₹133 Cr | ₹109 Cr |
| Selling and Distribution Expenses | ₹119 Cr | ₹101 Cr | ₹94 Cr | ₹91 Cr | ₹76 Cr |
| Advertisement & Sales Promotion | ₹21 Cr | ₹13 Cr | ₹17 Cr | ₹14 Cr | ₹6.00 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹93 Cr | ₹81 Cr | ₹73 Cr | ₹74 Cr | ₹67 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | ₹5.32 Cr | ₹6.93 Cr | ₹3.60 Cr | ₹2.03 Cr | ₹3.36 Cr |
| Miscellaneous Expenses | ₹60 Cr | ₹19 Cr | ₹19 Cr | ₹13 Cr | ₹16 Cr |
| Bad debts /advances written off | ₹0.03 Cr | ₹0.01 Cr | - | ₹0.59 Cr | - |
| Provision for doubtful debts | ₹16 Cr | ₹0.06 Cr | - | - | ₹0.33 Cr |
| Losson disposal of fixed assets(net) | ₹3.09 Cr | - | - | ₹0.60 Cr | - |
| Losson foreign exchange fluctuations | - | - | ₹2.96 Cr | ₹1.50 Cr | ₹6.21 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹40 Cr | ₹19 Cr | ₹16 Cr | ₹9.95 Cr | ₹9.84 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹7,607 Cr | ₹6,608 Cr | ₹5,899 Cr | ₹5,572 Cr | ₹4,588 Cr |
| Operating Profit (Excl OI) | ₹1,788 Cr | ₹1,468 Cr | ₹1,327 Cr | ₹1,296 Cr | ₹973 Cr |
| Other Income | ₹157 Cr | ₹122 Cr | ₹125 Cr | ₹78 Cr | ₹72 Cr |
| Interest Received | ₹111 Cr | ₹93 Cr | ₹99 Cr | ₹64 Cr | ₹49 Cr |
| Dividend Received | - | - | - | - | - |
| Profit on sale of Fixed Assets | - | ₹0.25 Cr | ₹2.54 Cr | - | ₹0.04 Cr |
| Profits on sale of Investments | - | - | - | - | - |
| Provision Written Back | - | - | ₹1.34 Cr | ₹1.24 Cr | ₹12 Cr |
| Foreign Exchange Gains | ₹4.29 Cr | ₹2.07 Cr | - | - | - |
| Others | ₹41 Cr | ₹26 Cr | ₹22 Cr | ₹12 Cr | ₹11 Cr |
| Operating Profit | ₹1,945 Cr | ₹1,590 Cr | ₹1,452 Cr | ₹1,374 Cr | ₹1,045 Cr |
| Interest | ₹4.39 Cr | ₹3.97 Cr | ₹4.74 Cr | ₹5.01 Cr | ₹4.90 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | - | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹1.43 Cr | ₹1.37 Cr | ₹1.78 Cr | ₹1.92 Cr | ₹1.56 Cr |
| Other Interest | ₹2.96 Cr | ₹2.60 Cr | ₹2.96 Cr | ₹3.09 Cr | ₹3.34 Cr |
| PBDT | ₹1,941 Cr | ₹1,586 Cr | ₹1,447 Cr | ₹1,369 Cr | ₹1,040 Cr |
| Depreciation | ₹329 Cr | ₹269 Cr | ₹219 Cr | ₹206 Cr | ₹197 Cr |
| Profit Before Taxation & Exceptional Items | ₹1,612 Cr | ₹1,317 Cr | ₹1,228 Cr | ₹1,162 Cr | ₹843 Cr |
| Exceptional Income / Expenses | - | - | ₹-4.70 Cr | ₹15 Cr | - |
| Profit Before Tax | ₹1,612 Cr | ₹1,317 Cr | ₹1,224 Cr | ₹1,177 Cr | ₹843 Cr |
| Provision for Tax | ₹416 Cr | ₹340 Cr | ₹315 Cr | ₹298 Cr | ₹214 Cr |
| Current Income Tax | ₹422 Cr | ₹331 Cr | ₹317 Cr | ₹298 Cr | ₹220 Cr |
| Deferred Tax | ₹-7.88 Cr | ₹5.81 Cr | ₹-5.24 Cr | ₹0.48 Cr | ₹-4.68 Cr |
| Other taxes | ₹1.24 Cr | ₹2.74 Cr | ₹2.61 Cr | ₹-0.15 Cr | ₹-1.00 Cr |
| Profit After Tax | ₹1,196 Cr | ₹978 Cr | ₹909 Cr | ₹879 Cr | ₹629 Cr |
| Extra items | - | - | - | - | - |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹4,808 Cr | ₹4,240 Cr | ₹3,711 Cr | ₹3,079 Cr | ₹2,565 Cr |
| Appropriations | ₹6,005 Cr | ₹5,218 Cr | ₹4,620 Cr | ₹3,958 Cr | ₹3,195 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | - |
| Other Appropriation | ₹437 Cr | ₹410 Cr | ₹380 Cr | ₹247 Cr | ₹116 Cr |
| Equity Dividend % | ₹1,750.00 | ₹1,400.00 | ₹1,300.00 | ₹1,200.00 | ₹800.00 |
| Earnings Per Share | ₹76.54 | ₹62.55 | ₹58.16 | ₹56.25 | ₹201.25 |
| Adjusted EPS | ₹76.54 | ₹62.55 | ₹58.16 | ₹56.25 | ₹40.25 |
Compare Income Statement of peers of SCHAEFFLER INDIA
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| SCHAEFFLER INDIA | ₹61,060.9 Cr | 3.4% | -6.7% | 17% | Stock Analytics | |
| TIMKEN INDIA | ₹26,306.2 Cr | 5.1% | 6.6% | 33.8% | Stock Analytics | |
| SKF INDIA | ₹8,024.5 Cr | 6.6% | -0.7% | -58.8% | Stock Analytics | |
| ROLEX RINGS | ₹3,590.7 Cr | 10% | 11.3% | -1% | Stock Analytics | |
| NRB BEARINGS | ₹2,492.9 Cr | 6.4% | 0.6% | 14.2% | Stock Analytics | |
| MENON BEARINGS | ₹669.1 Cr | 8.1% | 2.5% | 22.4% | Stock Analytics | |
SCHAEFFLER INDIA Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| SCHAEFFLER INDIA | 3.4% |
-6.7% |
17% |
| SENSEX | 5.8% |
-1.7% |
1.2% |
You may also like the below Video Courses