Valuation Bajaj Finserv Ltd.

Equities

Market Closed - NSE India S.E. Other stock markets 07:49:40 2025-07-17 am EDT			5-day change	1st Jan Change
2,026.50 ^INR	-0.47%		-0.63%	+29.23%

Jul. 02	Global markets live: Wells Fargo, Apple, Intel, Greggs, Qantas Airways…
Jul. 01	India's Bajaj Finserv hikes customer target to 250 million	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,538,636	2,714,956	2,017,301	2,642,346	3,199,974	3,249,470	-	-
Change	-	76.45%	-25.7%	30.98%	21.1%	1.55%	-	-
Enterprise Value (EV) ¹	1,538,636	2,714,956	2,017,301	4,792,958	5,872,073	4,706,929	5,028,332	5,631,147
Change	-	76.45%	-25.7%	137.59%	22.51%	-19.84%	6.83%	11.99%
P/E ratio	34.4x	59.6x	115x	32.4x	36.5x	30.9x	24.6x	20.6x
PBR	4.29x	6.75x	4.35x	4.34x	4.43x	3.89x	3.31x	2.81x
PEG	-	31x	-1.9x	0x	4.3x	1.6x	1x	1.1x
Capitalization / Revenue	2.54x	3.97x	2.89x	2.39x	2.39x	2.28x	1.91x	1.67x
EV / Revenue	2.54x	3.97x	2.89x	4.34x	4.39x	3.31x	2.95x	2.9x
EV / EBITDA	-	-	-	17.8x	17.9x	16.2x	13.5x	12.2x
EV / EBIT	9.71x	16.9x	10.1x	18.4x	18.5x	12.1x	10.6x	10.9x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.3	0.4	0.8	1	1	1.254	1.288	1.25
Rate of return	0.03%	0.02%	0.06%	0.06%	0.05%	0.06%	0.06%	0.06%
EPS ²	28.09	28.63	11	50.7	55	65.89	82.83	98.75
Distribution rate	1.07%	1.4%	7.27%	1.97%	1.82%	1.9%	1.55%	1.27%
Net sales ¹	605,916	684,390	698,706	1,103,830	1,338,221	1,423,130	1,702,724	1,944,727
EBITDA ¹	-	-	-	269,006	328,481	291,315	373,669	459,823
EBIT ¹	158,412	160,740	200,011	260,005	316,778	388,884	472,328	517,973
Net income ¹	44,705	45,568	64,173	81,478	88,723	105,126	132,186	156,152
Net Debt ¹	-	-	-	2,150,612	2,672,099	1,457,459	1,778,862	2,381,677
Reference price ²	966.86	1,706.04	1,266.50	1,643.85	2,007.35	2,036.00	2,036.00	2,036.00
Nbr of stocks (in thousands)	1,591,374	1,591,374	1,592,815	1,607,413	1,594,128	1,596,007	-	-
Announcement Date	4/28/21	4/28/22	4/27/23	4/26/24	4/29/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BAJAJ FINSERV LTD.	30.9x	3.31x	16.16x	0.06%	37.87B
BAJAJ FINANCE LIMITED	27.41x	18.11x	-	0.55%	66.68B
SYNCHRONY FINANCIAL	8.83x	1.42x	-	1.62%	26.38B
ORIX CORPORATION	9.34x	2.87x	20.75x	4.14%	25.17B
SOFI TECHNOLOGIES, INC.	75.62x	6.83x	25.13x	-.--%	23.64B
CHOLAMANDALAM INVESTMENT AND FINANCE COMPANY LIMITED	24.31x	19.6x	46.75x	0.18%	15.28B
SHRIRAM FINANCE LIMITED	13x	13.44x	26.08x	1.54%	14.64B
MUTHOOT FINANCE LIMITED	20.62x	-	-	1.06%	12.4B
BAJAJ HOUSING FINANCE LIMITED	40.32x	-	-	-.--%	11.98B
Average	27.82x	9.37x	26.97x	1.02%	26B
Weighted average by Cap.	28.01x	10.02x	24.22x	0.96%