Nifty
Sensex
:
:
17026.45
57107.15
-509.80 (-2.91%)
-1687.94 (-2.87%)

Bearings

Rating :
52/99

BSE: 530367 | NSE: NRBBEARING

160.05
26-Nov-2021
  • Open
  • High
  • Low
  • Previous Close
  •  166.10
  •  169.60
  •  157.15
  •  170.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  674028
  •  1105.66
  •  173.80
  •  76.25

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,547.37
  • 15.95
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,723.71
  • 0.31%
  • 2.79

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.82%
  • 0.50%
  • 13.77%
  • FII
  • DII
  • Others
  • 22.58%
  • 11.81%
  • 1.52%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.13
  • 1.00
  • -7.56

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.89
  • -2.25
  • -10.88

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.80
  • 0.92
  • -20.65

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.79
  • 21.85
  • 19.82

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.64
  • 3.23
  • 2.56

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.45
  • 11.37
  • 10.96

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
256.56
197.67
29.79%
201.31
62.80
220.56%
257.24
187.52
37.18%
244.69
183.08
33.65%
Expenses
209.23
167.30
25.06%
174.56
79.17
120.49%
210.48
172.09
22.31%
201.57
163.27
23.46%
EBITDA
47.33
30.37
55.84%
26.75
-16.37
-
46.76
15.43
203.05%
43.12
19.81
117.67%
EBIDTM
18.45%
15.36%
13.29%
-26.07%
18.18%
8.23%
17.62%
10.82%
Other Income
-1.10
0.70
-
7.86
4.08
92.65%
5.97
4.70
27.02%
4.33
6.15
-29.59%
Interest
3.70
6.24
-40.71%
3.71
6.75
-45.04%
3.56
6.10
-41.64%
5.29
5.84
-9.42%
Depreciation
9.34
7.39
26.39%
8.90
5.20
71.15%
9.10
7.15
27.27%
9.00
6.93
29.87%
PBT
33.19
17.44
90.31%
22.00
-24.24
-
40.07
6.88
482.41%
33.16
13.19
151.40%
Tax
8.84
6.05
46.12%
5.17
-9.98
-
4.78
2.47
93.52%
9.88
2.67
270.04%
PAT
24.35
11.39
113.78%
16.83
-14.26
-
35.29
4.41
700.23%
23.28
10.52
121.29%
PATM
9.49%
5.76%
8.36%
-22.71%
13.72%
2.35%
9.51%
5.75%
EPS
2.43
1.13
115.04%
1.68
-1.45
-
3.57
0.43
730.23%
2.33
1.07
117.76%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
959.80
762.40
775.95
965.02
855.14
725.54
674.94
670.31
607.48
591.63
559.97
Net Sales Growth
52.09%
-1.75%
-19.59%
12.85%
17.86%
7.50%
0.69%
10.34%
2.68%
5.65%
 
