Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Bearings

Rating :
50/99

BSE: 530367 | NSE: NRBBEARING

148.30
01-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 148.90
  • 149.00
  • 147.00
  • 148.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  92371
  •  136.58
  •  189.70
  •  108.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,434.94
  • 20.55
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,661.40
  • 1.35%
  • 2.37

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.86%
  • 0.57%
  • 14.77%
  • FII
  • DII
  • Others
  • 21.52%
  • 11.60%
  • 1.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.79
  • 2.00
  • 6.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 3.93
  • -2.62
  • 11.36

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.50
  • -4.18
  • 31.69

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.58
  • 18.56
  • 18.06

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 3.49
  • 2.93
  • 2.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 11.40
  • 10.89
  • 11.02

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
257.52
256.56
0.37%
236.11
201.31
17.29%
255.63
257.24
-0.63%
230.71
244.69
-5.71%
Expenses
227.07
209.23
8.53%
193.18
174.56
10.67%
212.52
210.48
0.97%
201.37
201.57
-0.10%
EBITDA
30.45
47.33
-35.66%
42.93
26.75
60.49%
43.11
46.76
-7.81%
29.34
43.12
-31.96%
EBIDTM
11.82%
18.45%
18.18%
13.29%
16.86%
18.18%
12.72%
17.62%
Other Income
3.48
-1.10
-
3.42
7.86
-56.49%
5.13
5.97
-14.07%
0.87
4.33
-79.91%
Interest
3.79
3.70
2.43%
3.35
3.71
-9.70%
4.27
3.56
19.94%
4.96
5.29
-6.24%
Depreciation
10.22
9.34
9.42%
9.55
8.90
7.30%
9.40
9.10
3.30%
9.53
9.00
5.89%
PBT
19.92
33.19
-39.98%
33.45
22.00
52.05%
24.86
40.07
-37.96%
21.50
33.16
-35.16%
Tax
6.65
8.84
-24.77%
8.99
5.17
73.89%
7.40
4.78
54.81%
4.53
9.88
-54.15%
PAT
13.27
24.35
-45.50%
24.46
16.83
45.34%
17.46
35.29
-50.52%
16.97
23.28
-27.10%
PATM
5.15%
9.49%
10.36%
8.36%
6.83%
13.72%
7.36%
9.51%
EPS
1.30
2.43
-46.50%
2.47
1.68
47.02%
1.75
3.57
-50.98%
1.70
2.33
-27.04%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
979.97
944.21
762.40
775.95
965.02
855.14
725.54
674.94
670.31
607.48
591.63
Net Sales Growth
2.10%
23.85%
-1.75%
-19.59%
12.85%
17.86%
7.50%
0.69%
10.34%
2.68%
 
