Nifty

:

25571.25

Sensex

:

82814.71

116.90 (0.46%)
316.57 (0.38%)

Login

Nifty
Sensex

:
:

25571.25
82814.71

116.90 (0.46%)
316.57 (0.38%)

Menon Pistons Ltd.

Auto Ancillary

Rating :

61/99

BSE: 531727 | NSE: Not Listed

Watchlist

NSE BSE

59.52

20-Feb-2026

Open
High
Low
Previous Close

59.36
61
59.36
59.53

Volume
Traded Value (lacs)
52 Week High
52 Week Low

12674
757856
61
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

303.55
11.95
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

303.89
1.68%
1.75

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

5.00
9.14
0.33

EBITDA CAGR (%)

10 Years
5 Years
3 Years

10.97
13.69
0.56

PAT CAGR (%)

10 Years
5 Years
3 Years

14.98
14.14
0.72

P:E (Median)

8 Years
5 Years
3 Years

12.69
12.69
12.83

P:BV (Average)

8 Years
5 Years
3 Years

2.56
2.56
2.57

EV:EBITDA (Average)

8 Years
5 Years
3 Years

7.86
7.86
7.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 60.32 53.21 13.36% 59.42 54.81 8.41% 64.50 56.73 13.70% 47.60 53.16 -10.46%
Expenses 52.52 45.16 16.30% 51.34 46.49 10.43% 55.10 46.90 17.48% 41.61 44.69 -6.89%
EBITDA 7.80 8.05 -3.11% 8.08 8.32 -2.88% 9.40 9.83 -4.37% 5.99 8.48 -29.36%
EBIDTM 12.93% 15.13% 13.60% 15.18% 14.57% 17.33% 12.58% 15.95%
Other Income 0.89 0.64 39.06% 0.89 0.58 53.45% 0.64 0.56 14.29% 0.83 3.11 -73.31%
Interest 0.76 1.07 -28.97% 0.94 0.90 4.44% 1.02 1.10 -7.27% 1.07 1.22 -12.30%
Depreciation 1.91 1.78 7.30% 1.71 1.76 -2.84% 1.98 1.73 14.45% 1.73 1.52 13.82%
PBT 5.73 5.84 -1.88% 6.32 6.23 1.44% 7.04 7.57 -7.00% 4.01 8.83 -54.59%
Tax 1.79 1.47 21.77% 1.76 1.57 12.10% 1.85 1.91 -3.14% 1.38 0.86 60.47%
PAT 3.95 4.37 -9.61% 4.56 4.66 -2.15% 5.20 5.66 -8.13% 2.63 7.98 -67.04%
PATM 6.55% 8.21% 7.68% 8.50% 8.06% 9.98% 5.53% 15.01%
EPS 0.77 0.86 -10.47% 0.89 0.91 -2.20% 1.02 1.11 -8.11% 0.52 1.56 -66.67%

