Nifty

:

24834.85

Sensex

:

81332.72

428.75 (1.76%)
1292.92 (1.62%)

Login

Nifty
Sensex

:
:

24834.85
81332.72

428.75 (1.76%)
1292.92 (1.62%)

Timken India Ltd.

Bearings

Rating :

49/99

BSE: 522113 | NSE: TIMKEN

Watchlist

NSE BSE

4335.35

05-Jul-2024

Open
High
Low
Previous Close

4379.95
4408.45
4298.40
4365.05

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

46026
1997.42
4817.90
2524.50

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

30,136.39
76.85
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

29,811.07
0.06%
12.47

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.09
12.47
9.71

EBITDA CAGR (%)

10 Years
5 Years
3 Years

15.65
9.56
2.31

PAT CAGR (%)

10 Years
5 Years
3 Years

17.13
9.77
6.23

P:E (Median)

8 Years
5 Years
3 Years

53.62
59.20
62.90

P:BV (Average)

8 Years
5 Years
3 Years

10.79
10.79
11.36

EV:EBITDA (Average)

8 Years
5 Years
3 Years

29.86
32.89
38.81

Quarterly Results

Standalone Figures in Rs. Crores /

Consolidated

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 897.76 802.52 11.87% 612.21 609.44 0.45% 681.98 695.41 -1.93% 717.58 699.24 2.62%
Expenses 699.09 649.62 7.62% 509.73 505.74 0.79% 546.47 563.32 -2.99% 581.85 527.60 10.28%
EBITDA 198.68 152.90 29.94% 102.48 103.70 -1.18% 135.52 132.10 2.59% 135.73 171.65 -20.93%
EBIDTM 22.13% 19.05% 16.74% 17.02% 19.87% 19.00% 18.91% 24.55%
Other Income 10.75 6.68 60.93% 10.58 14.37 -26.37% 10.09 21.54 -53.16% 9.35 10.58 -11.63%
Interest 1.10 1.37 -19.71% 0.85 0.53 60.38% 0.90 0.50 80.00% 0.93 0.41 126.83%
Depreciation 21.77 21.31 2.16% 20.98 22.37 -6.21% 21.07 21.68 -2.81% 21.33 21.84 -2.34%
PBT 186.55 136.90 36.27% 91.23 95.16 -4.13% 123.63 131.45 -5.95% 122.81 159.99 -23.24%
Tax 45.12 32.38 39.35% 23.70 24.61 -3.70% 30.58 33.85 -9.66% 32.67 41.93 -22.08%
PAT 141.43 104.51 35.33% 67.53 70.56 -4.29% 93.05 97.60 -4.66% 90.14 118.05 -23.64%
PATM 15.75% 13.02% 11.03% 11.58% 13.64% 14.03% 12.56% 16.88%
EPS 18.81 13.90 35.32% 8.98 9.38 -4.26% 12.37 12.98 -4.70% 11.99 15.70 -23.63%

Description Mar 24 Mar 23 Var% Dec 23 Dec 22 Var% Sep 23 Sep 22 Var% Jun 23 Jun 22 Var%
Net Sales 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Expenses 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBITDA 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
EBIDTM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other Income 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Interest 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Depreciation 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PBT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PAT 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0
PATM 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0

