EN DE

Schaeffler India Limited (SCHAEFFLER) Fair Value & Analysis

Consumer Cyclical · IN · Market cap ₹646B

SI Schaeffler India Limited SCHAEFFLER · NSE
Price₹4,035
Fair Value₹1,412
Upside-65.0%
Quality67/100
Watch Schaeffler India Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 12.0% net margin
Low debt · generates free cash flow
Mixed vs. peers (8/14)
Wide moat 67/100
Evidence: High Range ₹1,073 – ₹2,333 Share as image

Fair value as of: Jul 14, 2026

From 26 valuation models · updated 26 days ago

Fair value updated Jul 14, 2026, revised from ₹1,548 to ₹1,412 (−8.8%) since Jun 24, 2026. Share price −1.6% over the past month.

A solid business, but screening 65% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (₹2,333). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (₹1,073 to ₹2,333) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹4,736 ₹941.20 Fair Value ₹1,412 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 14, 2026.

How to read this chart

60‑month range ₹941.20 – ₹4,736 · fair‑value band ₹1,073 – ₹2,333 · the ₹4,035 price screens above the ₹1,412 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 14, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Schaeffler India Limited (SCHAEFFLER) currently trades at ₹4,035, while our model-based Fair Value estimate is ₹1,412, implying the stock looks roughly 65.0% overvalued today. The Quality Score stands at 67/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Schaeffler India Limited generated revenue of ₹101B at a net margin of 12.0%. Revenue grew 20.9% year over year. It earns a return on equity of 20.2%. The balance sheet holds a net cash position of ₹9.1B. Fundamentals as of Jul 14, 2026

Our scenario range runs from ₹1,073 (bear case) to ₹2,333 (bull case); at ₹4,035, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 9% below its 52-week high and 16% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -41% fair-value upside, at -65%, SCHAEFFLER screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF ₹950.15 ₹1,953 ₹3,632 80
Residual Income ₹503.76 ₹656.34 ₹2,538 76
Rev-Margin DCF ₹700.95 ₹1,215 ₹1,935 74
All 26 models by family
DCF Models
FCF DCF ₹973.50 ₹1,794 ₹3,949 38
Owner Earnings ₹1,059 ₹2,170 ₹4,414 31
5Y Revenue Exit ₹700.95 ₹1,233 ₹1,985 39
5Y EBITDA Exit ₹1,013 ₹1,930 ₹3,150 41
5Y P/E Exit ₹1,150 ₹2,233 ₹3,561 38
10Y Revenue Exit ₹759.22 ₹1,325 ₹2,266 36
10Y EBITDA Exit ₹998.73 ₹1,871 ₹3,344 37
10Y P/E Exit ₹1,094 ₹2,109 ₹3,724 35
Earnings-Based
Graham-Dodd ₹500.46 ₹2,958 ₹4,119 54
Lynch FV ₹839.74 ₹1,200 ₹1,560 50
PEG = 1.0 ₹839.74 ₹1,200 ₹1,560 46
EPV ₹702.48 ₹816.21 ₹917.30 59
Dividend Discount
Gordon GGM ₹269.33 ₹588.00 ₹989.33 70
DDM Multi-Stage ₹269.33 ₹481.67 ₹612.79 61
Multiples
P/E Multiple ₹1,214 ₹1,619 ₹2,024 63
P/S Multiple ₹557.71 ₹743.62 ₹929.52 58
P/B Multiple ₹938.36 ₹1,251 ₹1,564 55
EV/EBIT ₹1,284 ₹1,693 ₹2,101 53
EV/EBITDA ₹1,073 ₹1,412 ₹1,750 54
EV/Revenue ₹578.57 ₹801.66 ₹1,025 43
Asset-Based
NCAV (Graham) ₹193.47 ₹259.25 ₹386.94 50
Growth DCF
Growth DCF ₹950.15 ₹1,953 ₹3,632 80
Rev-Margin DCF ₹700.95 ₹1,215 ₹1,935 74
Economic Profit
Residual Income ₹503.76 ₹656.34 ₹2,538 76
ROIC Compounder ₹843.83 ₹1,211 ₹1,745 72
Growth Earnings
Growth-Adj P/E ₹1,256 ₹1,795 ₹2,333 68

Widest divergence: DCF Models (₹1,871) versus Asset-Based (₹259.25). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) ₹101B
Revenue growth (YoY) +20.9%
Net margin 12.0%
Return on equity 20.2%
Free cash flow ₹9.4B FY2025
P/E ratio 51.8
More key figures
Operating margin 16.4%
EPS (TTM) ₹77.88
EPS growth (YoY) +25.5%
Net cash ₹9.1B FY2025

Figures from reported company fundamentals · as of Jul 14, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 67 · Market factors (momentum, volatility) 57

Profitability 71
Margins and returns on capital today
Quality Growth 46
Are margins and returns improving?
Cashflow 52
Earnings quality: real cash, not paper profit
Fin. Strength 88
Balance sheet, leverage, solvency risk
Investment 53
Disciplined investing over empire-building
Low Volatility 85
Calm price path (market factor)
Momentum 45
Price trend over the last 3–12 months (market factor)
52W Momentum 45
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Schaeffler India Limited engages in the development, manufacture, and distribution of high-precision roller and ball bearings, and related components in India and internationally. The company operates in two segments, Mobility Components and Related Solutions; and Others.

