Nifty
Sensex
:
:
15786.80
52529.98
-82.45 (-0.52%)
-243.07 (-0.46%)

Bearings

Rating :
44/99

BSE: 530367 | NSE: NRBBEARING

129.90
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  131.00
  •  132.20
  •  126.05
  •  129.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  481937
  •  627.10
  •  141.40
  •  65.30

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,255.15
  • 23.22
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,536.26
  • 0.62%
  • 2.42

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.62%
  • 0.58%
  • 14.51%
  • FII
  • DII
  • Others
  • 20.14%
  • 13.64%
  • 1.51%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.93
  • 2.83
  • -3.19

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -2.30
  • -4.90
  • -12.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -5.00
  • -5.25
  • -29.30

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.23
  • 24.05
  • 19.00

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.59
  • 3.38
  • 2.83

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.14
  • 11.54
  • 10.89

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
257.24
187.52
37.18%
244.69
183.08
33.65%
197.67
192.97
2.44%
62.80
212.38
-70.43%
Expenses
210.48
172.09
22.31%
201.57
163.27
23.46%
167.30
172.46
-2.99%
79.17
182.30
-56.57%
EBITDA
46.76
15.43
203.05%
43.12
19.81
117.67%
30.37
20.51
48.07%
-16.37
30.08
-
EBIDTM
18.18%
8.23%
17.62%
10.82%
15.36%
10.63%
-26.07%
14.16%
Other Income
5.97
4.70
27.02%
4.33
6.15
-29.59%
0.70
3.67
-80.93%
4.08
1.55
163.23%
Interest
3.56
6.10
-41.64%
5.29
5.84
-9.42%
6.24
5.23
19.31%
6.75
4.60
46.74%
Depreciation
9.10
7.15
27.27%
9.00
6.93
29.87%
7.39
9.74
-24.13%
5.20
9.47
-45.09%
PBT
40.07
6.88
482.41%
33.16
13.19
151.40%
17.44
9.21
89.36%
-24.24
17.56
-
Tax
4.78
2.47
93.52%
9.88
2.67
270.04%
6.05
2.78
117.63%
-9.98
5.72
-
PAT
35.29
4.41
700.23%
23.28
10.52
121.29%
11.39
6.43
77.14%
-14.26
11.84
-
PATM
13.72%
2.35%
9.51%
5.75%
5.76%
3.33%
-22.71%
5.57%
EPS
3.57
0.43
730.23%
2.33
1.07
117.76%
1.13
0.63
79.37%
-1.45
1.18
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
762.40
775.95
965.02
855.14
725.54
674.94
670.31
607.48
591.63
559.97
479.59
Net Sales Growth
-1.75%
-19.59%
12.85%
17.86%
7.50%
0.69%
10.34%
2.68%
5.65%
16.76%
 
