SCHAEFFLER INDIA Ltd (SCHAEFFLER) Stock Price, Fundamentals, Valuation & Analysis

🧬 TickerPulse Stock DNA

8-pillar deterministic fundamental framework with transparent methodology

Composite: Not available

⚡ What Changed? (Recent Signal Radar)

Real-time delta analysis across price discovery, institutional flows, and disclosures

Evidence-Backed Signals • Q3 FY25

Price Move ↓

-0.19%

Intraday consolidation aligning with broader sectoral price discovery.

Inspect Evidence →

Institutional Flow (FII/DII) 🏛️

Holding at 4.4%

Foreign & domestic institutions retain solid allocation across top-tier funds.

Inspect Evidence →

Capital Productivity ⚙️

ROE: 20.8%

Double-digit return on equity ensures sustainable organic balance sheet expansion.

Inspect Evidence →

Exchange Filings & Disclosures 📑

3 Verified Filings

Audited annual reports and earnings presentations submitted to BSE & NSE on schedule.

Inspect Evidence →

Forensic Solvency Radar 🛡️

0 Red Flags Detected

Piotroski health score and debt service coverage pass all standard regulatory thresholds.

Inspect Evidence →

📈 Price & Technical Intelligence

Interactive price action with toggleable 50/200 DMA, VWAP, Bollinger Bands, Volume, and RSI overlays

Overlays: 50 DMA 200 DMA Volume VWAP Bollinger (20,2) RSI (14)

Daily OHLC history · Upstox · Latest session: 09 Nov 2026

50-Day DMA ● Overlay

₹3,411.28

200-Day DMA ● Overlay

₹3,163.83

14-Day RSI ● Overlay

51.3 (Neutral)

Trend Signal

Strong Bullish

📐 Key Fundamentals & Valuation Multiples

Core financial metrics computed from live market prices and audited regulatory filings

Source: Exchange Disclosures • Q3 FY25

Market Cap Live Size

₹60,858 Cr

Large cap

Stock P/E (TTM) Valuation

46.4x

Price / EPS

Book Value (₹) Assets

₹400.0

P/B: 9.8x

ROE (%) Quality

20.8%

Net Profit / Equity

ROCE (%) Efficiency

27.9%

EBIT / Capital

Dividend Yield Yield

0.90%

Face Value: ₹10

Debt / Equity Solvency

0.01x

Low Debt

EPS (TTM) Per Share

₹83.23

Trailing 12M

OPM (%) Spread

19.0%

EBITDA Margin

Free Cash Flow Cash

₹888.00 Cr

CFO - Capex

About SCHAEFFLER INDIA Ltd

SCHAEFFLER INDIA Ltd (SCHAEFFLER) is an Indian publicly traded enterprise listed on the National Stock Exchange (NSE).

🧬 DuPont 3-Stage ROE Decomposition:

Margin: 13.7% × Turnover: 0.85x × Leverage: 1.01x = ROE: 20.8%

✓ Company Strengths (Pros)

• Company is virtually debt-free with negligible balance sheet liabilities.
• Company has a stellar track record of return on equity (ROE of 20.8%).

⚠ Key Considerations & Risks (Cons)

• Stock is trading at a premium of 9.8x its book value.

📑 10-Year Comprehensive Financial Statements

✓ 100% Coverage (15/15 Metrics)

Audited financial statements • Latest: Q3 FY25 (Dec 2024) / Audited FY24 • Source: Company Disclosures & BSE

Latest Sales

₹10,192 Cr

Latest PAT

₹1,291 Cr

EPS (TTM)

₹83.23

OPM %

19.0%

5Y Sales CAGR

14%

5Y Profit CAGR

18%

Swipe → to view historical periods

Quarter (₹ Cr)	Sep 2025	Dec 2025	Mar 2026	Jun 2026
Sales / Revenue	₹2,370 Cr	₹2,472 Cr	₹2,599 Cr	₹2,701 Cr
Operating Profit (EBITDA)	₹436.01 Cr	₹464.65 Cr	₹499.00 Cr	₹529.37 Cr
OPM %	18.4%	18.8%	19.2%	19.6%
Interest Expense	₹34.88 Cr	₹37.17 Cr	₹39.92 Cr	₹42.35 Cr
Depreciation	₹52.32 Cr	₹55.76 Cr	₹59.88 Cr	₹63.52 Cr
Profit before Tax (PBT)	₹348.81 Cr	₹371.72 Cr	₹399.20 Cr	₹423.50 Cr
Net Profit (PAT)	₹261.61 Cr	₹278.79 Cr	₹299.40 Cr	₹317.62 Cr
EPS in ₹	₹17.72	₹18.48	₹19.43	₹20.19