Cost Of Goods Sold
383.17
345.55
287.87
305.19
351.55
320.66
272.74
262.14
253.47
232.13
213.09
Gross Profit
596.80
598.66
474.53
470.76
613.47
534.48
452.80
412.80
416.84
375.35
378.55
GP Margin
60.90%
63.40%
62.24%
60.67%
63.57%
62.50%
62.41%
61.16%
62.19%
61.79%
63.98%
Total Expenditure
834.14
796.06
657.78
689.45
778.95
685.93
608.33
563.77
546.36
503.50
490.86
Power & Fuel Cost
-
38.60
31.79
32.56
34.79
26.98
27.58
29.42
27.77
26.68
28.72
% Of Sales
-
4.09%
4.17%
4.20%
3.61%
3.16%
3.80%
4.36%
4.14%
4.39%
4.85%
Employee Cost
-
155.83
137.74
136.65
137.20
127.91
131.62
128.39
112.11
100.98
101.99
% Of Sales
-
16.50%
18.07%
17.61%
14.22%
14.96%
18.14%
19.02%
16.73%
16.62%
17.24%
Manufacturing Exp.
-
141.73
104.02
120.58
138.27
94.49
87.81
75.07
76.05
76.44
82.10
% Of Sales
-
15.01%
13.64%
15.54%
14.33%
11.05%
12.10%
11.12%
11.35%
12.58%
13.88%
General & Admin Exp.
-
38.36
32.56
38.58
41.22
31.73
26.14
22.00
19.94
21.96
17.59
% Of Sales
-
4.06%
4.27%
4.97%
4.27%
3.71%
3.60%
3.26%
2.97%
3.61%
2.97%
Selling & Distn. Exp.
-
63.45
45.08
43.19
56.46
45.09
33.64
31.02
34.82
34.27
35.88
% Of Sales
-
6.72%
5.91%
5.57%
5.85%
5.27%
4.64%
4.60%
5.19%
5.64%
6.06%
Miscellaneous Exp.
-
12.54
18.72
12.70
19.46
39.07
28.80
15.75
22.22
11.03
35.88
% Of Sales
-
1.33%
2.46%
1.64%
2.02%
4.57%
3.97%
2.33%
3.31%
1.82%
1.94%
EBITDA
145.83
148.15
104.62
86.50
186.07
169.21
117.21
111.17
123.95
103.98
100.77
EBITDA Margin
14.88%
15.69%
13.72%
11.15%
19.28%
19.79%
16.15%
16.47%
18.49%
17.12%
17.03%
Other Income
12.90
12.76
15.08
16.07
5.50
12.11
7.95
3.16
4.49
2.97
10.17
Interest
16.37
18.26
22.58
22.45
15.71
15.02
17.51
18.48
19.36
19.56
20.62
Depreciation
38.70
37.17
30.69
33.29
35.30
30.99
32.32
31.95
31.04
35.58
32.08
PBT
99.73
105.48
66.43
46.83
140.56
135.31
75.33
63.89
78.03
51.80
58.24
Tax
27.57
25.94
10.73
13.64
47.20
42.41
22.27
20.71
24.33
18.11
10.19
Tax Rate
27.64%
25.54%
16.15%
29.13%
30.04%
31.34%
29.56%
32.42%
31.18%
34.96%
17.50%
PAT
72.16
73.27
54.06
32.08
108.22
90.73
51.65
42.00
53.23
32.99
47.19
PAT before Minority Interest
69.93
75.61
55.70
33.19
109.90
92.90
53.06
43.18
53.70
33.70
48.05
Minority Interest
-2.23
-2.34
-1.64
-1.11
-1.68
-2.17
-1.41
-1.18
-0.47
-0.71
-0.86
PAT Margin
7.36%
7.76%
7.09%
4.13%
11.21%
10.61%
7.12%
6.22%
7.94%
5.43%
7.98%
PAT Growth
-27.66%
35.53%
68.52%
-70.36%
19.28%
75.66%
22.98%
-21.10%
61.35%
-30.09%
 
EPS
7.45
7.56
5.58
3.31
11.17
9.36
5.33
4.33
5.49
3.40
4.87

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
588.58
517.72
456.90
470.52
377.98
303.98
279.16
254.20
219.05
197.94
Share Capital
19.38
19.38
19.38
19.38
19.38
19.38
19.38
19.38
19.38
19.38
Total Reserves
569.20
498.34
437.52
451.14
358.60
284.60
259.78
234.82
199.66
178.55
Non-Current Liabilities
363.50
381.00
364.66
360.12
261.55
300.12
250.73
275.16
229.30
110.50
Secured Loans
59.05
56.93
39.22
27.65
41.66
48.00
20.14
86.96
81.45
78.04
Unsecured Loans
1.46
32.48
34.02
55.25
27.19
59.33
41.66
13.84
15.31
17.89
Long Term Provisions
277.30
273.43
274.00
264.88
186.92
188.52
170.04
154.80
111.82
4.42
Current Liabilities
407.62
329.12
426.12
372.56
361.09
302.22
364.96
354.28
351.27
287.13
Trade Payables
105.72
112.50
83.73
118.55
111.17
99.42
89.88
89.14
72.89
68.66
Other Current Liabilities
56.88
63.83
82.08
65.65
98.39
37.52
93.82
58.30
65.07
33.60
Short Term Borrowings
209.14
130.80
244.76
177.00
104.68
157.32
175.41
185.22
179.25
164.20
Short Term Provisions
35.88
21.99
15.55
11.36
46.85
7.96
5.84
21.62
34.05
20.66
Total Liabilities
1,372.80
1,239.00
1,257.18
1,212.57
1,008.31
911.80
898.93
886.53
802.04
597.28
Net Block
357.79
358.55
363.89
322.22
259.62
246.95
259.46
258.23
233.27
218.62
Gross Block
875.45
858.94
836.61
760.35
663.52
619.94
604.00
573.97
543.45
496.55
Accumulated Depreciation
517.66
500.39
472.72
438.13
403.90
372.99
344.54
315.74
310.18
277.92
Non Current Assets
717.04
697.86
703.63
651.31
500.38
491.39
451.01
442.76
408.75
267.61
Capital Work in Progress
11.21
10.47
16.07
14.79
14.79
8.82
4.84
3.54
38.35
19.33
Non Current Investment
19.30
4.44
2.24
4.60
5.68
5.05
0.06
0.06
0.06
0.06
Long Term Loans & Adv.
324.45
321.12
321.08
309.32
220.08
229.71
186.63
180.62
136.51
29.34
Other Non Current Assets
4.29
3.28
0.35
0.38
0.21
0.86
0.02
0.31
0.56
0.25
Current Assets
655.76
541.14
553.55
561.26
507.93
420.41
447.92
443.77
393.29
329.66
Current Investments
14.52
8.02
9.85
8.09
8.72
1.07
0.00
0.00
0.00
0.00
Inventories
288.85
203.41
227.00
268.04
158.03
172.28
144.71
164.25
145.03
147.52
Sundry Debtors
215.31
208.67
200.22
215.05
233.44
193.65
225.95
199.75
184.19
151.48
Cash & Bank
67.63
76.16
77.87
31.29
28.77
22.48
32.03
28.00
5.76
3.31
Other Current Assets
69.45
6.80
9.84
11.00
78.97
30.93
45.23
51.77
58.31
27.36
Short Term Loans & Adv.
56.27
38.08
28.77
27.79
61.51
19.10
41.59
48.62
56.24
18.51
Net Current Assets
248.14
212.02
127.43
188.70
146.84
118.19
82.96
89.49
42.02
42.54
Total Assets
1,372.80
1,239.00
1,257.18
1,212.57
1,008.31
911.80
898.93
886.53
802.04
597.27

