Valuation Bosch Limited

Equities

Delayed Bombay S.E. Other stock markets 12:56:44 2025-01-14 am EST			5-day change	1st Jan Change
31,458.40 ^INR	+1.48%		-4.59%	-7.67%

Nov. 13	Bosch's Consolidated Net Profit Declines in Fiscal Q2	MT
Nov. 12	Indian auto parts maker Samvardhana Motherson misses Q2 profit estimates as car sales slow	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	277,528	415,284	425,972	570,383	886,173	914,334	-	-
Change	-	49.64%	2.57%	33.9%	55.36%	3.18%	-	-
Enterprise Value (EV) ¹	256,819	364,139	390,794	549,814	860,246	847,937	914,334	914,334
Change	-	41.79%	7.32%	40.69%	56.46%	-1.43%	7.83%	0%
P/E ratio	42.7x	86.1x	35x	40x	35.6x	43.7x	36.7x	30.9x
PBR	2.99x	4.23x	3.99x	5.18x	7.35x	7.31x	6.54x	5.44x
PEG	-	-3.3x	0x	2.3x	0.5x	-2.7x	1.9x	1.6x
Capitalization / Revenue	2.82x	4.27x	3.62x	3.82x	5.3x	5.02x	4.47x	3.92x
EV / Revenue	2.61x	3.75x	3.32x	3.68x	5.14x	4.65x	4.47x	3.92x
EV / EBITDA	17.3x	31.3x	26.8x	30.4x	41.1x	36.6x	33x	28.2x
EV / EBIT	23.3x	44.4x	34.5x	38.7x	51.7x	44.3x	38.2x	-
EV / FCF	28.5x	70.6x	-200x	96x	93.2x	79.8x	69.6x	51.1x
FCF Yield	3.51%	1.42%	-0.5%	1.04%	1.07%	1.25%	1.44%	1.96%
Dividend per Share ²	105	115	110	480	375	330	442	430
Rate of return	1.12%	0.82%	0.76%	2.48%	1.25%	1.06%	1.43%	1.39%
EPS ²	220.4	163.6	412.7	483	844.4	708.6	845.6	1,004
Distribution rate	47.6%	70.3%	26.7%	99.4%	44.4%	46.6%	52.3%	42.8%
Net sales ¹	98,416	97,180	117,816	149,293	167,271	182,250	204,477	233,510
EBITDA ¹	14,833	11,625	14,570	18,067	20,948	23,180	27,681	32,412
EBIT ¹	11,000	8,210	11,327	14,211	16,653	19,159	23,910	-
Net income ¹	6,498	4,825	12,172	14,245	24,905	20,899	24,792	29,762
Net Debt ¹	-20,709	-51,144	-35,178	-20,569	-25,927	-66,397	-	-
Reference price ²	9,409.75	14,080.45	14,442.85	19,339.20	30,046.25	31,001.05	31,001.05	31,001.05
Nbr of stocks (in thousands)	29,494	29,494	29,494	29,494	29,494	29,494	-	-
Announcement Date	5/22/20	5/20/21	5/19/22	5/11/23	5/24/24	-	-	-

¹INR in Million²INR

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio (Y)	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BOSCH LIMITED	44.88x	4.78x	37.6x	+1.04%	10.55B
DENSO CORPORATION	13.92x	0.81x	6x	+2.97%	39.33B
FUYAO GLASS INDUSTRY GROUP CO., LTD.	20.87x	3.62x	13.08x	+2.72%	20.31B
WEICHAI POWER CO., LTD.	9.48x	0.25x	2.07x	+5.61%	15.86B
HYUNDAI MOBIS CO.,LTD	6.29x	0.27x	4x	+2.10%	15.65B
APTIV PLC	8.59x	1.11x	7.09x	-.--%	14.25B
SUMITOMO ELECTRIC INDUSTRIES, LTD.	13.55x	0.59x	5.55x	+2.94%	13.56B
CONTINENTAL AG	10.06x	0.41x	3.63x	+3.32%	13.07B
NINGBO TUOPU GROUP CO.,LTD.	29.72x	3.43x	18.6x	+0.98%	12.21B
SAMVARDHANA MOTHERSON INTERNATIONAL LIMITED	24.49x	0.91x	9.49x	+0.93%	11.33B
Average	18.19x	1.62x	10.71x	+2.26%	16.61B
Weighted average by Cap.	16.68x	1.48x	9.34x	+2.47%