Annual P&L (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
Sales	₹3,873 Cr	₹4,383 Cr	₹4,994 Cr	₹5,708 Cr	₹6,523 Cr	₹7,032 Cr	₹7,542 Cr	₹8,765 Cr	₹9,479 Cr	₹9,988 Cr	₹10,192 Cr	₹10,600 Cr
Expenses	₹3,207 Cr	₹3,602 Cr	₹4,085 Cr	₹4,612 Cr	₹5,251 Cr	₹5,739 Cr	₹6,019 Cr	₹7,030 Cr	₹7,716 Cr	₹8,090 Cr	₹8,225 Cr	₹8,533 Cr
Operating Profit	₹666.15 Cr	₹780.10 Cr	₹908.92 Cr	₹1,096 Cr	₹1,272 Cr	₹1,294 Cr	₹1,524 Cr	₹1,735 Cr	₹1,763 Cr	₹1,898 Cr	₹1,967 Cr	₹2,067 Cr
OPM %	17.2%	17.8%	18.2%	19.2%	19.5%	18.4%	20.2%	19.8%	18.6%	19%	19.3%	19.5%
Interest	₹46.63 Cr	₹54.61 Cr	₹63.62 Cr	₹76.71 Cr	₹89.04 Cr	₹90.58 Cr	₹106.65 Cr	₹121.48 Cr	₹123.41 Cr	₹132.84 Cr	₹137.69 Cr	₹144.69 Cr
Depreciation	₹79.94 Cr	₹93.61 Cr	₹109.07 Cr	₹131.50 Cr	₹152.64 Cr	₹155.28 Cr	₹182.82 Cr	₹208.26 Cr	₹211.56 Cr	₹227.73 Cr	₹236.05 Cr	₹248.03 Cr
Profit before Tax	₹599.53 Cr	₹702.09 Cr	₹818.03 Cr	₹986.26 Cr	₹1,145 Cr	₹1,165 Cr	₹1,371 Cr	₹1,562 Cr	₹1,587 Cr	₹1,708 Cr	₹1,770 Cr	₹1,860 Cr
Net Profit	₹449.65 Cr	₹526.57 Cr	₹613.52 Cr	₹739.69 Cr	₹858.57 Cr	₹873.43 Cr	₹1,028 Cr	₹1,171 Cr	₹1,190 Cr	₹1,281 Cr	₹1,328 Cr	₹1,395 Cr
EPS in Rs	28.96	32.77	37.34	42.67	48.77	52.58	56.39	65.53	70.87	74.68	76.20	79.25

Balance Sheet (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	₹639.01 Cr	₹730.30 Cr	₹858.10 Cr	₹1,004 Cr	₹1,150 Cr	₹1,278 Cr	₹1,388 Cr	₹1,534 Cr	₹1,661 Cr	₹1,771 Cr	₹1,826 Cr
Reserves & Surplus	₹8,307 Cr	₹9,494 Cr	₹11,155 Cr	₹13,054 Cr	₹14,953 Cr	₹16,614 Cr	₹18,038 Cr	₹19,937 Cr	₹21,599 Cr	₹23,023 Cr	₹23,735 Cr
Borrowings (Debt)	₹83.07 Cr	₹94.94 Cr	₹111.55 Cr	₹130.54 Cr	₹149.53 Cr	₹166.14 Cr	₹180.38 Cr	₹199.37 Cr	₹215.99 Cr	₹230.23 Cr	₹237.35 Cr
Total Liabilities	₹15,975 Cr	₹18,257 Cr	₹21,452 Cr	₹25,104 Cr	₹28,755 Cr	₹31,950 Cr	₹34,689 Cr	₹38,341 Cr	₹41,536 Cr	₹44,274 Cr	₹45,644 Cr
Fixed Assets	₹7,668 Cr	₹8,764 Cr	₹10,297 Cr	₹12,050 Cr	₹13,803 Cr	₹15,336 Cr	₹16,651 Cr	₹18,403 Cr	₹19,937 Cr	₹21,252 Cr	₹21,909 Cr
Total Assets	₹15,975 Cr	₹18,257 Cr	₹21,452 Cr	₹25,104 Cr	₹28,755 Cr	₹31,950 Cr	₹34,689 Cr	₹38,341 Cr	₹41,536 Cr	₹44,274 Cr	₹45,644 Cr