Annual Results

Standalone Figures in Rs. Crores

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales - 2,909.54 2,806.61 2,203.24 1,410.52 1,616.87 1,664.08 1,233.47 1,056.17 1,050.83 928.96 Net Sales Growth - 3.67% 27.39% 56.20% -12.76% -2.84% 34.91% 16.79% 0.51% 13.12% Cost Of Goods Sold - 1,716.62 1,659.78 1,194.05 785.82 859.47 928.62 728.29 623.96 631.46 557.59 Gross Profit - 1,192.92 1,146.83 1,009.19 624.71 757.39 735.46 505.19 432.22 419.37 371.37 GP Margin - 41.00% 40.86% 45.80% 44.29% 46.84% 44.20% 40.96% 40.92% 39.91% 39.98% Total Expenditure - 2,337.14 2,246.25 1,692.57 1,158.74 1,254.30 1,375.44 1,070.21 898.19 888.61 795.26 Power & Fuel Cost - 44.57 41.08 36.90 29.03 30.18 34.68 27.01 18.52 17.09 10.65 % Of Sales - 1.53% 1.46% 1.67% 2.06% 1.87% 2.08% 2.19% 1.75% 1.63% 1.15% Employee Cost - 163.95 159.09 140.56 119.33 123.79 122.69 90.50 73.72 68.18 66.79 % Of Sales - 5.63% 5.67% 6.38% 8.46% 7.66% 7.37% 7.34% 6.98% 6.49% 7.19% Manufacturing Exp. - 248.42 243.49 210.12 131.05 131.67 151.85 122.82 90.20 86.48 76.66 % Of Sales - 8.54% 8.68% 9.54% 9.29% 8.14% 9.13% 9.96% 8.54% 8.23% 8.25% General & Admin Exp. - 85.67 74.65 58.71 52.48 64.91 80.83 59.11 63.15 42.98 59.98 % Of Sales - 2.94% 2.66% 2.66% 3.72% 4.01% 4.86% 4.79% 5.98% 4.09% 6.46% Selling & Distn. Exp. - 68.50 61.27 46.13 32.86 34.68 47.27 35.21 24.06 20.56 21.81 % Of Sales - 2.35% 2.18% 2.09% 2.33% 2.14% 2.84% 2.85% 2.28% 1.96% 2.35% Miscellaneous Exp. - 9.39 6.90 6.11 8.18 9.60 9.51 7.27 4.59 21.86 21.81 % Of Sales - 0.32% 0.25% 0.28% 0.58% 0.59% 0.57% 0.59% 0.43% 2.08% 0.19% EBITDA - 572.40 560.36 510.67 251.78 362.57 288.64 163.26 157.98 162.22 133.70 EBITDA Margin - 19.67% 19.97% 23.18% 17.85% 22.42% 17.35% 13.24% 14.96% 15.44% 14.39% Other Income - 40.77 53.17 14.29 19.60 23.40 16.27 20.84 9.92 5.82 5.94 Interest - 3.79 2.81 2.45 1.44 2.75 1.76 1.22 0.84 0.92 0.57 Depreciation - 85.17 87.20 84.34 74.88 76.86 79.33 43.14 28.89 22.47 16.76 PBT - 524.21 523.52 438.18 195.06 306.36 223.82 139.75 138.18 144.65 122.31 Tax - 132.07 132.78 111.08 51.88 60.26 75.18 47.76 40.98 49.83 41.62 Tax Rate - 25.19% 25.36% 25.35% 26.60% 19.67% 33.59% 34.18% 29.66% 35.18% 34.03% PAT - 392.14 390.75 327.11 143.18 246.10 148.64 91.99 97.20 91.81 80.69 PAT before Minority Interest - 392.14 390.75 327.11 143.18 246.10 148.64 91.99 97.20 91.81 80.69 Minority Interest - 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin - 13.48% 13.92% 14.85% 10.15% 15.22% 8.93% 7.46% 9.20% 8.74% 8.69% PAT Growth - 0.36% 19.46% 128.46% -41.82% 65.57% 61.58% -5.36% 5.87% 13.78% EPS - 52.15 51.96 43.50 19.04 32.73 19.77 12.23 12.93 12.21 10.73

Results Balance Sheet

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 2,417.26 2,037.17 1,656.94 1,343.51 1,576.67 1,340.74 702.33 617.87 530.03 438.45 Share Capital 75.22 75.22 75.22 75.22 75.21 75.21 67.99 67.99 67.99 67.99 Total Reserves 2,342.05 1,961.95 1,581.72 1,268.29 1,501.46 1,265.54 634.34 549.88 462.04 370.46 Non-Current Liabilities 97.12 92.04 101.08 107.71 115.15 393.99 308.69 18.51 327.54 283.62 Secured Loans 0.00 0.00 0.00 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 0.00 0.00 0.00 Long Term Provisions 47.98 50.25 52.45 50.38 50.23 318.90 284.05 3.44 329.16 285.72 Current Liabilities 931.73 766.86 848.03 736.35 563.59 497.02 374.96 237.63 167.42 137.54 Trade Payables 385.73 344.42 328.54 335.45 215.69 233.50 196.57 156.79 113.00 85.96 Other Current Liabilities 38.26 24.16 32.99 28.06 20.36 13.70 17.57 41.84 29.28 34.62 Short Term Borrowings 6.04 29.44 29.78 32.69 19.96 23.08 15.94 8.40 4.31 2.52 Short Term Provisions 501.70 368.84 456.72 340.15 307.59 226.75 144.89 30.59 20.84 14.45 Total Liabilities 3,446.11 2,896.07 2,606.05 2,187.57 2,255.41 2,231.75 1,385.98 874.01 1,024.99 859.61 Net Block 843.06 833.25 849.88 818.32 747.99 794.60 251.10 230.62 137.17 106.86 Gross Block 1,392.78 1,305.98 1,241.59 1,128.18 985.62 966.26 341.98 281.97 159.63 305.75 Accumulated Depreciation 549.72 472.73 391.70 309.86 237.62 171.67 90.89 51.35 22.46 198.89 Non Current Assets 1,138.83 944.85 933.82 943.49 936.34 1,168.90 604.32 324.60 524.62 433.87 Capital Work in Progress 104.13 53.45 49.54 97.47 156.52 63.51 53.83 58.13 21.06 26.81 Non Current Investment 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 Long Term Loans & Adv. 181.44 47.70 23.62 26.47 31.74 310.45 298.85 35.14 365.48 299.72 Other Non Current Assets 0.33 0.36 0.47 1.20 0.06 0.32 0.51 0.68 0.87 0.45 Current Assets 2,307.28 1,951.22 1,672.23 1,244.07 1,319.08 1,062.86 781.67 549.40 500.38 425.73 Current Investments 160.49 235.89 98.96 0.00 13.17 175.72 55.17 90.55 38.35 16.65 Inventories 666.69 569.49 558.49 368.71 291.42 317.08 245.45 188.03 185.94 167.46 Sundry Debtors 651.95 575.74 538.75 371.33 291.46 301.89 223.18 192.07 192.95 174.22 Cash & Bank 331.36 161.71 18.19 174.21 416.72 24.00 26.77 18.34 33.38 23.72 Other Current Assets 496.80 6.42 12.49 8.51 306.31 244.17 231.09 60.41 49.76 43.69 Short Term Loans & Adv. 491.03 401.97 445.35 321.31 291.62 224.24 211.28 37.54 32.73 31.44 Net Current Assets 1,375.55 1,184.36 824.20 507.73 755.49 565.84 406.71 311.78 332.96 288.19 Total Assets 3,446.11 2,896.07 2,606.05 2,187.56 2,255.42 2,231.76 1,385.99 874.00 1,025.00 859.60