Cost Of Goods Sold
345.81
287.87
305.19
351.55
320.66
272.74
262.14
253.47
232.13
213.09
190.53
Gross Profit
613.99
474.53
470.76
613.47
534.48
452.80
412.80
416.84
375.35
378.55
369.45
GP Margin
63.97%
62.24%
60.67%
63.57%
62.50%
62.41%
61.16%
62.19%
61.79%
63.98%
65.98%
Total Expenditure
795.84
657.78
689.45
778.95
685.93
608.33
563.77
546.36
503.50
490.86
445.58
Power & Fuel Cost
-
31.79
32.56
34.79
26.98
27.58
29.42
27.77
26.68
28.72
23.35
% Of Sales
-
4.17%
4.20%
3.61%
3.16%
3.80%
4.36%
4.14%
4.39%
4.85%
4.17%
Employee Cost
-
137.74
136.65
137.20
127.91
131.62
128.39
112.11
100.98
101.99
94.95
% Of Sales
-
18.07%
17.61%
14.22%
14.96%
18.14%
19.02%
16.73%
16.62%
17.24%
16.96%
Manufacturing Exp.
-
104.02
120.58
138.27
94.49
87.81
75.07
76.05
76.44
82.10
83.64
% Of Sales
-
13.64%
15.54%
14.33%
11.05%
12.10%
11.12%
11.35%
12.58%
13.88%
14.94%
General & Admin Exp.
-
32.56
38.58
41.22
31.73
26.14
22.00
19.94
21.96
17.59
15.57
% Of Sales
-
4.27%
4.97%
4.27%
3.71%
3.60%
3.26%
2.97%
3.61%
2.97%
2.78%
Selling & Distn. Exp.
-
45.08
43.19
56.46
45.09
33.64
31.02
34.82
34.27
35.88
26.18
% Of Sales
-
5.91%
5.57%
5.85%
5.27%
4.64%
4.60%
5.19%
5.64%
6.06%
4.68%
Miscellaneous Exp.
-
18.72
12.70
19.46
39.07
28.80
15.75
22.22
11.03
11.49
26.18
% Of Sales
-
2.46%
1.64%
2.02%
4.57%
3.97%
2.33%
3.31%
1.82%
1.94%
2.03%
EBITDA
163.96
104.62
86.50
186.07
169.21
117.21
111.17
123.95
103.98
100.77
114.39
EBITDA Margin
17.08%
13.72%
11.15%
19.28%
19.79%
16.15%
16.47%
18.49%
17.12%
17.03%
20.43%
Other Income
17.06
15.08
16.07
5.50
12.11
7.95
3.16
4.49
2.97
10.17
3.64
Interest
16.26
22.58
22.45
15.71
15.02
17.51
18.48
19.36
19.56
20.62
15.35
Depreciation
36.34
30.69
33.29
35.30
30.99
32.32
31.95
31.04
35.58
32.08
29.27
PBT
128.42
66.43
46.83
140.56
135.31
75.33
63.89
78.03
51.80
58.24
73.41
Tax
28.67
10.73
13.64
47.20
42.41
22.27
20.71
24.33
18.11
10.19
22.50
Tax Rate
22.33%
16.15%
29.13%
30.04%
31.34%
29.56%
32.42%
31.18%
34.96%
17.50%
30.65%
PAT
99.75
54.06
32.08
108.22
90.73
51.65
42.00
53.23
32.99
47.19
49.90
PAT before Minority Interest
96.99
55.70
33.19
109.90
92.90
53.06
43.18
53.70
33.70
48.05
50.91
Minority Interest
-2.76
-1.64
-1.11
-1.68
-2.17
-1.41
-1.18
-0.47
-0.71
-0.86
-1.01
PAT Margin
10.39%
7.09%
4.13%
11.21%
10.61%
7.12%
6.22%
7.94%
5.43%
7.98%
8.91%
PAT Growth
727.11%
68.52%
-70.36%
19.28%
75.66%
22.98%
-21.10%
61.35%
-30.09%
-5.43%
 
EPS
10.29
5.58
3.31
11.17
9.36
5.33
4.33
5.49
3.40
4.87
5.15

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
517.72
456.90
470.52
377.98
303.98
279.16
254.20
219.05
197.94
233.75
Share Capital
19.38
19.38
19.38
19.38
19.38
19.38
19.38
19.38
19.38
19.38
Total Reserves
498.34
437.52
451.14
358.60
284.60
259.78
234.82
199.66
178.55
214.37
Non-Current Liabilities
381.00
364.66
360.12
261.55
300.12
250.73
275.16
229.30
110.50
184.86
Secured Loans
56.93
39.22
27.65
41.66
48.00
20.14
86.96
81.45
78.04
153.71
Unsecured Loans
32.48
34.02
55.25
27.19
59.33
41.66
13.84
15.31
17.89
15.68
Long Term Provisions
273.43
274.00
264.88
186.92
188.52
170.04
154.80
111.82
4.42
3.56
Current Liabilities
329.11
426.12
372.56
361.09
302.22
364.96
354.28
351.27
287.13
210.37
Trade Payables
112.50
83.73
118.55
111.17
99.42
89.88
89.14
72.89
68.66
65.83
Other Current Liabilities
63.83
82.08
65.65
98.39
37.52
93.82
58.30
65.07
33.60
43.36
Short Term Borrowings
130.80
244.76
177.00
104.68
157.32
175.41
185.22
179.25
164.20
75.66
Short Term Provisions
21.98
15.55
11.36
46.85
7.96
5.84
21.62
34.05
20.66
25.51
Total Liabilities
1,238.99
1,257.18
1,212.57
1,008.31
911.80
898.93
886.53
802.04
597.28
629.83
Net Block
358.55
363.89
322.22
259.62
246.95
259.46
258.23
233.27
218.62
231.46
Gross Block
858.94
836.61
760.35
663.52
619.94
604.00
573.97
543.45
496.55
500.06
Accumulated Depreciation
500.39
472.72
438.13
403.90
372.99
344.54
315.74
310.18
277.92
268.60
Non Current Assets
697.98
703.63
651.31
500.38
491.39
451.01
442.76
408.75
267.61
289.81
Capital Work in Progress
10.47
16.07
14.79
14.79
8.82
4.84
3.54
38.35
19.33
20.39
Non Current Investment
4.44
2.24
4.60
5.68
5.05
0.06
0.06
0.06
0.06
0.07
Long Term Loans & Adv.
321.12
321.08
309.32
220.08
229.71
186.63
180.62
136.51
29.34
37.57
Other Non Current Assets
3.40
0.35
0.38
0.21
0.86
0.02
0.31
0.56
0.25
0.31
Current Assets
541.01
553.55
561.26
507.93
420.41
447.92
443.77
393.29
329.66
340.02
Current Investments
8.03
9.85
8.09
8.72
1.07
0.00
0.00
0.00
0.00
0.00
Inventories
203.41
227.00
268.04
158.03
172.28
144.71
164.25
145.03
147.52
137.76
Sundry Debtors
208.67
200.22
215.05
233.44
193.65
225.95
199.75
184.19
151.48
125.60
Cash & Bank
76.23
77.87
31.29
28.77
22.48
32.03
28.00
5.76
3.31
55.77
Other Current Assets
44.67
9.84
11.00
17.46
30.93
45.23
51.77
58.31
27.36
20.89
Short Term Loans & Adv.
38.06
28.77
27.79
61.51
19.10
41.59
48.62
56.24
18.51
11.85
Net Current Assets
211.90
127.43
188.70
146.84
118.19
82.96
89.49
42.02
42.54
129.65
Total Assets
1,238.99
1,257.18
1,212.57
1,008.31
911.80
898.93
886.53
802.04
597.27
629.83