Description Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var% Mar 25 Mar 24 Var%
Net Sales 76.10 63.11 20.58% 74.54 65.39 13.99% 80.29 69.40 15.69% 55.76 60.74 -8.20%
Expenses 63.56 52.65 20.72% 61.95 53.50 15.79% 66.77 56.20 18.81% 47.06 49.48 -4.89%
EBITDA 12.55 10.46 19.98% 12.60 11.90 5.88% 13.51 13.20 2.35% 8.70 11.26 -22.74%
EBIDTM 16.49% 16.58% 16.90% 18.19% 16.83% 19.02% 15.61% 18.54%
Other Income 0.55 0.92 -40.22% 0.77 0.35 120.00% 0.69 0.15 360.00% 0.87 0.21 314.29%
Interest 0.78 1.07 -27.10% 0.98 0.91 7.69% 1.04 1.11 -6.31% 1.08 1.22 -11.48%
Depreciation 2.96 2.61 13.41% 2.84 2.28 24.56% 2.72 2.80 -2.86% 2.88 2.56 12.50%
PBT 9.07 7.70 17.79% 9.55 9.06 5.41% 10.44 9.45 10.48% 5.62 7.69 -26.92%
Tax 2.65 1.88 40.96% 2.60 2.35 10.64% 2.67 2.38 12.18% 1.36 0.46 195.65%
PAT 6.43 5.82 10.48% 6.95 6.71 3.58% 7.77 7.07 9.90% 4.25 7.24 -41.30%
PATM 8.44% 9.22% 9.32% 10.25% 9.67% 10.19% 7.63% 11.91%
EPS 1.26 1.14 10.53% 1.36 1.31 3.82% 1.52 1.39 9.35% 0.83 1.42 -41.55%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 231.84 212.35 210.87 208.21 201.06 137.11 117.75 156.10 146.08 132.82 130.41 Net Sales Growth 6.39% 0.70% 1.28% 3.56% 46.64% 16.44% -24.57% 6.86% 9.98% 1.85% Cost Of Goods Sold 116.06 96.10 93.18 96.09 89.46 58.41 44.57 65.57 63.05 55.34 61.32 Gross Profit 115.78 116.25 117.69 112.12 111.60 78.70 73.19 90.53 83.03 77.49 69.10 GP Margin 49.94% 54.74% 55.81% 53.85% 55.51% 57.40% 62.16% 57.99% 56.84% 58.34% 52.99% Total Expenditure 200.57 180.17 177.36 176.37 170.49 120.17 107.02 137.49 130.33 117.95 119.05 Power & Fuel Cost - 12.94 16.69 15.33 15.13 13.22 13.32 14.46 12.57 12.21 11.06 % Of Sales - 6.09% 7.91% 7.36% 7.53% 9.64% 11.31% 9.26% 8.60% 9.19% 8.48% Employee Cost - 20.47 19.89 19.02 19.13 16.39 17.99 18.25 17.51 16.72 13.71 % Of Sales - 9.64% 9.43% 9.14% 9.51% 11.95% 15.28% 11.69% 11.99% 12.59% 10.51% Manufacturing Exp. - 36.48 34.78 34.41 37.63 25.35 20.96 27.32 26.00 23.65 19.61 % Of Sales - 17.18% 16.49% 16.53% 18.72% 18.49% 17.80% 17.50% 17.80% 17.81% 15.04% General & Admin Exp. - 3.30 3.35 3.33 2.91 2.19 2.93 3.15 1.94 2.57 3.06 % Of Sales - 1.55% 1.59% 1.60% 1.45% 1.60% 2.49% 2.02% 1.33% 1.93% 2.35% Selling & Distn. Exp. - 9.20 8.10 6.69 5.49 3.81 6.55 8.05 7.98 6.84 10.08 % Of Sales - 4.33% 3.84% 3.21% 2.73% 2.78% 5.56% 5.16% 5.46% 5.15% 7.73% Miscellaneous Exp. - 1.67 1.38 1.50 0.75 0.81 0.70 0.70 1.28 0.62 10.08 % Of Sales - 0.79% 0.65% 0.72% 0.37% 0.59% 0.59% 0.45% 0.88% 0.47% 0.17% EBITDA 31.27 32.18 33.51 31.84 30.57 16.94 10.73 18.61 15.75 14.87 11.36 EBITDA Margin 13.49% 15.15% 15.89% 15.29% 15.20% 12.36% 9.11% 11.92% 10.78% 11.20% 8.71% Other Income 3.25 2.64 7.22 7.26 0.98 0.59 0.43 0.68 1.50 1.95 2.27 Interest 3.79 4.18 4.24 2.75 1.42 0.20 0.26 0.42 0.99 1.62 2.48 Depreciation 7.33 7.01 5.97 5.88 5.81 5.27 5.33 4.83 4.41 4.38 4.42 PBT 23.10 23.64 30.51 30.47 24.31 12.05 5.57 14.04 11.85 10.82 6.73 Tax 6.78 6.32 6.31 6.83 6.43 3.12 1.18 3.96 4.83 3.42 2.44 Tax Rate 29.35% 26.73% 20.68% 22.42% 26.45% 25.89% 21.18% 28.21% 40.76% 31.61% 36.26% PAT 16.34 17.32 24.20 23.64 17.88 8.94 4.39 10.08 7.03 7.40 4.29 PAT before Minority Interest 16.34 17.32 24.20 23.64 17.88 8.94 4.39 10.08 7.03 7.40 4.29 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 7.05% 8.16% 11.48% 11.35% 8.89% 6.52% 3.73% 6.46% 4.81% 5.57% 3.29% PAT Growth -27.92% -28.43% 2.37% 32.21% 100.00% 103.64% -56.45% 43.39% -5.00% 72.49% EPS 3.20 3.40 4.75 4.64 3.51 1.75 0.86 1.98 1.38 1.45 0.84