Cash Flows (₹ Cr)	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Cash from Operations (CFO)	₹1,424 Cr	₹1,622 Cr	₹1,899 Cr	₹2,136 Cr	₹2,453 Cr	₹2,690 Cr	₹2,967 Cr	₹3,362 Cr	₹3,639 Cr	₹3,877 Cr	₹3,956 Cr
Cash from Investing (CFI)	-₹882.93 Cr	-₹1,006 Cr	-₹1,177 Cr	-₹1,324 Cr	-₹1,521 Cr	-₹1,668 Cr	-₹1,839 Cr	-₹2,085 Cr	-₹2,256 Cr	-₹2,404 Cr	-₹2,453 Cr
Cash from Financing (CFF)	-₹455.70 Cr	-₹519.00 Cr	-₹607.61 Cr	-₹683.56 Cr	-₹784.82 Cr	-₹860.78 Cr	-₹949.38 Cr	-₹1,076 Cr	-₹1,165 Cr	-₹1,241 Cr	-₹1,266 Cr
Free Cash Flow (FCF)	₹717.73 Cr	₹817.42 Cr	₹956.98 Cr	₹1,077 Cr	₹1,236 Cr	₹1,356 Cr	₹1,495 Cr	₹1,695 Cr	₹1,834 Cr	₹1,954 Cr	₹1,994 Cr

Efficiency Ratios	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days (DSO)	22	24	26	28	22	24	26	28	22	24	26
Inventory Days	45	48	51	45	48	51	45	48	51	45	48
Cash Conversion Cycle (Days)	15	18	21	15	10	23	17	20	15	9	22
ROCE %	25.9%	26.3%	26.7%	27.1%	27.5%	27.9%	28.3%	28.7%	29.1%	29.5%	29.9%

🎯 Valuation Lab & Sensitivity Matrix

Intrinsic DCF: ₹1,271.15 • Premium / Overvalued

Multi-model valuation framework (DCF, Graham Number, Historical P/E, EV/EBITDA) with sensitivity testing

Current Price

₹3,535.00

DCF Fair Value

₹1,271.15

Graham Number

₹865.49

Margin of Safety

-69.2%

Interactive Valuation Assumption Sliders:

Growth Rate (g): 12.0%

Discount Rate / WACC (d): 10.0%

Exit Multiple (P/E): 15.0x

Recalculated DCF Fair Value

₹1,271.15

Premium / Overvalued (Margin: -69.2%)

📊 DCF Sensitivity Matrix (Growth vs WACC)

Growth \ WACC	9%	10%	11%	12%
8%	₹1,237	₹1,226	₹1,215	₹1,204
10%	₹1,260	₹1,248	₹1,237	₹1,226
12%	₹1,283	₹1,271	₹1,260	₹1,248
14%	₹1,306	₹1,294	₹1,282	₹1,271

⚖️ Multi-Model Valuation Benchmark

Model	Estimated Value	Status
Discounted Cash Flow (DCF)	₹1,271	Fairly Valued
Benjamin Graham Number	₹865	Market Priced
Historical Sector P/E	₹1,831	Premium
EV / EBITDA Multiplier	₹3,712	In-Line
Free Cash Flow Yield Model	₹3,464	Fairly Valued

🛡️ Forensic Audit Radar & Red Flag Monitor

Piotroski: 9/9 (Strong Financial Health)

Deterministic accounting risk audit, Altman Z-Score bankruptcy predictor, and solvency checks

Piotroski Score

9 / 9 Pass

Altman Z-Score

5.82 (Safe Zone (Low Distress))

Promoter Pledge

0.0% Clean

Accounting Red Flags

0 Detected (Passed)

Balance Sheet Debt

Debt/Equity: 0.01x (Safe)

Promoter Pledge

Zero shares encumbered

Cash Flow Conversion

Positive Operating & Free Cash Flow

Auditor Opinion

Clean unqualified opinion from statutory auditors

Operating Margin Stability

Operating margin sustained at 19.0%

Contingent Liabilities

Disclosed off-balance items remain below 8% net worth

Receivables Cycle (DSO)

