Nifty

:

23810.85

Sensex

:

76917.85

370.05 (1.58%)
1225.07 (1.62%)

Login

Nifty
Sensex

:
:

23810.85
76917.85

370.05 (1.58%)
1225.07 (1.62%)

Timken India Ltd.

Bearings

Rating :

65/99

BSE: 522113 | NSE: TIMKEN

Watchlist

NSE BSE

3008.30

03-Nov-2026

Open
High
Low
Previous Close

3030
3030
2966.3
3016.70

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

46995
140890115.3
3925
2687.9

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

22,624.29
49.90
10

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

22,351.36
0.08%
7.22

Chart

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

Revenue CAGR (%)

10 Years
5 Years
3 Years

12.47
9.19
5.53

EBITDA CAGR (%)

10 Years
5 Years
3 Years

14.50
3.68
1.34

PAT CAGR (%)

10 Years
5 Years
3 Years

15.15
4.02
0.52

P:E (Median)

8 Years
5 Years
3 Years

57.25
57.25
57.25

P:BV (Average)

8 Years
5 Years
3 Years

4.25
4.25
4.25

EV:EBITDA (Average)

8 Years
5 Years
3 Years

19.33
19.33
19.33

Earnings Forecasts:

(Updated: 31-10-2026)

Description 2026 2027 2028 2029
Adj EPS 55.16 66.55 83.15 98.19
P/E Ratio 54.54 45.20 36.18 30.64
Revenue 3478.03 3958.7 4548.13 5332.08
EBITDA 632.35 749.19 913.3 1060.58
Net Income 414.88 504.56 629.97 747.08
ROA 11.1 12.4 13.3 13.4
P/B Ratio 7.76 6.60 5.64 4.85
ROE 13.69 15.49 16.69 17.05
FCFF 168.8 206.75 346.15 474.2
FCFF Yield 0.83 1.02 1.7 2.33
Net Debt -311.6 -427.3 -678.13 -986.35
BVPS 387.48 455.87 533.59 619.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Sep 26 Sep 25 Var% Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var%
Net Sales 969.30 772.99 25.40% 929.09 808.82 14.87% 1,073.13 939.79 14.19% 764.38 671.43 13.84%
Expenses 791.24 634.57 24.69% 756.84 666.48 13.56% 837.90 730.06 14.77% 668.56 564.92 18.35%
EBITDA 178.06 138.41 28.65% 172.24 142.34 21.01% 235.24 209.74 12.16% 95.82 106.51 -10.04%
EBIDTM 18.37% 17.91% 18.54% 17.60% 21.92% 22.32% 12.54% 15.86%
Other Income 8.06 9.63 -16.30% 10.20 10.04 1.59% 2.64 13.86 -80.95% 5.70 13.37 -57.37%
Interest 0.99 0.80 23.75% 0.76 1.14 -33.33% 0.96 1.19 -19.33% 0.78 1.06 -26.42%
Depreciation 28.90 26.59 8.69% 31.33 20.80 50.62% 29.53 20.87 41.49% 28.80 21.10 36.49%
PBT 156.24 120.65 29.50% 150.34 130.43 15.26% 207.38 201.53 2.90% 71.94 97.72 -26.38%
Tax 40.17 31.18 28.83% 35.21 26.21 34.34% 52.58 14.70 257.69% 22.09 23.41 -5.64%
PAT 116.06 89.47 29.72% 115.13 104.22 10.47% 154.79 186.83 -17.15% 49.85 74.31 -32.92%
PATM 11.97% 11.57% 12.39% 12.89% 14.42% 19.88% 6.52% 11.07%
EPS 15.43 11.90 29.66% 15.31 13.86 10.46% 20.58 24.84 -17.15% 6.63 9.88 -32.89%