Description TTM Mar 25 Mar 24 Mar 23 Mar 22
Net Sales 286.69 253.66 257.65 251.14 212.44 Net Sales Growth 10.85% -1.55% 2.59% 18.22% Cost Of Goods Sold 128.63 105.79 109.87 112.61 91.86 Gross Profit 158.06 147.88 147.79 138.53 120.57 GP Margin 55.13% 58.30% 57.36% 55.16% 56.75% Total Expenditure 239.34 208.76 210.16 207.48 177.93 Power & Fuel Cost - 15.27 17.98 17.00 15.64 % Of Sales - 6.02% 6.98% 6.77% 7.36% Employee Cost - 25.47 24.33 23.10 20.66 % Of Sales - 10.04% 9.44% 9.20% 9.73% Manufacturing Exp. - 46.83 43.76 41.65 40.17 % Of Sales - 18.46% 16.98% 16.58% 18.91% General & Admin Exp. - 3.92 3.93 4.18 3.07 % Of Sales - 1.55% 1.53% 1.66% 1.45% Selling & Distn. Exp. - 9.71 8.37 7.01 5.71 % Of Sales - 3.83% 3.25% 2.79% 2.69% Miscellaneous Exp. - 1.79 1.91 1.93 0.82 % Of Sales - 0.71% 0.74% 0.77% 0.39% EBITDA 47.36 44.90 47.49 43.66 34.51 EBITDA Margin 16.52% 17.70% 18.43% 17.38% 16.24% Other Income 2.88 1.75 0.64 1.27 0.32 Interest 3.88 4.21 4.01 2.92 1.49 Depreciation 11.40 10.62 9.55 9.94 6.89 PBT 34.68 31.82 34.57 32.07 26.45 Tax 9.28 7.97 8.12 11.85 7.65 Tax Rate 26.76% 25.05% 23.49% 33.67% 28.92% PAT 25.40 23.85 26.45 23.34 18.80 PAT before Minority Interest 25.40 23.85 26.45 23.34 18.80 Minority Interest 0.00 0.00 0.00 0.00 0.00 PAT Margin 8.86% 9.40% 10.27% 9.29% 8.85% PAT Growth -5.37% -9.83% 13.32% 24.15% EPS 4.98 4.68 5.19 4.58 3.69

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 146.43 134.69 115.73 95.73 83.27 74.57 77.72 71.48 67.69 60.88 Share Capital 5.10 5.10 5.10 5.10 5.10 5.10 5.10 5.10 5.10 5.10 Total Reserves 141.33 129.59 110.63 90.63 78.17 69.47 72.62 66.38 62.59 55.78 Non-Current Liabilities 13.90 7.95 12.18 20.35 1.42 1.76 2.48 2.84 3.38 3.72 Secured Loans 9.23 0.00 0.00 8.73 0.00 0.00 0.00 0.00 0.13 0.00 Unsecured Loans 0.00 5.00 10.00 10.00 0.00 0.00 0.00 0.00 0.00 0.00 Long Term Provisions 0.73 0.70 0.71 0.89 0.70 0.64 0.78 0.74 0.68 0.56 Current Liabilities 35.78 48.26 36.01 35.35 37.29 16.64 21.55 25.92 31.46 36.27 Trade Payables 21.23 17.80 12.73 18.78 16.74 7.33 11.00 10.42 11.95 14.36 Other Current Liabilities 10.02 14.56 16.53 15.08 9.54 5.18 7.99 7.21 5.63 0.52 Short Term Borrowings 4.40 15.45 6.44 1.21 10.74 4.03 2.45 8.17 13.76 16.72 Short Term Provisions 0.13 0.47 0.31 0.27 0.27 0.10 0.11 0.12 0.12 4.67 Total Liabilities 196.11 190.90 163.92 151.43 121.98 92.97 101.75 100.24 102.53 100.87 Net Block 76.10 73.78 51.56 41.87 34.60 31.62 31.27 27.21 29.38 31.57 Gross Block 182.14 172.81 144.66 129.28 116.20 108.00 102.35 93.47 91.27 89.72 Accumulated Depreciation 106.04 99.03 93.09 87.41 81.60 76.37 71.08 66.26 61.88 58.15 Non Current Assets 116.09 107.49 91.05 66.10 45.62 37.18 37.14 32.60 32.80 35.08 Capital Work in Progress 0.00 0.00 0.04 0.75 0.00 0.00 0.00 0.00 0.04 0.00 Non Current Investment 26.75 26.75 26.75 11.60 0.00 0.00 0.00 0.00 0.00 0.02 Long Term Loans & Adv. 12.07 6.80 12.68 11.57 10.72 5.53 5.58 5.11 3.05 3.49 Other Non Current Assets 1.17 0.16 0.02 0.30 0.30 0.02 0.28 0.28 0.32 0.00 Current Assets 80.02 83.41 72.87 85.32 76.35 55.78 64.60 67.64 69.73 65.23 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 24.76 20.36 20.74 23.36 20.55 20.54 16.71 15.86 16.93 16.52 Sundry Debtors 43.24 57.63 47.83 55.33 40.47 28.26 43.69 41.04 31.57 27.83 Cash & Bank 7.94 1.93 1.05 1.76 12.98 4.39 1.86 2.63 8.54 5.78 Other Current Assets 4.08 2.00 2.32 1.68 2.36 2.59 2.35 8.11 12.69 15.09 Short Term Loans & Adv. 1.03 1.50 0.93 3.18 0.95 0.55 0.42 5.90 9.73 13.47 Net Current Assets 44.25 35.15 36.86 49.98 39.06 39.14 43.05 41.72 38.27 28.95 Total Assets 196.11 190.90 163.92 151.42 121.97 92.96 101.74 100.24 102.53 100.87

