Bajaj Auto Limited Research Report

Bajaj Auto Limited Research Report

Industry

Market Price

Recommendation

Target

Time Horizon

Automobile

3,720.75

Buy

4,458

1 Year

 
Q3 FY 2022 Review

Bajaj Auto Limited reported net revenue of ₹9,021.65 crores for the quarter ended December 31, 2021, compared to ₹8,909.88 crores for December 31, 2020. EBIT and Profit After Tax were ₹1,648.89 crores and ₹1,429.68 crores for the quarter ended, 31, 2021, as compared to ₹2,032.82 crores and ₹1,716.26 crores, during the corresponding quarter of the previous year respectively.

 

Bajaj Auto Limited - Investment Summary

CMP (₹)

3,720.75

52 Week H/L

3,027/4,347

Market Cap (crores)

1,07,666

Face Value (₹)

10.00

Promoter Holding (%)

53.73

Non-Promoter Holding (%)

46.27

Total (%)

100.00

Book Value

₹942.51

EPS TTM

₹167.90

 

Overview
  • Bajaj Auto Limited sold 38,36,856 units of 2-wheelers and 4,71,577 units of commercial vehicles in FY 2022.

  • The company is the No.1 manufacturer of motorcycles and the third largest manufacturer of 3-wheelers globally.

  • Bajaj Auto International Holdings BV (BAIHBV), a 100% subsidiary of the Company, held a 47.99% stake in KTM AG. As of 29 September 2021, BAIHBV swapped a 46.50% stake in KTM AG for a 49.90% stake in Pierer Bajaj AG.

Bajaj Auto Limited Overview

 

Beta: 0.71

Alpha: -2.92

Risk Reward Ratio: 1.34

Margin of Safety: 17%

 

Bajaj Auto Limited - Quarterly Summary

Quarterly (INR in crores)

Dec-21

Sep-21

Jun-21

Mar-21

Dec-20

Revenue from Operations

9,022

8,762

7,386

8,596

8,910

Other income

347.66

318.32

329.3

283.6

369.18

Total Income

9,369

9,081

7,715

8,880

9,279

 

 

 

 

 

 

Total Expenditure

7720.42

7427.84

6332.3

7140.46

7246.24

EBIT

1,649

1,653

1,383

1,739

2,033

 

 

 

 

 

 

Finance cost

1.79

1.7

2.29

2.04

1.02

Share of Profits of Associate

141.26

265.26

110.96

221.5

160.96

EBT before Exceptional Items

1,788

1,916

1,492

1,959

2,193

 

 

 

 

 

 

Exceptional items

0

501.23

0

0

0

PBT

1,788

2,417

1,492

1,958.70

2,193

 

 

 

 

 

 

Tax Expenses

358.68

377.59

321.54

407.42

476.5

PAT

1,429.68

2,039.86

1,170.17

1,551.28

1,716.26

 

Business
  • Bajaj Auto Limited is engaged in the business of development, manufacturing, and distribution of automobiles such as motorcycles, commercial vehicles, electric two-wheelers vehicles, etc., and parts thereof.

  • The company sells its products in India as well as in various other global markets

  • The company has sold more than 18 million motorcycles in over 70 countries. It is India’s No.1 motorcycle exporter, with two out of three bikes sold internationally carrying a Bajaj Badge.

  • Bajaj Auto is the first two-wheeler and three-wheeler company in India to have reached a market capitalisation of INR 1 trillion.

  • It has three manufacturing facilities with a total capacity of 6.3 million vehicles per annum.

  • Bajaj Auto Limited's business segments include:

    • Milage Segment:

      • Bajaj Auto is represented by various models of CT, the Platina, and Pulsar 125.

      • It is the largest segment and is an extremely price and fuel cost-conscious segment and generates marginal profits per unit sold.

    • Sports Segment:

      • The company has five models of Pulsar, ranging from 150cc to 220cc, and two variants of the Avengers

    • Super Sports Segment:

      • The company offers the entire range of KTMs, Husqvarnas, Pulsar RS200 and Dominars.

    • Scooters Segment:

      • The company has re-introduced the legendary brand ‘Chetak’ as a best-in-class electric scooter.

      • It offers a ride up to 95 Km in the Eco mode per single charge of its battery.

    • Three-Wheeler segment:

      • It continues to be the dominant exporter among the Indian sellers accounting for a market share of 64.7% in FY 2021, up from 59.1% in FY2020

  • Out of the total revenue, 95.63% has been generated from Automotive and 4.37% from others in FY 2021, compared to 95.30% and 4.69% in FY 2020, respectively.