Description Sep 26 Sep 25 Var% Jun 26 Jun 25 Var% Mar 26 Mar 25 Var% Dec 25 Dec 24 Var%
Net Sales 986.04 786.35 25.39% 943.32 822.18 14.73% 1,089.83 951.46 14.54% 779.67 683.35 14.10%
Expenses 801.82 643.47 24.61% 765.70 675.26 13.39% 848.05 737.30 15.02% 678.90 572.60 18.56%
EBITDA 184.22 142.88 28.93% 177.62 146.92 20.90% 241.78 214.15 12.90% 100.77 110.75 -9.01%
EBIDTM 18.68% 18.17% 18.83% 17.87% 22.18% 22.51% 12.93% 16.21%
Other Income 8.56 10.88 -21.32% 10.73 11.21 -4.28% 0.82 14.22 -94.23% 7.15 14.50 -50.69%
Interest 0.99 0.82 20.73% 0.76 1.16 -34.48% 0.96 1.21 -20.66% 0.80 1.08 -25.93%
Depreciation 28.92 26.67 8.44% 31.35 20.89 50.07% 29.60 20.95 41.29% 28.89 21.18 36.40%
PBT 162.87 126.27 28.99% 156.25 136.09 14.81% 212.03 206.22 2.82% 78.24 102.98 -24.02%
Tax 41.98 32.67 28.50% 36.59 27.66 32.28% 53.72 15.91 237.65% 23.69 24.77 -4.36%
PAT 120.90 93.60 29.17% 119.66 108.42 10.37% 158.31 190.31 -16.81% 54.56 78.21 -30.24%
PATM 12.26% 11.90% 12.68% 13.19% 14.53% 20.00% 7.00% 11.44%
EPS 16.07 12.44 29.18% 15.91 14.41 10.41% 21.05 25.30 -16.80% 7.25 10.40 -30.29%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Net Sales 3,735.90 3,419.32 3,147.81 2,909.54 2,806.61 2,203.24 1,410.52 1,616.87 1,664.08 1,233.47 1,056.17 Net Sales Growth 17.00% 8.63% 8.19% 3.67% 27.39% 56.20% -12.76% -2.84% 34.91% 16.79% Cost Of Goods Sold 2,290.46 2,096.45 1,900.39 1,716.62 1,659.78 1,194.05 785.82 859.47 928.62 728.29 623.96 Gross Profit 1,445.44 1,322.87 1,247.42 1,192.92 1,146.83 1,009.19 624.71 757.39 735.46 505.19 432.22 GP Margin 38.69% 38.69% 39.63% 41.00% 40.86% 45.80% 44.29% 46.84% 44.20% 40.96% 40.92% Total Expenditure 3,054.54 2,807.51 2,556.20 2,337.14 2,246.25 1,692.57 1,158.74 1,254.30 1,375.44 1,070.21 898.19 Power & Fuel Cost - 48.68 42.84 44.57 41.08 36.90 29.03 30.18 34.68 27.01 18.52 % Of Sales - 1.42% 1.36% 1.53% 1.46% 1.67% 2.06% 1.87% 2.08% 2.19% 1.75% Employee Cost - 182.49 170.02 163.95 159.09 140.56 119.33 123.79 122.69 90.50 73.72 % Of Sales - 5.34% 5.40% 5.63% 5.67% 6.38% 8.46% 7.66% 7.37% 7.34% 6.98% Manufacturing Exp. - 283.35 272.67 248.42 243.49 210.12 131.05 131.67 151.85 122.82 90.20 % Of Sales - 8.29% 8.66% 8.54% 8.68% 9.54% 9.29% 8.14% 9.13% 9.96% 8.54% General & Admin Exp. - 102.06 90.20 85.67 74.65 58.71 52.48 64.91 80.83 59.11 63.15 % Of Sales - 2.98% 2.87% 2.94% 2.66% 2.66% 3.72% 4.01% 4.86% 4.79% 5.98% Selling & Distn. Exp. - 77.19 69.44 68.50 61.27 46.13 32.86 34.68 47.27 35.21 24.06 % Of Sales - 2.26% 2.21% 2.35% 2.18% 2.09% 2.33% 2.14% 2.84% 2.85% 2.28% Miscellaneous Exp. - 17.30 10.64 9.39 6.90 6.11 8.18 9.60 9.51 7.27 24.06 % Of Sales - 0.51% 0.34% 0.32% 0.25% 0.28% 0.58% 0.59% 0.57% 0.59% 0.43% EBITDA 681.36 611.81 591.61 572.40 560.36 510.67 251.78 362.57 288.64 163.26 157.98 EBITDA Margin 18.24% 17.89% 18.79% 19.67% 19.97% 23.18% 17.85% 22.42% 17.35% 13.24% 14.96% Other Income 26.60 28.00 50.18 40.77 53.17 14.29 19.60 23.40 16.27 20.84 9.92 Interest 3.49 3.68 4.29 3.79 2.81 2.45 1.44 2.75 1.76 1.22 0.84 Depreciation 118.56 105.73 84.77 85.17 87.20 84.34 74.88 76.86 79.33 43.14 28.89 PBT 585.90 530.39 552.73 524.21 523.52 438.18 195.06 306.36 223.82 139.75 138.18 Tax 150.05 132.06 105.34 132.07 132.78 111.08 51.88 60.26 75.18 47.76 40.98 Tax Rate 25.61% 24.90% 19.06% 25.19% 25.36% 25.35% 26.60% 19.67% 33.59% 34.18% 29.66% PAT 435.83 398.33 447.39 392.14 390.75 327.11 143.18 246.10 148.64 91.99 97.20 PAT before Minority Interest 435.83 398.33 447.39 392.14 390.75 327.11 143.18 246.10 148.64 91.99 97.20 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 11.67% 11.65% 14.21% 13.48% 13.92% 14.85% 10.15% 15.22% 8.93% 7.46% 9.20% PAT Growth -4.18% -10.97% 14.09% 0.36% 19.46% 128.46% -41.82% 65.57% 61.58% -5.36% EPS 57.96 52.97 59.49 52.15 51.96 43.50 19.04 32.73 19.77 12.23 12.93