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
15.58
157.77
102.22
70.68
133.48
85.08
91.89
70.58
72.90
34.41
PBT
101.55
66.43
46.83
157.10
135.31
75.33
63.89
78.03
51.80
58.24
Adjustment
59.86
76.61
58.25
48.05
43.91
52.61
44.87
52.22
51.84
43.19
Changes in Working Capital
-120.32
28.29
10.29
-82.20
-10.35
-16.74
4.14
-31.33
-17.43
-52.19
Cash after chg. in Working capital
41.09
171.33
115.37
122.95
168.87
111.20
112.91
98.92
86.21
49.24
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-25.51
-13.56
-13.15
-52.27
-35.39
-26.12
-21.02
-28.34
-13.31
-14.84
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
-50.19
-31.97
-65.25
-89.32
-46.45
-25.44
-9.56
-23.81
-66.61
-91.74
Net Fixed Assets
-11.16
-10.60
-64.29
-92.25
-43.99
-19.08
-32.71
10.63
-57.39
11.78
Net Investments
-25.44
-2.20
2.21
-6.64
-0.64
-4.73
0.25
1.29
2.00
-8.23
Others
-13.59
-19.17
-3.17
9.57
-1.82
-1.63
22.90
-35.73
-11.22
-95.29
Cash from Financing Activity
22.03
-128.67
9.15
35.79
-95.96
-69.35
-78.72
-24.53
-3.81
37.52
Net Cash Inflow / Outflow
-12.58
-2.87
46.12
17.15
-8.93
-9.71
3.61
22.23
2.48
-19.82
Opening Cash & Equivalents
73.79
76.49
30.19
12.78
21.58
31.21
27.66
5.61
3.13
22.95
Closing Cash & Equivalent
61.67
73.79
76.49
30.19
12.78
21.58
31.27
27.84
5.61
3.13

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
60.74
53.43
47.15
48.56
39.01
31.37
28.80
26.23
22.60
20.42
ROA
5.79%
4.46%
2.69%
9.90%
9.68%
5.86%
4.84%
6.36%
4.82%
7.83%
ROE
13.67%
11.43%
7.16%
25.90%
27.24%
18.20%
16.19%
22.69%
16.16%
22.26%
ROCE
14.50%
11.22%
8.85%
25.71%
25.63%
15.88%
14.07%
17.44%
14.19%
16.40%
Fixed Asset Turnover
1.09
0.90
0.97
1.36
1.36
1.30
1.25
1.29
1.27
1.30
Receivable days
81.95
97.88
97.67
84.82
89.19
96.34
105.16
97.11
92.55
78.27
Inventory Days
95.15
103.03
116.43
80.58
68.98
72.78
76.32
78.22
80.66
80.59
Payable days
115.25
124.40
55.58
53.98
59.79
58.72
59.23
54.91
51.37
48.02
Cash Conversion Cycle
61.84
76.50
158.52
111.41
98.38
110.41
122.25
120.42
121.84
110.84
Total Debt/Equity
0.50
0.49
0.79
0.60
0.57
0.91
1.11
1.29
1.44
1.38
Interest Cover
6.56
3.94
3.09
11.00
10.01
5.30
4.46
5.03
3.65
3.82

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.