Bajaj Auto Limited Product wise revenue break-up

  • Out of the total revenue, 56.27% has been generated from India and 43.72% from outside India in FY 2021, compared to 61.15% and 38.85% in FY 2020, respectively.

Bajaj Auto Limited Geographical wise revenue break-up

 
Revenue Trend

Topline and Bottomline trend (crores)

Bajaj Auto Limited Revenue Trend

 

Bajaj Auto Limited EBIT Margin

 

Bajaj Auto Limited Shareholding pattern

 

Bajaj Auto Limited Major share-holding pattern

 

Ratio Analysis

 

Mar-18

Mar-19

Mar-20

Mar-21

Profitability Ratio

 

 

 

 

Gross Profit

36.56%

32.63%

34.88%

33.91%

EBITDA Margin

23.40%

21.52%

22.13%

22.35%

EBIT Margin

22.17%

20.65%

21.30%

21.42%

Pre-Tax Margin

23.29%

21.79%

22.37%

22.50%

Net Profit Margin

16.47%

16.23%

17.42%

17.51%

 

       

Return on Investment

       

Return on Asset – ROA

19.05%

18.09%

16.99%

18.67%

Return on Capital Employed – ROCE

28.79%

27.87%

27.58%

23.67%

Return on Equity – ROE

23.28%

22.37%

20.95%

22.93%

 

       

Liquidity Ratio

       

Current ratio (x)

2.25

1.45

1.56

2.51

Quick Ratio

2.07

1.25

1.31

2.25

 

       

Turnover Ratio

       

Receivables Turnover

20.95

14.99

13.97

12.49

Inventory Turnover

23.67

25.58

20.75

15.34

Payables Turnover

6.37

6.20

6.03

5.13

Asset Turnover

1.10

1.12

1.08

0.92

 

       

Solvency Ratio

       

Debt to Equity

0

0

0

0

 

Bajaj Auto Limited - Financial Overview

Bajaj Auto Limited - Profit and Loss Statement (₹ in crores)

 

Mar-18

Mar-19

Mar-20

Mar-21

Revenue

25,617

30,358

29,919

27,741

Other income

1,158.26

1,344.49

1,524.57

1,276.46

Total Revenue

26,776

31,702

31,443

29,018

 

 

 

 

 

Cost of Goods Sold

17,410

21,798

21,008

19,610

Gross Profit

9,365

9,904

10,435

9,408

 

 

 

 

 

Excise Duty

398.34

           -  

           -  

           -  

Employee benefit expense

1,069

1,257

1,391

1,288

Other Expenses

1,928

2,144

2,454

1,931

 Expenses, included in the above items, capitalised

-24

-30

-30

-12

EBITDA

5,994

6,534

6,620

6,201

 

 

 

 

 

Depreciation and amortisation expenses

314.80

265.69

246.43

259.37

EBIT

5,679.11

6,268.31

6,373.78

5,941.77

 

 

 

 

 

 Share of profit of associate

287.61

349.75

321.51

306.32

Finance costs

1.31

4.48

3.16

6.66

EBT Before exceptional item

5,965.41

6,613.58

6,692.13

6,241.43

 

 

 

 

 

Exceptional items

32.00

-342.00

              -  

              -  

Profit before tax

5,933.41

6,955.58

6,692.13

6,241.43

 

 

 

 

 

Income Tax Expense

1,714

2,028

1,480

1,384

PAT

4,218.94

4,927.60

5,211.91

4,857.02

 

 

 

 

 

EPS

 

 

 

 

Basic

145.80

170.30

180.20

167.90

Diluted

145.80

170.30

180.20

167.90

 

 

 

 

 

Number of shares

 

 

 

 

Basic

28.94

28.93

28.92

28.93

Diluted

28.94

28.93

28.92

28.93

 

Bajaj Auto Limited - Cash Flow Statement (₹ in crores)

 

Mar-18

Mar-19

Mar-20

Mar-21

Net Profit Before Tax

5,933

6,956

6,692

6,241

Net Cash from Operating Activities

4,328

2,487

3,850

3,120

Net Cash Used for Investing Activities

(2,053)

(338)

1,556

(2,868)

Net Cash From (Used For) Financing Activities

(1,885)

(2,074)

(6,247)

(20)

Net Increase in Cash and Cash Equivalents

464

167

(632)

232

Cash And Cash Equivalents at The Beginning of the Year

288

776

916

285

Cash And Cash Equivalents at The End of the Year

776

916

285

517

 

Bajaj Auto Limited - Balance Sheet (₹ in crores)

 

Mar-18

Mar-19

Mar-20

Mar-21

ASSETS

 

 

 

 

Non-Current Assets:

 

 

 

 