Description TTM Mar 26 Mar 25
Net Sales 3,798.86 3,478.03 3,197.20 Net Sales Growth 17.13% 8.78% Cost Of Goods Sold 2,323.44 2,127.15 1,924.38 Gross Profit 1,475.42 1,350.88 1,272.81 GP Margin 38.84% 38.84% 39.81% Total Expenditure 3,094.47 2,845.68 2,585.99 Power & Fuel Cost - 48.72 42.88 % Of Sales - 1.40% 1.34% Employee Cost - 186.50 173.63 % Of Sales - 5.36% 5.43% Manufacturing Exp. - 283.36 272.70 % Of Sales - 8.15% 8.53% General & Admin Exp. - 104.09 91.70 % Of Sales - 2.99% 2.87% Selling & Distn. Exp. - 77.19 69.44 % Of Sales - 2.22% 2.17% Miscellaneous Exp. - 18.68 11.25 % Of Sales - 0.54% 0.35% EBITDA 704.39 632.35 611.21 EBITDA Margin 18.54% 18.18% 19.12% Other Income 27.26 30.06 50.96 Interest 3.51 3.74 4.38 Depreciation 118.76 106.05 85.11 PBT 609.39 552.63 572.68 Tax 155.98 137.75 110.49 Tax Rate 25.60% 24.93% 19.29% PAT 453.43 414.89 462.19 PAT before Minority Interest 453.43 414.89 462.19 Minority Interest 0.00 0.00 0.00 PAT Margin 11.94% 11.93% 14.46% PAT Growth -3.64% -10.23% EPS 60.30 55.17 61.46

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Shareholder's Funds 2,973.50 2,844.86 2,417.26 2,037.17 1,656.94 1,343.51 1,576.67 1,340.74 702.33 617.87 Share Capital 75.22 75.22 75.22 75.22 75.22 75.22 75.21 75.21 67.99 67.99 Total Reserves 2,898.28 2,769.65 2,342.05 1,961.95 1,581.72 1,268.29 1,501.46 1,265.54 634.34 549.88 Non-Current Liabilities 88.75 68.77 97.12 92.04 101.08 107.71 115.15 393.99 308.69 18.51 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 10.62 10.09 47.98 50.25 52.45 50.38 50.23 318.90 284.05 3.44 Current Liabilities 1,330.66 1,101.21 931.73 766.86 848.03 736.35 563.59 497.02 374.96 237.63 Trade Payables 603.50 397.01 385.73 344.42 328.54 335.45 215.69 233.50 196.57 156.79 Other Current Liabilities 61.60 76.29 38.26 24.16 32.99 28.06 20.36 13.70 17.57 41.84 Short Term Borrowings 0.00 0.00 6.04 29.44 29.78 32.69 19.96 23.08 15.94 8.40 Short Term Provisions 665.56 627.91 501.70 368.84 456.72 340.15 307.59 226.75 144.89 30.59 Total Liabilities 4,392.91 4,014.84 3,446.11 2,896.07 2,606.05 2,187.57 2,255.41 2,231.75 1,385.98 874.01 Net Block 1,436.32 799.02 843.06 833.25 849.88 807.82 747.99 794.60 251.10 230.62 Gross Block 2,166.25 1,426.60 1,392.78 1,305.98 1,241.59 1,117.33 985.62 966.26 341.98 281.97 Accumulated Depreciation 729.93 627.59 549.72 472.73 391.70 309.50 237.62 171.67 90.89 51.35 Non Current Assets 1,759.86 1,472.78 1,138.83 944.85 933.82 943.49 936.34 1,168.90 604.32 324.60 Capital Work in Progress 100.72 591.66 104.13 53.45 49.54 97.47 156.52 63.51 53.83 58.13 Non Current Investment 129.54 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 0.03 Long Term Loans & Adv. 81.56 70.01 181.44 47.70 23.62 26.47 31.74 310.45 298.85 35.14 Other Non Current Assets 2.31 2.45 0.33 0.36 0.47 1.20 0.06 0.32 0.51 0.68 Current Assets 2,633.05 2,542.07 2,307.28 1,951.22 1,672.23 1,244.07 1,319.08 1,062.86 781.67 549.40 Current Investments 50.72 117.10 160.49 235.89 98.96 0.00 13.17 175.72 55.17 90.55 Inventories 778.34 644.66 666.69 569.49 558.49 368.71 291.42 317.08 245.45 188.03 Sundry Debtors 797.72 699.82 651.95 575.74 538.75 371.33 291.46 301.89 223.18 192.07 Cash & Bank 224.44 397.48 331.36 161.71 18.19 174.21 416.72 24.00 26.77 18.34 Other Current Assets 781.84 6.17 5.77 6.42 457.84 329.82 306.31 244.17 231.09 60.41 Short Term Loans & Adv. 771.05 676.83 491.03 401.97 445.35 321.31 291.62 224.24 211.28 37.54 Net Current Assets 1,302.39 1,440.86 1,375.55 1,184.36 824.20 507.73 755.49 565.84 406.71 311.78 Total Assets 4,392.91 4,014.85 3,446.11 2,896.07 2,606.05 2,187.56 2,255.42 2,231.76 1,385.99 874.00