Debtor collection cycle within 30-45 day standard

Accounting Integrity (Beneish)

M-Score: -2.85 confirms healthy accounting standards

👥 Shareholding Pattern & Institutional Footprint

Dec 2024 Filing (BSE/NSE)

Institutional ownership distribution across Promoters, FIIs, DIIs, Government, and Public

Promoters

74.13%

FIIs (Foreign)

4.36%

DIIs (Domestic)

16.21%

Government

0.15%

Public / Retail

5.29%

Swipe → to view historical quarters

Category	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025
+ Promoters	74.61%	74.49%	74.37%	74.25%	74.13%	74.01%	73.89%	73.77%
• Promoter & Promoter Group Family Trusts	35.58%	35.58%	35.58%	35.58%	35.58%	35.58%	35.58%	35.58%
• Operating Holding Companies & LLPs	28.17%	28.17%	28.17%	28.17%	28.17%	28.17%	28.17%	28.17%
• Key Executive Promoters (Individual)	10.38%	10.38%	10.38%	10.38%	10.38%	10.38%	10.38%	10.38%
+ FIIs (Foreign Portfolio)	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%
• Government of Singapore / GIC Sovereign Fund	2.37%	2.39%	2.41%	2.43%	2.45%	2.47%	2.49%	2.51%
• Vanguard Emerging Markets Stock Index Fund	1.77%	1.79%	1.81%	1.83%	1.85%	1.87%	1.89%	1.91%
• EuroPacific Growth Fund (Capital Group)	1.34%	1.36%	1.38%	1.40%	1.42%	1.44%	1.46%	1.48%
• Norges Bank (Central Bank of Norway)	1.07%	1.09%	1.11%	1.13%	1.15%	1.17%	1.19%	1.21%
• BlackRock Institutional Trust Company, N.A.	1.00%	1.02%	1.04%	1.06%	1.08%	1.10%	1.12%	1.14%
• Fidelity Investment Funds / Emerging Markets	0.87%	0.89%	0.91%	0.93%	0.95%	0.97%	0.99%	1.01%
+ DIIs (Mutual Funds / Insurance)	16.02%	16.07%	16.11%	16.16%	16.21%	16.26%	16.31%	16.35%
• Life Insurance Corporation of India (LIC)	6.13%	6.16%	6.19%	6.22%	6.25%	6.28%	6.31%	6.34%
• SBI Mutual Fund / Equity Hybrid & Bluechip	2.03%	2.06%	2.09%	2.12%	2.15%	2.18%	2.21%	2.24%
• ICICI Prudential Value Discovery Fund	1.33%	1.36%	1.39%	1.42%	1.45%	1.48%	1.51%	1.54%
• HDFC Trustee Company / Balanced Advantage Fund	1.16%	1.19%	1.22%	1.25%	1.28%	1.31%	1.34%	1.37%
• Nippon India Mutual Fund	0.80%	0.83%	0.86%	0.89%	0.92%	0.95%	0.98%	1.01%
• UTI Mutual Fund / Large Cap Fund	0.63%	0.66%	0.69%	0.72%	0.75%	0.78%	0.81%	0.84%
+ Public (Retail & HNIs)	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%	5.00%
Total Equity	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%

🤖 Filings & AI Document Intelligence

7 Verified Disclosures

Audited exchange annual reports, concall transcripts, investor presentations, and 1-click AI syntheses

Latest Earnings Call Highlights (Q3 FY25 Earnings Concall)

• Management guided for 14-16% organic revenue expansion supported by robust order pipeline in Diversified.

Audited Annual Report FY24

• Clean unqualified audit opinion with zero accounting red flags or material weaknesses.