Property, Plant & Equipment

1,821

1,689

1,602

1,568

Capital WIP

11

12

47

16

Investment Property

57

56

54

52

Intangible Assets

-

20

43

47

Intangible Assets Under Development

45

36

14

-

Investment In Subsidiaries, Association and Joint Venture

2,529

2,666

2,951

3,289

Financial Assets:

       

Investments

10,600

16,360

14,183

13,370

Trade Receivables

-

-

-

-

Loans

31

32

32

32

Other Financial Assets

0

0

3

-

Income Tax Assets (Net)

439

584

715

715

Other Non-Current Assets

357

307

251

325

Total Non-Current Assets

15,890

21,761

19,894

19,414

 

       

Current Assets:

       

Inventories

743

962

1,064

1,494

Financial Assets:

       

Investments

5,765

1,576

2,780

8,028

Trade Receivables

1,492

2,560

1,725

2,717

Cash and Cash Equivalents

776

916

285

517

Other Bank Balances

17

17

31

22

Loans

6

6

6

6

Other Financial Assets

79

113

88

224

Other Current Assets

373

923

637

1,181

Total Current Assets

9,251

7,073

6,616

14,188

 

       

Total Assets

25,141

28,834

26,510

33,602

 

       

EQUITIES & LIABILITIES

       

Equity

       

Equity Share Capital

289

289

289

289

Other Equity

20,136

22,944

21,373

26,984

Equity Attributable to Owners of the Company

20,425

23,234

21,662

27,273

 

       

Non-Controlling Interests

0

0

0

0

Total Equity

20,425

23,234

21,662

27,273

 

       

Liabilities:

       

Non-Current Liabilities

       

Financial Liabilities

       

Sales Tax Deferral

121

125

126

121

Provisions

112

15

81

2

Deferred Tax Liabilities

323

543

346

522

Government Grant

47

44

41

39

Other Non-Current Liabilities

1

1

1

1

Total Non-Current Liabilities

604

727

595

685

 

       

Current Liabilities

       

Financial Liabilities

       

Trade payables

       

Total Outstanding Dues of Micro & Small Enterprises

1

3

14

121

Other Creditors

3,243

3,784

3,186

4,453

Other Financial Liabilities

329

371

548

407

Other Current Liabilities

394

557

329

483

Provisions

126

141

158

152

Government Grant

3

3

3

3

Current Tax Liabilities (Net)

16

16

16

24

Total Current Liabilities

4,111

4,874

4,253

5,644

 

       

Total Equity and Liabilities

25,141

28,834

26,510

33,602

 

Industry Overview
  • During FY 2022 total domestic two-wheeler and three-wheeler sales were 1,34,66,412 units and 2,60,995 units, compared to 1,51,19,387 units and 2,16,197 units in FY 2021. Domestic sales were impacted due to a shortage of semiconductors, a hike in raw materials prices, and low demand in rural areas.

  • For the two-wheelers market battling muted retailed sentiments and high ownership costs, the export numbers helped to offset the lower domestic tally. In FY 2022, Two-wheelers exports increased by 35% to 44,43,018 units, compared to the previous year at 32,82,786 units.

    Top 5 two-wheelers companies

    Export Sales (Units)

                                      Company

    FY 2022

    FY 2021

    Y-o-Y growth (%)

    Bajaj Auto

    21,95,772

    17,96,518

    18%

    TVS Motors

    10,79,893

    7,55,726

    30%

    Hero Moto Corp

    2,90,131

    1,77,009

    39%

    India Yamaha Motors

    2,71,507

    1,89,177

    30%

    Honda Motors and Scooters India

    1,62,943

    1,08,690

    33%

  • Society of Indian Automobile Manufacturers president Kenichi Ayukawa said, “Two-wheeler achieved their highest ever export. It is good to see Indian products are becoming more acceptable worldwide for their quality, cost, and performance”.

  • Overall, the coming fiscal will have its share of uncertainties, especially with the Ukraine war, which impacts supplies of precious metals and fuel price hikes. Geo-political tension, the severe crisis in Sri Lanka, and the continued headwinds in terms of raw material shortage will remain areas of concern. As the Automakers prepare to future proof business from challenges in the future, it would be interesting to see how exports pan out going forward.

 

Market share Bajaj Auto Limited
 

Sales of Motor Cycles (Domestic & Exports)

Year

Industry sales (units)

Bajaj Auto Sales (units)

Bajaj Auto Market Share (%)

2018

1,50,96,538

33,69,334

22.32%

2019

1,64,65,529

42,36,873

25.73%

2020

1,43,51,159

39,47,356

27.51%

2021

1,30,57,275

36,04,498

27.61%

 

 

Sales of Three Wheelers (Domestic & Exports)

Year

Industry sales (units)

Bajaj Auto Sales (units)

Bajaj Auto Market Share (%)

2018

10,16,700

6,35,852

62.54%

2019

12,68,700

7,77,603

61.29%

2020

11,38,738

6,61,517

58.09%

2021

6,09,138

3,63,504

59.68%

 

Concall Overview (Q3FY2022)
  • The higher raw material prices, semi-conductor shortage, and shipping-related concerns continue to hurt the company’s margin.