Cost Of Goods Sold
287.87
305.20
351.55
320.66
272.74
262.14
253.47
232.13
213.09
190.53
155.42
Gross Profit
474.53
470.75
613.47
534.48
452.80
412.80
416.84
375.35
378.55
369.45
324.17
GP Margin
62.24%
60.67%
63.57%
62.50%
62.41%
61.16%
62.19%
61.79%
63.98%
65.98%
67.59%
Total Expenditure
658.52
689.46
778.95
685.93
608.33
563.77
546.36
503.50
490.86
445.58
370.42
Power & Fuel Cost
-
32.56
34.79
26.98
27.58
29.42
27.77
26.68
28.72
23.35
18.96
% Of Sales
-
4.20%
3.61%
3.16%
3.80%
4.36%
4.14%
4.39%
4.85%
4.17%
3.95%
Employee Cost
-
136.65
137.20
127.91
131.62
128.39
112.11
100.98
101.99
94.95
85.34
% Of Sales
-
17.61%
14.22%
14.96%
18.14%
19.02%
16.73%
16.62%
17.24%
16.96%
17.79%
Manufacturing Exp.
-
120.58
138.27
94.49
87.81
75.07
76.05
76.44
82.10
83.64
71.80
% Of Sales
-
15.54%
14.33%
11.05%
12.10%
11.12%
11.35%
12.58%
13.88%
14.94%
14.97%
General & Admin Exp.
-
38.49
41.22
31.73
26.14
22.00
19.94
21.96
17.59
15.57
13.05
% Of Sales
-
4.96%
4.27%
3.71%
3.60%
3.26%
2.97%
3.61%
2.97%
2.78%
2.72%
Selling & Distn. Exp.
-
43.19
56.46
45.09
33.64
31.02
34.82
34.27
35.88
26.18
17.30
% Of Sales
-
5.57%
5.85%
5.27%
4.64%
4.60%
5.19%
5.64%
6.06%
4.68%
3.61%
Miscellaneous Exp.
-
12.79
19.46
39.07
28.80
15.75
22.22
11.03
11.49
11.38
17.30
% Of Sales
-
1.65%
2.02%
4.57%
3.97%
2.33%
3.31%
1.82%
1.94%
2.03%
1.78%
EBITDA
103.88
86.49
186.07
169.21
117.21
111.17
123.95
103.98
100.77
114.39
109.17
EBITDA Margin
13.63%
11.15%
19.28%
19.79%
16.15%
16.47%
18.49%
17.12%
17.03%
20.43%
22.76%
Other Income
15.08
16.07
5.50
12.11
7.95
3.16
4.49
2.97
10.17
3.64
3.50
Interest
21.84
22.45
15.71
15.02
17.51
18.48
19.36
19.56
20.62
15.35
7.09
Depreciation
30.69
33.29
35.30
30.99
32.32
31.95
31.04
35.58
32.08
29.27
24.03
PBT
66.43
46.82
140.56
135.31
75.33
63.89
78.03
51.80
58.24
73.41
81.55
Tax
10.73
13.64
47.20
42.41
22.27
20.71
24.33
18.11
10.19
22.50
26.82
Tax Rate
16.15%
29.13%
30.04%
31.34%
29.56%
32.42%
31.18%
34.96%
17.50%
30.65%
32.89%
PAT
55.70
32.07
108.22
90.73
51.65
42.00
53.23
32.99
47.19
49.90
53.54
PAT before Minority Interest
54.06
33.18
109.90
92.90
53.06
43.18
53.70
33.70
48.05
50.91
54.73
Minority Interest
-1.64
-1.11
-1.68
-2.17
-1.41
-1.18
-0.47
-0.71
-0.86
-1.01
-1.19
PAT Margin
7.31%
4.13%
11.21%
10.61%
7.12%
6.22%
7.94%
5.43%
7.98%
8.91%
11.16%
PAT Growth
67.77%
-70.37%
19.28%
75.66%
22.98%
-21.10%
61.35%
-30.09%
-5.43%
-6.80%
 
EPS
5.75
3.31
11.17
9.36
5.33
4.33
5.49
3.40
4.87
5.15
5.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
456.89
470.52
377.98
303.98
279.16
254.20
219.05
197.94
233.75
207.06
Share Capital
19.38
19.38
19.38
19.38
19.38
19.38
19.38
19.38
19.38
19.38
Total Reserves
437.51
451.14
358.60
284.60
259.78
234.82
199.66
178.55
214.37
187.68
Non-Current Liabilities
364.68
360.12
261.55
300.12
250.73
275.16
229.30
110.50
184.86
65.24
Secured Loans
39.22
27.65
41.66
48.00
20.14
86.96
81.45
78.04
153.71
34.38
Unsecured Loans
34.02
55.25
27.19
59.33
41.66
13.84
15.31
17.89
15.68
16.38
Long Term Provisions
274.00
264.88
186.92
188.52
170.04
154.80
111.82
4.42
3.56
2.87
Current Liabilities
426.15
372.56
361.09
302.22
364.96
354.28
351.27
287.13
210.37
182.59
Trade Payables
83.75
118.55
111.17
99.42
89.88
89.14
72.89
68.66
65.83
61.93
Other Current Liabilities
82.08
65.65
98.39
37.52
93.82
58.30
65.07
33.60
43.36
41.92
Short Term Borrowings
244.77
177.00
104.68
157.32
175.41
185.22
179.25
164.20
75.66
54.90
Short Term Provisions
15.55
11.36
46.85
7.96
5.84
21.62
34.05
20.66
25.51
23.84
Total Liabilities
1,257.22
1,212.57
1,008.31
911.80
898.93
886.53
802.04
597.28
629.83
454.72
Net Block
363.89
322.22
259.62
246.95
259.46
258.23
233.27
218.62
231.46
184.56
Gross Block
836.61
760.35
663.52
619.94
604.00
573.97
543.45
496.55
500.06
423.57
Accumulated Depreciation
472.72
438.13
403.90
372.99
344.54
315.74
310.18
277.92
268.60
239.01
Non Current Assets
703.51
651.31
500.38
491.39
451.01
442.76
408.75
267.61
289.81
205.39
Capital Work in Progress
16.07
14.79
14.79
8.82
4.84
3.54
38.35
19.33
20.39
2.95
Non Current Investment
2.24
4.60
5.68
5.05
0.06
0.06
0.06
0.06
0.07
0.07
Long Term Loans & Adv.
320.96
309.32
220.08
229.71
186.63
180.62
136.51
29.34
37.57
17.74
Other Non Current Assets
0.35
0.38
0.21
0.86
0.02
0.31
0.56
0.25
0.31
0.07
Current Assets
553.71
561.26
507.93
420.41
447.92
443.77
393.29
329.66
340.02
249.33
Current Investments
9.85
8.09
8.72
1.07
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
227.00
268.04
158.03
172.28
144.71
164.25
145.03
147.52
137.76
112.38
Sundry Debtors
200.25
215.05
233.44
193.65
225.95
199.75
184.19
151.48
125.60
102.53
Cash & Bank
77.82
31.29
28.77
22.48
32.03
28.00
5.76
3.31
55.77
9.08
Other Current Assets
38.79
11.00
17.46
11.83
45.23
51.77
58.31
27.36
20.89
25.36
Short Term Loans & Adv.
27.90
27.79
61.51
19.10
41.59
48.62
56.24
18.51
11.85
19.80
Net Current Assets
127.56
188.70
146.84
118.19
82.96
89.49
42.02
42.54
129.65
66.75
Total Assets
1,257.22
1,212.57
1,008.31
911.80
898.93
886.53
802.04
597.27
629.83
454.72