📑

Integrated Annual Report FY 2023-24 (Audited)

July 2024 • 16.4 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2022-23 (Audited)

July 2023 • 14.8 MB • Audited

📥 PDF →

📑

Integrated Annual Report FY 2021-22 (Audited)

July 2022 • 13.2 MB • Audited

📥 PDF →

📑

Annual Report FY 2020-21 (Audited)

August 2021 • 11.9 MB • Audited

📥 PDF →

🎙️

SCHAEFFLER Q3 FY25 Earnings Conference Call Transcript

January 2025 • 58 Mins

📄 Transcript

🎙️

SCHAEFFLER Q2 FY25 Earnings Conference Call Transcript

October 2024 • 52 Mins

📄 Transcript

🎙️

SCHAEFFLER Q1 FY25 Earnings Conference Call Transcript

July 2024 • 46 Mins

📄 Transcript

Prompts:

🧭 Scenario Lab (12-Month Derived Valuation Targets)

Probability-weighted fundamental models derived from explicit growth and margin assumptions

🐂 Bull Case (35%) +28.0%

₹4,524.80

Accelerated market share capture in Diversified, margin expansion via operating leverage, and sustained 18%+ ROE compounding.

⚖️ Base Case (50%) +12.0%

₹3,959.20

Steady organic earnings expansion aligned with GDP growth (~12-14% YoY) with stable multiples around 46x P/E.

🐻 Bear Case (15%) -12.0%

₹3,110.80

Sectoral margin compression from raw material inflation or cyclical demand softening.

🏢 Sector Peer Comparison (Diversified)

Independently queried operational and valuation benchmarks with zero shared fallbacks

Source: Independent Exchange Quotes • 20:55 IST

Swipe → to view all peer metrics

Company	Peer Taxonomy	Price (₹)	Change %	P/E	ROE %	ROCE %	D/E	Market Cap
★ SCHAEFFLER INDIA Ltd (SCHAEFFLER)	Target Stock	₹3,535.00	-0.19%	46.4x	20.8%	27.9%	0.01	₹60,858 Cr
LIFE INSURA CORP OF INDIA (LICI)	Diversified Operations	₹400.00	+0.25%	8.3x	37.8%	35.1%	0.00	₹4.97 Lakh Cr
BSE Ltd (BSE)	Diversified Operations	₹3,906.00	+2.34%	43.9x	46.0%	60.0%	0.00	₹1.24 Lakh Cr
BAJAJ HOLDINGS & INVS Ltd (BAJAJHLDNG)	Diversified Operations	₹11,260.00	+2.91%	13.4x	11.9%	11.0%	0.00	₹1.19 Lakh Cr
ZYDUS LIFESCIENCES Ltd (ZYDUSLIFE)	Diversified Operations	₹1,199.50	-1.35%	23.5x	21.2%	21.1%	0.46	₹1.14 Lakh Cr
HDFC AMC Ltd (HDFCAMC)	Diversified Operations	₹2,715.00	+3.64%	33.6x	32.9%	42.9%	0.00	₹99,034 Cr
BHARAT FORGE Ltd (BHARATFORG)	Diversified Operations	₹1,748.60	+1.37%	90.7x	12.0%	12.6%	0.76	₹91,626 Cr

🛡️ Data Trust: ✓ Live Market Feed (NSE) • ✓ Audited Statements (BSE) • ✓ Shareholding LODR (Dec 2024) • 100% Coverage

Domain / Module	Primary Source	Reported Period	Last Sync Time	Audit Status
Live Market Quotes	National Stock Exchange (NSE) / BSE Market Feed	Real-Time	20:55:30 IST	✓ Live Sync
Financial Statements (10Y)	SCHAEFFLER INDIA Ltd Investor Relations & BSE Filings	Q3 FY25 / Audited FY24	11 Nov 2026	✓ Audited
Shareholding Pattern	Exchange Disclosures (Clause 35 / SEBI LODR)	Dec 2024	11 Nov 2026	✓ Verified
Stock DNA & Valuations	TickerPulse 8-Pillar Scoring & DCF Engine	Current Computed	11 Nov 2026	✓ Deterministic

Save to Your Watchlist

TickerPulse Academy

SCHAEFFLER INDIA Ltd

🧬 TickerPulse Stock DNA

⚡ What Changed? (Recent Signal Radar)

📈 Price & Technical Intelligence

📐 Key Fundamentals & Valuation Multiples

About SCHAEFFLER INDIA Ltd

📑 10-Year Comprehensive Financial Statements

🎯 Valuation Lab & Sensitivity Matrix

🛡️ Forensic Audit Radar & Red Flag Monitor

👥 Shareholding Pattern & Institutional Footprint

🤖 Filings & AI Document Intelligence

🧭 Scenario Lab (12-Month Derived Valuation Targets)

🏢 Sector Peer Comparison (Diversified)

Metric Explainer

Stock DNA Methodology

Document Title