Description Mar 25 Mar 24 Mar 23 Mar 22
Shareholder's Funds 157.19 138.92 117.70 96.61 Share Capital 5.10 5.10 5.10 5.10 Total Reserves 152.09 133.82 112.60 91.51 Non-Current Liabilities 13.61 8.00 7.61 21.03 Secured Loans 9.23 0.00 0.00 8.73 Unsecured Loans 0.00 5.00 5.00 10.17 Long Term Provisions 0.81 0.75 0.74 0.89 Current Liabilities 42.78 55.20 48.88 40.58 Trade Payables 27.56 22.39 16.71 20.81 Other Current Liabilities 10.68 16.88 25.26 15.22 Short Term Borrowings 4.40 15.45 6.52 4.18 Short Term Provisions 0.14 0.49 0.40 0.37 Total Liabilities 213.58 202.12 174.19 158.22 Net Block 91.21 89.80 62.16 50.29 Gross Block 223.03 211.13 173.98 146.02 Accumulated Depreciation 131.82 121.33 111.82 95.72 Non Current Assets 105.85 97.37 77.85 63.20 Capital Work in Progress 0.02 0.06 0.18 0.75 Non Current Investment 0.00 0.00 0.00 0.00 Long Term Loans & Adv. 12.44 6.85 12.74 11.84 Other Non Current Assets 2.17 0.67 2.77 0.30 Current Assets 107.73 104.75 96.34 95.03 Current Investments 0.00 0.00 0.00 0.00 Inventories 35.72 28.30 27.15 27.58 Sundry Debtors 55.20 66.16 55.35 59.57 Cash & Bank 9.79 2.76 6.29 1.79 Other Current Assets 7.02 2.30 2.73 2.86 Short Term Loans & Adv. 3.61 5.23 4.83 3.23 Net Current Assets 64.95 49.54 47.46 54.45 Total Assets 213.58 202.12 174.19 158.23

