Bajaj Auto Ltd

NSE: BAJAJ-AUTO BSE: 532977

₹9778

(1.46%)

Mon, 12 Oct 2026, 03:30 am

MTF 5xInvest in Bajaj Auto Ltd with 5x Leverage Buy with MTF

Market Cap (in Cr)268950.51

PE Ratio23.25

Dividend1.53

Consumer Durables

Motor Vehicles

24.5K

Bajaj Auto Income Statement

Income Statement Balance Sheet Cashflow

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	85.55B	107.61B	86.29B	84.27B	115.25B	160.07B	189.33B	195.17B	201.01B	214.64B	221.85B	213.95B	247.14B	296.62B	292.04B	272.07B	322.60B	354.01B	434.75B	489.47B
Gross profit	17.97B	21.08B	8.68B	8.29B	26.80B	33.58B	35.69B	36.99B	47.25B	49.59B	54.42B	51.79B	56.29B	56.24B	57.75B	53.89B	53.85B	66.93B	87.80B	104.82B
Operating expenses (excl. COGS)	-3.49B	-5.09B	-888.40M	-1.75B	-6.12B	-6.42B	-5.91B	-5.75B	-6.60B	-11.27B	-12.54B	-13.18B	-15.30B	-12.74B	-14.71B	-10.82B	-11.56B	-14.37B	-16.39B	-21.30B
Selling/general/admin expenses, total	-3.75B	-5.33B	—	—	-6.33B	-6.83B	-6.23B	-6.35B	-7.02B	-11.74B	-12.51B	-13.05B	-15.26B	-12.66B	-14.41B	-10.49B	-11.39B	-14.18B	-16.50B	-21.19B
Research & development	—	—	—	—	—	—	—	—	—	-2.22B	-2.82B	-3.32B	-3.73B	—	—	—	-4.47B	-5.00B	-5.27B	-6.95B
Selling/general/admin expenses, other	-3.75B	-5.33B	—	—	-6.33B	-6.83B	-6.23B	-6.35B	-7.02B	-9.52B	-9.68B	-9.73B	-11.53B	-12.66B	-14.41B	-10.49B	-6.92B	-9.18B	-11.22B	-14.24B
Other operating expenses, total	258.20M	247.00M	-888.40M	-1.75B	201.10M	407.70M	320.10M	596.00M	428.20M	464.90M	-39.60M	-130.00M	-40.20M	-75.50M	-295.00M	-335.10M	-175.00M	-188.20M	109.00M	-110.90M
Operating income	14.48B	15.99B	7.79B	6.54B	20.67B	27.16B	29.78B	31.24B	40.66B	38.31B	41.87B	38.61B	41.38B	43.50B	43.04B	43.07B	42.29B	52.56B	71.41B	83.52B
Non-operating income, total	1.16B	1.53B	3.12B	2.28B	3.34B	17.22B	10.35B	11.53B	5.89B	2.52B	12.70B	14.72B	17.95B	22.56B	20.66B	16.28B	28.43B	20.57B	26.31B	27.87B
Interest expense, net of interest capitalized	-3.40M	-55.40M	-51.60M	-218.90M	-67.50M	-23.90M	-227.90M	-11.90M	-8.20M	-64.90M	0	0	0	0	0	0	0	0	-603.60M	-3.89B
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	1.46B	2.00B	4.28B	4.66B	5.01B	9.01B	11.93B	10.23B	5.88B	6.48B	6.28B	5.78B	8.72B	15.52B	16.03B	16.28B	23.37B	20.55B	26.95B	33.23B
Non-operating interest income	—	—	1.28B	995.20M	785.60M	3.33B	3.23B	3.74B	578.90M	484.60M	2.48B	2.13B	1.12B	9.29B	10.09B	11.06B	10.04B	8.46B	9.58B	8.60B
Miscellaneous non-operating expense	1.46B	2.00B	3.00B	3.66B	4.22B	5.68B	8.70B	6.49B	5.30B	6.00B	3.80B	3.65B	4.73B	6.20B	5.92B	5.22B	13.33B	12.10B	17.37B	24.63B
Unusual income/expense	-297.40M	-413.60M	-1.11B	-2.16B	-1.60B	8.24B	-1.35B	1.31B	18.80M	-3.90B	6.43B	8.94B	9.23B	7.04B	4.63B	2.50M	5.06B	11.90M	-35.20M	-1.47B
