Company | Price | Equity | FV | Reserve | Debt | ROE | ROPE | DE | BV | PBV | PE | Div% | ||
BAJAJFINSV | 5932 | 79.6 | 5 | 33608 | 157459 | 16.50% | 23 | 0.4 | 1400 | 3 | 20 | 5% | ||
Actual | ||||||||||||||
Years | Total Income | Net Profit | Equity | Reserves | EPS | NPM % | 52 wk High | 52 wk Low | High P/E | Low P/E | Dividend | Percentage | ||
2008 | 357 | -61 | 72 | 1949 | -2 | -17 | 0 | 0 | 0% | |||||
2009 | 385 | 78 | 72 | 2016 | 5 | 20 | 999 | 89 | 204 | 18 | 1 | |||
2010 | 985 | 732 | 72 | 2553 | 39 | 74 | 446 | 163 | 12 | 4 | 1 | 3% | ||
2011 | 2445 | 1115 | 72 | 3653 | 77 | 46 | 607 | 301 | 8 | 4 | 1 | 1% | ||
2012 | 3905 | 1338 | 72 | 5028 | 91 | 34 | 690 | 392 | 8 | 4 | 1 | 1% | ||
2013 | 5073 | 1574 | 80 | 7724 | 103 | 31 | 979 | 610 | 10 | 6 | 2 | 1% | ||
2014 | 6026 | 1544 | 80 | 9232 | 97 | 26 | 825 | 563 | 9 | 6 | 2 | 2% | ||
2015 | 7590 | 1690 | 80 | 10885 | 106 | 22 | 1575 | 735 | 15 | 7 | 2 | 2% | ||
2016 | 20534 | 1863 | 80 | 13312 | 117 | 9 | 2160 | 1250 | 18 | 11 | 2 | 1% | ||
2017 | 24508 | 2262 | 80 | 15737 | 142 | 9 | 4287 | 1717 | 30 | 12 | 2 | 1% | ||
2018 | 32863 | 2650 | 80 | 20403 | 167 | 8 | 5835 | 3796 | 35 | 23 | 2 | 1% | ||
2019 | 42606 | 3219 | 80 | 23661 | 202 | 8 | 7200 | 4960 | 36 | 25 | 2 | 1% | ||
2020 | 54351 | 3369 | 80 | 31222 | 212 | 6 | 10297 | 4161 | 49 | 20 | 8 | 4% | ||
34 | ||||||||||||||
Current Year | ||||||||||||||
H1 | Total Income | Expense | Profit | EPS | Margin | |||||||||
2021 | 29244 | 24519 | 2202 | 138.3 | 7.5% | |||||||||
2020 | 26497 | 21614 | 2049 | 128 | 7.7% | |||||||||
Growth | 10.4% | 13.4% | 7.5% | 8.0% | -2.6% | |||||||||
Growth | Total Income | Net Profit | Reserves | EPS | HighPrice | LowPrice | ||||||||
10 Years | 49.3% | 16.5% | 28.4% | 18.6% | 36.9% | 38.2% | ||||||||
5 Years | 48.2% | 14.8% | 23.5% | 14.8% | 45.6% | 41.4% | ||||||||
Cy Year | 10.4% | 7.5% | 8.0% | |||||||||||
Expected Growth | ||||||||||||||
Year | Total Income | Net Profit | EPS | |||||||||||
2021 | 5% | 0% | 0% | |||||||||||
2030 | 15% | 15% | 15% | |||||||||||
Future Exp | Total Income | Net Profit | EPS | Buy | Target | |||||||||
2021 | 57,069 | 3,621 | 212 | 7228 | ||||||||||
2030 | 200,762 | 12,737 | 745 | 25429 | ||||||||||
MajorCost | ||||||||||||||
Cost | Employee | Finance | Commision | Lending Impair | Claims | Reinsurance | Ins-Liabilities | Depreciation | ||||||
2021 | 2,008 | 4,736 | 1,055 | 3386 | 4909 | 2481 | 4342 | 240 | ||||||
2020 | 2,344 | 4,367 | 976 | 1145 | 5275 | 2442 | 2808 | 214 | ||||||
Growth | -14.3% | 8.4% | 8.1% | 195.7% | -6.9% | 1.6% | 54.6% | 12.1% | ||||||
Segment | ||||||||||||||
H1 | Insurance | Finance | Windmill | |||||||||||
2021 | 16168 | 13173 | 18 | |||||||||||
2020 | 14442 | 12131 | 20 | |||||||||||
Growth | 12.0% | 8.6% | -10.0% | |||||||||||
Holdings | H1 Profit | Previous Year | Growth | |||||||||||
BajajLife | 74% | 228 | 269 | -15% | ||||||||||
BajajGeneral | 74% | 727 | 504 | 44% | ||||||||||
BajajFinance | 53% | 1927 | 2702 | -29% | ||||||||||
BajajFinHold | 100% | |||||||||||||
BajajStafing | 50% | |||||||||||||