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 34.82 22.56 41.24 3.79 12.93 13.84 11.37 1.16 5.01 11.43 PBT 23.64 30.51 30.47 24.31 12.05 5.57 14.04 11.85 10.82 6.73 Adjustment 10.85 5.20 3.48 6.99 5.31 5.38 4.84 4.73 4.47 6.29 Changes in Working Capital 4.06 -7.77 13.84 -20.53 -1.88 5.04 -2.40 -10.15 -6.72 1.33 Cash after chg. in Working capital 38.55 27.93 47.79 10.77 15.48 15.98 16.47 6.43 8.57 14.35 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -3.73 -5.37 -6.55 -6.98 -2.55 -2.13 -5.11 -5.28 -3.56 -2.44 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.48 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -20.16 -15.93 -25.02 -25.13 -9.24 -6.82 -7.60 3.77 -4.79 0.64 Net Fixed Assets -9.33 -28.11 -14.67 -13.83 -8.20 -5.65 -8.88 -2.16 -1.59 -0.19 Net Investments 0.00 0.00 -15.15 -11.60 0.00 0.00 0.00 0.00 0.02 0.01 Others -10.83 12.18 4.80 0.30 -1.04 -1.17 1.28 5.93 -3.22 0.82 Cash from Financing Activity -13.73 -5.65 -17.23 10.00 6.57 -6.00 -4.32 -4.17 -1.46 -13.06 Net Cash Inflow / Outflow 0.93 0.97 -1.01 -11.35 10.27 1.02 -0.55 0.76 -1.24 -1.00 Opening Cash & Equivalents 1.28 0.31 1.32 12.67 2.40 1.38 1.93 1.17 2.41 6.78 Closing Cash & Equivalent 2.21 1.28 0.31 1.32 12.67 2.40 1.38 1.93 1.17 5.78

Description Mar 25 Mar 24 Mar 23 Mar 22
Cash From Operating Activity 38.90 24.29 48.67 1.32 PBT 31.82 34.57 35.19 26.45 Adjustment 14.25 13.28 9.19 8.21 Changes in Working Capital -1.26 -16.10 15.94 -25.48 Cash after chg. in Working capital 44.81 31.75 60.32 9.17 Interest Paid 0.00 0.00 0.00 0.00 Tax Paid -5.90 -7.47 -11.65 -7.85 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 Cash From Investing Activity -24.74 -22.19 -24.17 -26.30 Net Fixed Assets -9.33 -28.11 -14.67 Net Investments 0.00 0.00 -15.15 Others -15.41 5.92 5.65 Cash from Financing Activity -13.73 -0.49 -25.35 12.92 Net Cash Inflow / Outflow 0.44 1.61 -0.85 -12.06 Opening Cash & Equivalents 2.10 0.49 1.34 13.40 Closing Cash & Equivalent 2.53 2.10 0.49 1.34

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 28.71 26.41 22.69 18.77 16.33 14.62 15.24 14.01 13.27 11.83 ROA 8.95% 13.64% 15.00% 13.08% 8.31% 4.51% 9.98% 6.93% 7.27% 4.02% ROE 12.32% 19.32% 22.36% 19.98% 11.32% 5.76% 13.51% 10.10% 11.56% 7.21% ROCE 17.51% 24.19% 26.05% 23.73% 14.20% 7.34% 18.08% 15.90% 15.68% 11.48% Fixed Asset Turnover 1.20 1.33 1.52 1.64 1.22 1.12 1.59 1.62 1.64 1.59 Receivable days 86.69 91.27 90.42 86.96 91.49 111.51 99.05 88.50 73.16 75.20 Inventory Days 38.78 35.57 38.66 39.85 54.68 57.73 38.08 39.97 41.21 48.46 Payable days 74.10 59.79 59.85 70.29 68.45 23.94 23.70 23.10 32.79 48.04 Cash Conversion Cycle 51.36 67.05 69.23 56.52 77.73 145.31 113.43 105.38 81.58 75.62 Total Debt/Equity 0.11 0.15 0.14 0.28 0.13 0.05 0.03 0.12 0.21 0.28 Interest Cover 6.66 8.19 12.10 18.15 60.52 22.28 34.33 12.99 7.67 3.71

Description Mar 25 Mar 24 Mar 23 Mar 22
Book Value (Rs.) 30.82 27.24 23.08 18.94 ROA 11.47% 14.06% 14.04% 11.88% ROE 16.11% 20.61% 21.78% 19.46% ROCE 21.65% 26.74% 29.76% 22.02% Fixed Asset Turnover 1.17 1.34 1.57 1.45 Receivable days 87.31 86.07 83.51 102.35 Inventory Days 46.06 39.27 39.77 47.38 Payable days 86.17 64.94 60.80 82.68 Cash Conversion Cycle 47.20 60.39 62.48 67.05 Total Debt/Equity 0.10 0.15 0.10 0.31 Interest Cover 8.56 9.63 13.05 18.78

Top Investors:

investor education and protection fund (iepf)

Annual Reports:

News Update:

Menon Pistons - Quarterly Results
29th Jan 2026, 00:00 AM

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.

Feedback