Pretax income	15.64B	17.52B	10.91B	8.81B	24.01B	44.38B	40.13B	42.77B	46.55B	40.83B	54.57B	53.33B	59.33B	66.06B	63.71B	59.35B	70.72B	73.13B	97.72B	111.39B
Taxes	-4.80B	-5.22B	-3.64B	-2.78B	-7.01B	-10.06B	-10.20B	-12.17B	-13.89B	-12.71B	-16.18B	-15.08B	-17.14B	-20.28B	-14.80B	-13.84B	-14.86B	-17.82B	-23.32B	-28.99B
Non-controlling/minority interest	122.10M	-5.20M	6.50M	4.50M	2.80M	1.00M	1.40M	1.70M	3.60M	100.00K	0	100.00K	100.00K	100.00K	0	0	0	0	0	0
After tax other income/expense	0	0	-7.50M	-29.00M	—	—	-32.20M	-113.60M	-317.40M	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	11.05B	12.50B	7.50B	5.38B	15.98B	34.55B	30.45B	31.33B	33.80B	30.26B	40.61B	40.79B	42.19B	49.28B	52.12B	48.57B	61.66B	60.60B	77.08B	73.25B
Net income	11.05B	12.50B	7.50B	5.38B	15.98B	34.55B	30.45B	31.33B	33.80B	30.26B	40.61B	40.79B	42.19B	49.28B	52.12B	48.57B	61.66B	60.60B	77.08B	73.25B
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	11.05B	12.50B	7.50B	5.38B	15.98B	34.55B	30.45B	31.33B	33.80B	30.26B	40.61B	40.79B	42.19B	49.28B	52.12B	48.57B	61.66B	60.60B	77.08B	73.25B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	16.39B	17.90B	9.48B	7.84B	22.05B	28.40B	31.25B	32.89B	42.46B	40.98B	44.91B	41.66B	44.12B	46.14B	45.49B	45.64B	44.97B	55.41B	75.05B	87.66B
EBIT	14.48B	15.99B	7.79B	6.54B	20.67B	27.16B	29.78B	31.24B	40.66B	38.31B	41.87B	38.61B	41.00B	43.50B	43.04B	43.07B	42.29B	52.56B	71.41B	83.52B
Total operating expenses	-71.07B	-91.62B	-78.50B	-77.73B	-94.58B	-132.92B	-159.55B	-163.93B	-160.35B	-176.33B	-179.98B	-175.34B	-205.76B	-253.11B	-249.00B	-229.00B	-280.31B	-301.45B	-363.34B	-405.95B
Prepaid expenses	18.69B	23.84B	4.84B	8.09B	14.24B	19.50M	—	—	—	—	—	—	—	46.80M	84.40M	—	—	—	—	—
Deferred income, current	106.40M	399.20M	—	—	—	—	—	—	4.49B	4.40B	1.75B	4.14B	3.28B	4.91B	2.54B	4.08B	3.02B	2.35B	3.26B	3.93B
Capital and operating lease obligations	0	0	0	0	13.26B	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	1.90B	1.84B	109.80M	41.90M	16.90M	297.10M	2.06B	2.72B	2.90B	2.79B	3.30B	4.82B	5.26B	6.37B	5.22B	6.21B	4.80B	4.29B	5.94B	11.89B
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	1.49B	2.20B	4.20M	0	3.80M	2.90M	1.70M	0	600.00K	400.00K	400.00K	300.00K	200.00K	100.00K	100.00K	100.00K	100.00K	100.00K	100.00K	100.00K
Change in accrued expenses	—	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	—	—	—	-2.88B	-3.17B	-5.78B	-11.54B	-13.00B	-13.02B	-16.91B	-34.34B	-2.02B	-18.85B	-20.73B	-62.44B	-87.30M	-40.49B	-40.47B	-39.60B	-22.35B
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Particulars	2005	2006	2007	2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total revenue	85.55B	107.61B	86.29B	84.27B	115.25B	160.07B	189.33B	195.17B	201.01B	214.64B	221.85B	213.95B	247.14B	296.62B	292.04B	272.07B	322.60B	354.01B	434.75B	489.47B