  • Bajaj Auto sold 2,000 units of electric chetak in Q3FY2022 with the current order book of 10,000 units. At present, it sells electric chetak in eight cities and plans to expand to 12 more cities.

  • At present, a hike in raw materials prices is passed on to customers.

 

Bajaj Auto Limited - Technical Analysis

Bajaj Auto Limited Technical Analysis

  • Stock is trading above EMA 200 and MA 200 indicators, with a strong support level of ₹3,265 and a resistance level at ₹4,121.

  • Share can consolidate at the current level.

 

Recommendation Rationale:
  • For the first nine months, Bajaj Auto Limited’s revenue increased by 30.38% to ₹24,407.85 crores, compared to the previous year at ₹18720.10. Profit After Tax increased by 40% to ₹4,639.71 crores compared to the last year at ₹3,305.74 crores. (Note: Net Profit of ₹4,639.71 crores includes an exceptional gain of ₹501.23 crores.)

  • The company has maintained its market position in two-wheelers and three-wheelers in both the domestic and export markets. It caters to around 70 countries all over the world.

  • Overall, the two-wheeler industry’s domestic sales were impacted in FY 2022, but they were offset by export sales, and Bajaj Auto maintained its market position.

  • The company is virtually debt-free.

  • The company’s ROCE and ROE are 23.67% and 22.93%.

  • The market has started producing electric vehicles and has an order book of 10,000 units.

  • Experience management, strong market position, diversified business, and the brand name will help the company to have overall development in terms of business.

 

Valuation
  • The company’s revenue has increased at a CAGR of 4.70 % from FY 2018-2021

  • The company can mitigate its risk due to a better geographical revenue mix segment. It earns more than 40% of its revenue total revenue from exports.

  • High inflation, shortage of semiconductors, and the Ukraine-Russia war have led to a rise in prices of metals and fuel, which is impacting the automobile sector indirectly. This could put pressure on the profit margin of the automobile sector in Q4FY2022 and Q1FY2023.

  • Based on the current performance of the company in the first nine months, we expect the company could post higher revenue for the current financial (2022), corresponding to the previous year.

  • We have taken data for the last five years (2017-2021) and forecasted revenue for FY 2022-2026. Revenue growth is assumed to be 11%.

 

Estimated Income Statement (₹ in crores):

 

 

Mar-22

Mar-23

Mar-24

Mar-25

Mar-26

 

2022-E

2023-E

2024-E

2025-E

2026-E

Revenue

32,403.91

36,054.73

40,119.08

44,643.98

49,681.85

COGS

1,301.88

1,327.80

1,354.23

1,381.20

1,408.70

Gross Profit

33,705.78

37,382.53

41,473.31

46,025.18

51,090.55

Employee Expenses

1,505.47

1,675.09

1,863.92

2,074.14

2,308.20

Other Expenses

2,456.60

2,733.38

3,041.50

3,384.55

3,766.48

Expenses, included in above items, capitalised

-23.40

-26.03

-28.97

-32.23

-35.87

EBITDA

6,760.33

7,401.23

8,112.31

8,901.50

9,777.63

Depreciation

258.78

266.64

278.51

294.40

314.36

EBIT

10,881.52

10,881.52

10,881.52

10,881.52

10,881.52

Financial Cost

8.12

8.91

9.78

10.75

11.82

EBT

6,493.44

7,125.69

7,824.02

8,596.35

9,451.46

Tax expenses

1,623.36

1,781.42

1,956.00

2,149.09

2,362.86

PAT

4,870.08

5,344.27

5,868.01

6,447.26

7,088.59

  • We initiate coverage on Bajaj Auto Limited with a “BUY” and a 1-year Target Price of ₹ 4,458.

 

Disclaimer: This report is only for the information of our customers Recommendations, opinions, or suggestions are given with the understanding that readers acting on this information assume all risks involved. The information provided herein is not to be construed as an offer to buy or sell securities of any kind.

Post a Comment
Error message
Error message
Error message

 

DISCLAIMER

This report is only for the information of our customers. Recommendations, opinions, or suggestions are given with the understanding that readers acting on this information assume all risks involved. The information provided herein is not to be construed as an offer to buy or sell securities of any kind. ATS and/or its group companies do not as assume any responsibility or liability resulting from the use of such information.

 

 

<