Nifty
:
16945.05
Sensex
:
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)
Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Bimetal Bearings Ltd.

Bearings

Rating :
64/99

BSE: 505681 | NSE: BIMETAL

NSE BSE
383.00
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 392.00
  • 392.90
  • 380.10
  • 384.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  19
  •  0.43
  •  490.00
  •  293.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 146.50
  • 12.06
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 149.78
  • 2.09%
  • 0.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.88%
  • 1.14%
  • 23.20%
  • FII
  • DII
  • Others
  • 0%
  • 0.00%
  • 0.78%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.89
  • 1.57
  • 9.71

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.45
  • -9.78
  • 128.23

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.82
  • -18.23
  • 58.60

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 19.30
  • 18.22
  • 24.38

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.76
  • 0.80
  • 0.68

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.22
  • 13.93
  • 15.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
54.01
53.64
0.69%
61.75
49.66
24.35%
53.91
39.14
37.74%
54.50
53.65
1.58%
Expenses
49.76
52.67
-5.52%
56.90
48.30
17.81%
51.36
37.56
36.74%
50.46
51.14
-1.33%
EBITDA
4.25
0.96
342.71%
4.84
1.35
258.52%
2.55
1.58
61.39%
4.04
2.52
60.32%
EBIDTM
7.87%
1.79%
7.84%
2.73%
4.73%
4.03%
7.42%
4.69%
Other Income
0.76
0.71
7.04%
2.21
1.17
88.89%
0.89
1.09
-18.35%
0.92
1.74
-47.13%
Interest
0.21
0.10
110.00%
0.20
0.09
122.22%
0.10
0.07
42.86%
0.18
0.22
-18.18%
Depreciation
1.77
1.57
12.74%
1.67
1.50
11.33%
1.50
1.50
0.00%
1.70
1.55
9.68%
PBT
3.02
0.01
30,100.00%
5.18
0.93
456.99%
1.84
1.09
68.81%
3.08
2.49
23.69%
Tax
0.86
0.00
0
1.47
0.24
512.50%
0.52
0.29
79.31%
0.87
-0.41
-
PAT
2.17
0.01
21,600.00%
3.71
0.68
445.59%
1.32
0.81
62.96%
2.21
2.90
-23.79%
PATM
4.02%
0.01%
6.01%
1.37%
2.44%
2.06%
4.06%
5.40%
EPS
7.53
0.22
3,322.73%
12.16
2.11
476.30%
5.48
2.62
109.16%
6.76
7.70
-12.21%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
224.17
196.93
158.46
149.13
206.41
182.13
143.84
142.06
Net Sales Growth
14.32%
24.28%
6.26%
-27.75%
13.33%
26.62%
1.25%
 
Cost Of Goods Sold
123.08
111.13
86.06
78.60
105.22
92.08
69.94
65.21
Gross Profit
101.09
85.80
72.40
70.52
101.19
90.05
73.91
76.84
GP Margin
45.09%
43.57%
45.69%
47.29%
49.02%
49.44%
51.38%
54.09%
Total Expenditure
208.48
188.88
154.13
149.00
189.72
168.66
138.12
133.29
Power & Fuel Cost
-
10.12
9.41
9.00
10.58
10.43
9.13
9.67
% Of Sales
-
5.14%
5.94%
6.04%
5.13%
5.73%
6.35%
6.81%
Employee Cost
-
26.24
25.37
26.71
26.02
24.30
22.75
22.90
% Of Sales
-
13.32%
16.01%
17.91%
12.61%
13.34%
15.82%
16.12%
Manufacturing Exp.
-
28.96
21.97
21.68
31.84
27.18
22.78
20.58
% Of Sales
-
14.71%
13.86%
14.54%
15.43%
14.92%
15.84%
14.49%
General & Admin Exp.
-
10.71
9.00
11.17
13.63
12.30
11.51
11.67
% Of Sales
-
5.44%
5.68%
7.49%
6.60%
6.75%
8.00%
8.21%
Selling & Distn. Exp.
-
0.34
0.46
0.45
0.48
1.10
0.53
0.82
% Of Sales
-
0.17%
0.29%
0.30%
0.23%
0.60%
0.37%
0.58%
Miscellaneous Exp.
-
1.38
1.86
1.38
1.95
1.28
1.49
2.44
% Of Sales
-
0.70%
1.17%
0.93%
0.94%
0.70%
1.04%
1.72%
EBITDA
15.68
8.05
4.33
0.13
16.69
13.47
5.72
8.77
EBITDA Margin
6.99%
4.09%
2.73%
0.09%
8.09%
7.40%
3.98%
6.17%
Other Income
4.78
3.88
5.54
6.43
3.99
4.49
5.07
2.81
Interest
0.69
0.55
0.62
0.21
0.28
0.37
0.38
0.44
Depreciation
6.64
6.27
5.51
5.67
5.06
4.45
4.07
3.95
PBT
13.12
5.11
3.75
0.68
15.35
13.14
6.34
7.19
Tax
3.72
1.40
-0.20
-0.25
5.04
2.98
1.65
2.15
Tax Rate
28.35%
27.40%
-5.33%
-36.76%
32.83%
22.68%
23.17%
30.67%
PAT
9.41
3.71
3.94
0.93
10.31
10.15
5.47
4.86
PAT before Minority Interest
9.41
3.71
3.94
0.93
10.31
10.15
5.47
4.86
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
4.20%
1.88%
2.49%
0.62%
4.99%
5.57%
3.80%
3.42%
PAT Growth
113.86%
-5.84%
323.66%
-90.98%
1.58%
85.56%
12.55%
 