Gross profit	17.97B	21.08B	8.68B	8.29B	26.80B	33.58B	35.69B	36.99B	47.25B	49.59B	54.42B	51.79B	56.29B	56.24B	57.75B	53.89B	53.85B	66.93B	87.80B	104.82B
Operating expenses (excl. COGS)	-3.49B	-5.09B	-888.40M	-1.75B	-6.12B	-6.42B	-5.91B	-5.75B	-6.60B	-11.27B	-12.54B	-13.18B	-15.30B	-12.74B	-14.71B	-10.82B	-11.56B	-14.37B	-16.39B	-21.30B
Selling/general/admin expenses, total	-3.75B	-5.33B	—	—	-6.33B	-6.83B	-6.23B	-6.35B	-7.02B	-11.74B	-12.51B	-13.05B	-15.26B	-12.66B	-14.41B	-10.49B	-11.39B	-14.18B	-16.50B	-21.19B
Research & development	—	—	—	—	—	—	—	—	—	-2.22B	-2.82B	-3.32B	-3.73B	—	—	—	-4.47B	-5.00B	-5.27B	-6.95B
Selling/general/admin expenses, other	-3.75B	-5.33B	—	—	-6.33B	-6.83B	-6.23B	-6.35B	-7.02B	-9.52B	-9.68B	-9.73B	-11.53B	-12.66B	-14.41B	-10.49B	-6.92B	-9.18B	-11.22B	-14.24B
Other operating expenses, total	258.20M	247.00M	-888.40M	-1.75B	201.10M	407.70M	320.10M	596.00M	428.20M	464.90M	-39.60M	-130.00M	-40.20M	-75.50M	-295.00M	-335.10M	-175.00M	-188.20M	109.00M	-110.90M
Operating income	14.48B	15.99B	7.79B	6.54B	20.67B	27.16B	29.78B	31.24B	40.66B	38.31B	41.87B	38.61B	41.38B	43.50B	43.04B	43.07B	42.29B	52.56B	71.41B	83.52B
Non-operating income, total	1.16B	1.53B	3.12B	2.28B	3.34B	17.22B	10.35B	11.53B	5.89B	2.52B	12.70B	14.72B	17.95B	22.56B	20.66B	16.28B	28.43B	20.57B	26.31B	27.87B
Interest expense, net of interest capitalized	-3.40M	-55.40M	-51.60M	-218.90M	-67.50M	-23.90M	-227.90M	-11.90M	-8.20M	-64.90M	0	0	0	0	0	0	0	0	-603.60M	-3.89B
Interest capitalized	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non-operating income, excl. interest expenses	1.46B	2.00B	4.28B	4.66B	5.01B	9.01B	11.93B	10.23B	5.88B	6.48B	6.28B	5.78B	8.72B	15.52B	16.03B	16.28B	23.37B	20.55B	26.95B	33.23B
Non-operating interest income	—	—	1.28B	995.20M	785.60M	3.33B	3.23B	3.74B	578.90M	484.60M	2.48B	2.13B	1.12B	9.29B	10.09B	11.06B	10.04B	8.46B	9.58B	8.60B
Miscellaneous non-operating expense	1.46B	2.00B	3.00B	3.66B	4.22B	5.68B	8.70B	6.49B	5.30B	6.00B	3.80B	3.65B	4.73B	6.20B	5.92B	5.22B	13.33B	12.10B	17.37B	24.63B
Unusual income/expense	-297.40M	-413.60M	-1.11B	-2.16B	-1.60B	8.24B	-1.35B	1.31B	18.80M	-3.90B	6.43B	8.94B	9.23B	7.04B	4.63B	2.50M	5.06B	11.90M	-35.20M	-1.47B
Pretax income	15.64B	17.52B	10.91B	8.81B	24.01B	44.38B	40.13B	42.77B	46.55B	40.83B	54.57B	53.33B	59.33B	66.06B	63.71B	59.35B	70.72B	73.13B	97.72B	111.39B
Taxes	-4.80B	-5.22B	-3.64B	-2.78B	-7.01B	-10.06B	-10.20B	-12.17B	-13.89B	-12.71B	-16.18B	-15.08B	-17.14B	-20.28B	-14.80B	-13.84B	-14.86B	-17.82B	-23.32B	-28.99B