Full company description

Schaeffler India Limited engages in the development, manufacture, and distribution of high-precision roller and ball bearings, and related components in India and internationally. The company operates in two segments, Mobility Components and Related Solutions; and Others. It offers ball, plain, and roller bearings; linear guidance systems; cylindrical, spherical, needle, and tapered roller bearings; mounting and dismounting products; and lubrication, alignment, and condition monitoring products, as well as wheel bearings. The company also provides mechatronic products; release system, timing drive, front end auxiliary drive, steering and suspension, wheel bearing, cooling, dampers, valve train, flywheels; and clutch systems for passenger cars, light commercial vehicles, heavy commercial vehicles, and tractors; assembly machines, testing systems, handling technology, machining centers, digitalization services, robotics, and vision systems; and concentric slave cylinder, clutch master cylinder, semi slave cylinder, adapter, and high-pressure pipe assemblies. In addition, it offers engine, gear, chassis, transmission, grease, coolant, hydraulic, and shock absorber oil; spare part solutions; and maintenance, repair, and digital services. The company offers its products under the Schaeffler, LuK, INA, FAG, and Schaeffler TruPower brands. It serves aerospace, productronics, food, beverage and packaging, medical equipment, printing machinery, robotics, construction machinery, agriculture, pneumatic, industrial transmission, fluid, electric motors, rail, wind, water, solar, mining and processing, metallurgical production and processing, and textile machinery, as well as machine tools, two-wheelers, power transmission, raw material, paper, and pulp industries. The company was formerly known as FAG Bearings India Limited and changed its name to Schaeffler India Limited in July 2017. Schaeffler India Limited was incorporated in 1962 and is based in Pune, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Schaeffler India Limited reported revenue of ₹96.9B in FY2025 versus ₹55.6B in FY2021, a compound +14.9%/yr. Reported net income was ₹11.5B in FY2025, compounding +16.3%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
₹96.9B
Latest YoY
+17.7%
Avg. growth/yr (3Y)
+12.1%
Avg. growth/yr (5Y)
+20.8%
Avg. growth/yr (20Y)
+17.2%
Revenue +14.9%/yr
FY21 ₹55.6B
FY22 ₹68.7B
FY23 ₹72.5B
FY24 ₹82.3B
FY25 ₹96.9B
Net income +16.3%/yr
FY21 ₹6.3B
FY22 ₹8.8B
FY23 ₹9.0B
FY24 ₹9.4B
FY25 ₹11.5B

SCHAEFFLER screens 65% overvalued. Compare with Hyundai Mobis Co →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Schaeffler India Limited Fair Value". https://www.fairvalue-calculator.com/stock/SCHAEFFLER

Peer Group

Auto Parts · 642 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 67 · Top 25%
Fair Value upside −65% · Bottom 25%
Return on equity (TTM) 20% · Top 25%
Return on assets 12% · Top 25%
Net margin (TTM) 12% · Top 25%
Operating margin (TTM) 15% · Top 25%
Revenue growth 19% · Top 25%
Dividend yield (TTM) 0.0% · Bottom 25%
Debt / equity 0.01× · Lower than 75% of peers

Valuation Multiples vs Auto Parts median · lower = cheaper

P/E (TTM) 53.3× · Pricier than 75% of peers
P/B 10.69× · Pricier than 75% of peers
P/S (TTM) 6.40× · Pricier than 75% of peers
P/FCF 0.7× · Cheaper than median
EV/EBITDA 34.7× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 17
FUTURE 95 · sector 23
PAST 81 · sector 26
HEALTH 100 · sector 95
DIVIDEND 0 · sector 30

VALUE 0: the price sits above our fair-value range.

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Auto Parts stocks, each showing price versus our Fair Value estimate (as of Jul 14, 2026).

Stock Price Fair Value vs Fair Value
Hyundai Mobis Co 012330 482,000 KRW 678,420 KRW +41%
Magna International Inc MGAN 1,122 MXN 1,172 MXN +4%
Samvardhana Motherson International Limited MOTHERSON ₹144.17 ₹80.63 -44%
Bosch Limited BOSCHLTD ₹41,110 ₹14,004 -66%
Bharat Forge Limited BHARATFORG ₹2,117 ₹441.74 -79%
Uno Minda Limited UNOMINDA ₹1,158 ₹426.57 -63%
Hankook Tire & Technology Co 161390 73,600 KRW 196,479 KRW +167%
MRF Limited MRF ₹131,025 ₹125,849 -4%
Sona BLW Precision Forgings Limited SONACOMS ₹792.00 ₹207.06 -74%
Balkrishna Industries Limited BALKRISIND ₹2,065 ₹1,211 -41%

Compare Schaeffler India Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Schaeffler India Limited (SCHAEFFLER) overvalued or undervalued?
As of Jul 14, 2026, our model estimates a fair value of ₹1,412 versus a price of ₹4,035, about −65% (overvalued).
What is the fair value of SCHAEFFLER?
Our model-based fair value for Schaeffler India Limited is ₹1,412 (as of Jul 14, 2026), built from audited fundamentals. The current price is ₹4,035.
What is the quality score of SCHAEFFLER?
Schaeffler India Limited has a Quality Score of 67/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Schaeffler India Limited (SCHAEFFLER)?
Schaeffler India Limited reported trailing-twelve-month revenue of about ₹101B (latest available figure, as of Jul 14, 2026).
What is the net profit margin of SCHAEFFLER?
The net profit margin of Schaeffler India Limited is about 12.0%, meaning it keeps roughly 12.0% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Schaeffler India Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.