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
157.82
102.22
70.68
133.48
85.08
91.89
70.58
72.90
34.41
54.57
PBT
66.43
46.83
157.10
135.31
75.33
63.89
78.03
51.80
58.24
73.41
Adjustment
73.18
58.25
48.05
43.91
52.61
44.87
52.22
51.84
43.19
44.00
Changes in Working Capital
31.77
10.29
-82.20
-10.35
-16.74
4.14
-31.33
-17.43
-52.19
-40.45
Cash after chg. in Working capital
171.38
115.37
122.95
168.87
111.20
112.91
98.92
86.21
49.24
76.96
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-13.56
-13.15
-52.27
-35.39
-26.12
-21.02
-28.34
-13.31
-14.84
-22.39
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
-30.94
-65.25
-89.32
-46.45
-25.44
-9.56
-23.81
-66.61
-91.74
-113.32
Net Fixed Assets
-10.74
-64.29
-92.25
-43.99
-19.08
-32.71
10.63
-57.39
11.78
-84.53
Net Investments
-2.20
2.21
-6.64
-0.64
-4.73
0.25
1.29
2.00
-8.23
1.95
Others
-18.00
-3.17
9.57
-1.82
-1.63
22.90
-35.73
-11.22
-95.29
-30.74
Cash from Financing Activity
-128.67
9.15
35.79
-95.96
-69.35
-78.72
-24.53
-3.81
37.52
105.36
Net Cash Inflow / Outflow
-1.79
46.12
17.15
-8.93
-9.71
3.61
22.23
2.48
-19.82
46.61
Opening Cash & Equivalents
76.49
30.19
12.78
21.58
31.21
27.66
5.61
3.13
22.95
9.00
Closing Cash & Equivalent
74.87
76.49
30.19
12.78
21.58
31.27
27.84
5.61
3.13
55.61

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
53.43
47.15
48.56
39.01
31.37
28.80
26.23
22.60
20.42
24.12
ROA
4.46%
2.69%
9.90%
9.68%
5.86%
4.84%
6.36%
4.82%
7.83%
9.39%
ROE
11.43%
7.16%
25.90%
27.24%
18.20%
16.19%
22.69%
16.16%
22.26%
23.10%
ROCE
11.22%
8.85%
25.71%
25.63%
15.88%
14.07%
17.44%
14.19%
16.40%
21.85%
Fixed Asset Turnover
0.90
0.97
1.36
1.36
1.30
1.25
1.29
1.27
1.30
1.32
Receivable days
97.88
97.67
84.82
89.19
96.34
105.16
97.11
92.55
78.27
68.48
Inventory Days
103.03
116.43
80.58
68.98
72.78
76.32
78.22
80.66
80.59
75.09
Payable days
56.46
55.58
53.98
59.79
58.72
59.23
54.91
51.37
48.02
51.22
Cash Conversion Cycle
144.44
158.52
111.41
98.38
110.41
122.25
120.42
121.84
110.84
92.35
Total Debt/Equity
0.49
0.79
0.60
0.57
0.91
1.11
1.29
1.44
1.38
1.10
Interest Cover
3.94
3.09
11.00
10.01
5.30
4.46
5.03
3.65
3.82
5.78

News Update:


  • NRB Bearings - Quarterly Results
    12th Nov 2021, 21:17 PM

    Read More
  • NRB Bearings gets nod to sell stake in subsidiaries
    25th Oct 2021, 16:19 PM

    The board also approved execution of a share purchase agreement with NRB Holdings for disinvestment of its 100% shareholding in its wholly owned subsidiary, NRB Bearings USA Inc

    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.