Non-controlling/minority interest	122.10M	-5.20M	6.50M	4.50M	2.80M	1.00M	1.40M	1.70M	3.60M	100.00K	0	100.00K	100.00K	100.00K	0	0	0	0	0	0
After tax other income/expense	0	0	-7.50M	-29.00M	—	—	-32.20M	-113.60M	-317.40M	0	0	0	0	0	0	0	0	0	0	0
Net income before discontinued operations	11.05B	12.50B	7.50B	5.38B	15.98B	34.55B	30.45B	31.33B	33.80B	30.26B	40.61B	40.79B	42.19B	49.28B	52.12B	48.57B	61.66B	60.60B	77.08B	73.25B
Net income	11.05B	12.50B	7.50B	5.38B	15.98B	34.55B	30.45B	31.33B	33.80B	30.26B	40.61B	40.79B	42.19B	49.28B	52.12B	48.57B	61.66B	60.60B	77.08B	73.25B
Dilution adjustment	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred dividends	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Diluted net income available to common stockholders	11.05B	12.50B	7.50B	5.38B	15.98B	34.55B	30.45B	31.33B	33.80B	30.26B	40.61B	40.79B	42.19B	49.28B	52.12B	48.57B	61.66B	60.60B	77.08B	73.25B
Basic earnings per share (Basic EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Diluted earnings per share (Diluted EPS)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EBITDA	16.39B	17.90B	9.48B	7.84B	22.05B	28.40B	31.25B	32.89B	42.46B	40.98B	44.91B	41.66B	44.12B	46.14B	45.49B	45.64B	44.97B	55.41B	75.05B	87.66B
EBIT	14.48B	15.99B	7.79B	6.54B	20.67B	27.16B	29.78B	31.24B	40.66B	38.31B	41.87B	38.61B	41.00B	43.50B	43.04B	43.07B	42.29B	52.56B	71.41B	83.52B
Total operating expenses	-71.07B	-91.62B	-78.50B	-77.73B	-94.58B	-132.92B	-159.55B	-163.93B	-160.35B	-176.33B	-179.98B	-175.34B	-205.76B	-253.11B	-249.00B	-229.00B	-280.31B	-301.45B	-363.34B	-405.95B
Prepaid expenses	18.69B	23.84B	4.84B	8.09B	14.24B	19.50M	—	—	—	—	—	—	—	46.80M	84.40M	—	—	—	—	—
Deferred income, current	106.40M	399.20M	—	—	—	—	—	—	4.49B	4.40B	1.75B	4.14B	3.28B	4.91B	2.54B	4.08B	3.02B	2.35B	3.26B	3.93B
Capital and operating lease obligations	0	0	0	0	13.26B	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating lease liabilities	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Deferred tax liabilities	1.90B	1.84B	109.80M	41.90M	16.90M	297.10M	2.06B	2.72B	2.90B	2.79B	3.30B	4.82B	5.26B	6.37B	5.22B	6.21B	4.80B	4.29B	5.94B	11.89B
Deferred income, non-current	0	0	0	0	0	0	0	0	0	0	0	0	0	—	—	—	—	—	—	—
Minority interest	1.49B	2.20B	4.20M	0	3.80M	2.90M	1.70M	0	600.00K	400.00K	400.00K	300.00K	200.00K	100.00K	100.00K	100.00K	100.00K	100.00K	100.00K	100.00K
Change in accrued expenses	—	—	—	0	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Common dividends paid	—	—	—	-2.88B	-3.17B	-5.78B	-11.54B	-13.00B	-13.02B	-16.91B	-34.34B	-2.02B	-18.85B	-20.73B	-62.44B	-87.30M	-40.49B	-40.47B	-39.60B	-22.35B
Preferred dividends paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0