EPS
24.76
9.76
10.37
2.45
27.13
26.71
14.39
12.79

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
194.95
186.70
174.35
183.06
175.10
163.67
158.57
Share Capital
3.83
3.83
3.83
3.83
3.83
3.83
3.83
Total Reserves
191.13
182.87
170.53
179.24
171.27
159.84
154.75
Non-Current Liabilities
12.37
10.52
48.71
46.29
53.37
4.95
53.89
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
5.52
5.54
45.52
42.78
50.50
1.07
50.35
Current Liabilities
40.23
41.05
30.31
33.12
30.73
77.10
19.38
Trade Payables
31.94
32.04
22.44
24.44
24.39
23.54
14.11
Other Current Liabilities
1.95
3.72
2.72
2.98
2.55
2.62
2.73
Short Term Borrowings
5.18
4.80
3.15
0.00
0.00
0.00
0.00
Short Term Provisions
1.16
0.50
2.00
5.71
3.79
50.95
2.54
Total Liabilities
247.55
238.27
253.37
262.47
259.20
245.72
231.84
Net Block
64.82
64.00
48.60
46.84
42.00
35.58
32.94
Gross Block
98.68
91.59
71.10
64.12
54.43
43.58
36.88
Accumulated Depreciation
33.86
27.59
22.50
17.28
12.42
8.00
3.94
Non Current Assets
134.75
119.21
154.16
148.75
145.82
82.04
131.42
Capital Work in Progress
7.75
3.15
12.63
1.52
0.68
3.25
4.24
Non Current Investment
48.00
40.11
36.52
45.21
44.20
37.26
33.71
Long Term Loans & Adv.
14.06
11.93
56.35
55.12
58.89
5.94
60.50
Other Non Current Assets
0.12
0.02
0.06
0.05
0.05
0.00
0.05
Current Assets
112.80
119.05
99.21
113.72
113.38
163.68
100.42
Current Investments
10.15
13.62
5.67
3.69
1.54
1.53
2.13
Inventories
48.24
49.57
40.84
45.38
42.57
45.60
44.29
Sundry Debtors
47.67
47.60
41.14
50.82
51.05
37.49
35.28
Cash & Bank
1.89
1.91
1.81
3.42
4.73
5.91
5.68
Other Current Assets
4.84
0.87
2.20
1.51
13.49
73.15
13.04
Short Term Loans & Adv.
3.64
5.48
7.55
8.89
10.06
65.82
9.74
Net Current Assets
72.57
78.00
68.91
80.60
82.65
86.58
81.04
Total Assets
247.55
238.26
253.37
262.47
259.20
245.72
231.84

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
8.82
8.89
12.60
12.27
12.05
5.46
7.47
PBT
5.88
3.63
0.84
15.35
13.14
5.73
6.37
Adjustment
3.31
2.47
1.19
3.49
2.62
1.37
3.64
Changes in Working Capital
1.92
-1.20
10.86
-0.82
0.61
-2.68
0.84
Cash after chg. in Working capital
11.11
4.89
12.89
18.02
16.36
4.42
10.85
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2.29
4.00
-0.29
-5.75
-4.31
1.04
-3.39
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-5.61
-6.83
-9.15
-9.17
-9.68
-1.55
-5.27
Net Fixed Assets
-11.69
-11.01
-18.09
-10.53
-8.28
-5.71
Net Investments
-3.63
-11.66
6.00
-2.07
-5.93
-4.06
Others
9.71
15.84
2.94
3.43
4.53
8.22
Cash from Financing Activity
-3.22
-1.95
-5.27
-4.18
-3.52
-3.62
-3.65
Net Cash Inflow / Outflow
-0.01
0.11
-1.82
-1.09
-1.15
0.29
-1.46
Opening Cash & Equivalents
1.14
1.03
2.85
3.93
5.09
4.79
6.25
Closing Cash & Equivalent
1.13
1.14
1.03
2.85
3.93
5.09
4.79

Financial Ratios

Standalone /

Consolidated
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
509.68
488.10
455.83
478.60
457.77
427.89
414.57
ROA
1.53%
1.60%
0.36%
3.95%
4.02%
2.29%
2.10%
ROE
1.94%
2.19%
0.52%
5.76%
5.99%
3.39%
3.07%
ROCE
2.89%
2.37%
0.49%
8.72%
7.97%
4.65%
4.70%
Fixed Asset Turnover
2.07
1.95
2.21
3.48
3.79
3.97
4.40
Receivable days
88.29
102.19
112.54
90.07
86.97
83.13
79.35
Inventory Days
90.64
104.13
105.52
77.77
86.62
102.69
99.63
Payable days
105.06
115.52
60.25
49.10
55.25
52.93
40.56
Cash Conversion Cycle
73.87
90.80
157.81
118.73
118.34
132.90
138.42
Total Debt/Equity
0.03
0.03
0.02
0.00
0.00
0.00
0.00
Interest Cover
10.32
7.07
4.16
56.81
36.89
19.82
17.06

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Bimetal Bearings - Quarterly Results
    13th Feb 2023, 18:10 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.