Cash Flow

Standalone Figures in Rs. Crores

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Cash From Operating Activity 339.92 341.16 32.89 188.71 348.17 248.78 38.99 164.07 101.45 42.50 PBT 524.21 523.52 438.18 195.06 306.36 223.82 139.75 138.18 141.64 122.31 Adjustment 52.11 67.45 76.85 63.23 61.83 74.67 28.99 23.43 28.16 12.62 Changes in Working Capital -105.78 -95.96 -368.09 -24.53 63.77 25.68 -91.91 42.08 -22.06 -48.53 Cash after chg. in Working capital 470.55 495.01 146.94 233.77 431.96 324.17 76.83 203.68 147.75 86.41 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -130.63 -153.86 -114.05 -45.06 -83.79 -75.39 -37.84 -39.61 -50.89 -43.91 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 4.60 0.00 Cash From Investing Activity -228.05 -47.16 -76.10 -68.74 -101.88 -109.74 -63.84 -125.09 -66.89 -23.44 Net Fixed Assets -137.48 -68.30 -65.48 -83.51 -112.37 -633.96 -55.71 -159.41 151.87 -26.31 Net Investments 75.40 -136.93 -98.96 13.17 162.55 -120.55 35.38 -52.20 -21.70 6.67 Others -165.97 158.07 88.34 1.60 -152.06 644.77 -43.51 86.52 -197.06 -3.80 Cash from Financing Activity -17.37 -15.29 -14.71 -378.75 -13.49 -23.30 -1.90 -4.71 1.33 -25.70 Net Cash Inflow / Outflow 94.49 278.70 -57.91 -258.78 232.80 115.74 -26.75 34.27 35.89 -6.65 Opening Cash & Equivalents 394.29 113.75 170.40 427.82 197.63 78.17 105.21 71.39 39.06 45.71 Closing Cash & Equivalent 488.70 394.29 113.75 170.40 427.82 197.63 78.17 105.21 74.96 39.06

Financial Ratios

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 321.36 270.83 220.28 178.61 209.64 178.27 103.30 90.88 77.96 64.49 ROA 12.37% 14.20% 13.65% 6.45% 10.97% 8.22% 8.14% 10.24% 9.74% 10.14% ROE 17.61% 21.16% 21.80% 9.81% 16.87% 14.55% 13.94% 16.93% 18.96% 19.66% ROCE 23.52% 28.05% 28.77% 13.22% 20.88% 21.67% 20.97% 23.96% 29.23% 29.74% Fixed Asset Turnover 2.16 2.20 1.86 1.33 1.66 2.54 4.01 5.06 4.77 3.30 Receivable days 77.01 72.47 75.38 85.76 66.97 57.57 60.54 62.89 60.39 60.91 Inventory Days 77.54 73.35 76.80 85.41 68.68 61.68 63.20 61.09 58.12 57.41 Payable days 77.62 73.99 101.48 128.00 66.37 54.49 59.40 58.09 42.06 38.06 Cash Conversion Cycle 76.92 71.82 50.70 43.17 69.29 64.76 64.34 65.89 76.45 80.27 Total Debt/Equity 0.00 0.01 0.02 0.02 0.01 0.02 0.02 0.01 0.01 0.01 Interest Cover 139.35 187.11 180.07 136.37 112.36 128.24 115.92 166.09 155.13 213.86

Top Investors:

nippon life india trustee ltd-a/c nippon india small cap fund

government of singapore

hdfc mutual fund - hdfc mid-cap opportunities fund

sbi large & midcap fund

mirae asset large cap fund

investor education and protection fund (iepf)

hsbc small cap fund

pgim india trustees private limited a/c pgim india mid cap opportunities fund

hdfc life insurance company limited

axis mutual fund trustee limited a/c axis mutual fund a/c axis small cap fund

Annual Reports:

News Update:

Timken India - Quarterly Results
9th May 2024, 13:03 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.

Feedback