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
102.08
70.68
133.48
85.08
91.89
70.58
72.90
34.41
54.57
40.61
PBT
46.82
157.10
135.31
75.33
63.89
78.03
51.80
58.24
73.41
81.55
Adjustment
54.35
48.05
43.91
52.61
44.87
52.22
51.84
43.19
44.00
31.04
Changes in Working Capital
14.06
-82.20
-10.35
-16.74
4.14
-31.33
-17.43
-52.19
-40.45
-40.05
Cash after chg. in Working capital
115.23
122.95
168.87
111.20
112.91
98.92
86.21
49.24
76.96
72.54
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.15
-52.27
-35.39
-26.12
-21.02
-28.34
-13.31
-14.84
-22.39
-31.93
Other Direct Exp. Paid
0.00
0.00
0.00
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
0.00
0.00
0.00
Cash From Investing Activity
-65.14
-89.32
-46.45
-25.44
-9.56
-23.81
-66.61
-91.74
-113.32
-36.29
Net Fixed Assets
-64.29
-92.25
-43.99
-19.08
-32.71
10.63
-57.39
11.78
-84.53
-39.28
Net Investments
2.21
-6.64
-0.64
-4.73
0.25
1.29
2.00
-8.23
1.95
1.35
Others
-3.06
9.57
-1.82
-1.63
22.90
-35.73
-11.22
-95.29
-30.74
1.64
Cash from Financing Activity
9.15
35.79
-95.96
-69.35
-78.72
-24.53
-3.81
37.52
105.36
-0.69
Net Cash Inflow / Outflow
46.09
17.15
-8.93
-9.71
3.61
22.23
2.48
-19.82
46.61
3.64
Opening Cash & Equivalents
30.19
12.78
21.58
31.21
27.66
5.61
3.13
22.95
9.00
5.50
Closing Cash & Equivalent
76.46
30.19
12.78
21.58
31.27
27.84
5.61
3.13
55.61
9.14

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
47.15
48.56
39.01
31.37
28.80
26.23
22.60
20.42
24.12
21.36
ROA
2.69%
9.90%
9.68%
5.86%
4.84%
6.36%
4.82%
7.83%
9.39%
13.47%
ROE
7.16%
25.90%
27.24%
18.20%
16.19%
22.69%
16.16%
22.26%
23.10%
28.55%
ROCE
8.84%
25.71%
25.63%
15.88%
14.07%
17.44%
14.19%
16.40%
21.85%
29.87%
Fixed Asset Turnover
0.97
1.36
1.36
1.30
1.25
1.29
1.27
1.30
1.32
1.30
Receivable days
97.68
84.82
89.19
96.34
105.16
97.11
92.55
78.27
68.48
61.81
Inventory Days
116.43
80.58
68.98
72.78
76.32
78.22
80.66
80.59
75.09
69.44
Payable days
55.59
53.98
59.79
58.72
59.23
54.91
51.37
48.02
51.22
52.05
Cash Conversion Cycle
158.52
111.41
98.38
110.41
122.25
120.42
121.84
110.84
92.35
79.20
Total Debt/Equity
0.79
0.60
0.57
0.91
1.11
1.29
1.44
1.38
1.10
0.55
Interest Cover
3.09
11.00
10.01
5.30
4.46
5.03
3.65
3.82
5.78
12.51

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.