Description Mar 26 Mar 25
Shareholder's Funds 2,914.57 2,898.17 Share Capital 75.22 75.22 Total Reserves 2,839.36 2,822.95 Non-Current Liabilities 88.21 68.96 Secured Loans 0.00 0.00 Unsecured Loans 0.00 0.00 Long Term Provisions 11.00 10.43 Current Liabilities 1,338.11 1,113.35 Trade Payables 610.45 403.51 Other Current Liabilities 62.05 76.65 Short Term Borrowings 0.00 0.00 Short Term Provisions 665.62 633.18 Total Liabilities 4,340.89 4,080.48 Net Block 1,436.72 800.37 Gross Block 2,166.75 1,428.31 Accumulated Depreciation 730.03 627.93 Non Current Assets 1,633.22 1,475.53 Capital Work in Progress 100.72 591.66 Non Current Investment 0.73 0.03 Long Term Loans & Adv. 83.32 71.40 Other Non Current Assets 2.31 2.45 Current Assets 2,707.68 2,604.95 Current Investments 50.72 117.10 Inventories 788.26 652.52 Sundry Debtors 811.26 708.79 Cash & Bank 275.44 438.80 Other Current Assets 781.99 6.21 Short Term Loans & Adv. 771.18 681.53 Net Current Assets 1,369.56 1,491.60 Total Assets 4,340.90 4,080.48

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Cash From Operating Activity 437.43 387.30 339.92 341.16 32.89 188.71 348.17 248.78 38.99 164.07 PBT 530.39 552.73 524.21 523.52 438.18 195.06 306.36 223.82 139.75 138.18 Adjustment 90.28 47.58 51.80 67.45 76.85 63.23 61.83 74.67 28.99 23.43 Changes in Working Capital -47.54 -72.09 -105.47 -95.96 -368.09 -24.53 63.77 25.68 -91.91 42.08 Cash after chg. in Working capital 573.13 528.22 470.55 495.01 146.94 233.77 431.96 324.17 76.83 203.68 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -135.71 -140.92 -130.63 -153.86 -114.05 -45.06 -83.79 -75.39 -37.84 -39.61 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 -404.28 -337.56 -228.05 -47.16 -76.10 -68.74 -101.88 -109.74 -63.84 -125.09 Net Fixed Assets -248.71 -521.35 -137.48 -68.30 -76.33 -72.66 -112.37 -633.96 -55.71 -159.41 Net Investments -63.13 43.39 75.40 -136.93 -98.96 13.17 162.55 -120.55 35.38 -52.20 Others -92.44 140.40 -165.97 158.07 99.19 -9.25 -152.06 644.77 -43.51 86.52 Cash from Financing Activity -278.64 -27.33 -17.37 -15.29 -14.71 -378.75 -13.49 -23.30 -1.90 -4.71 Net Cash Inflow / Outflow -245.50 22.41 94.49 278.70 -57.91 -258.78 232.80 115.74 -26.75 34.27 Opening Cash & Equivalents 511.45 488.70 394.29 113.75 170.40 427.82 197.63 78.17 105.21 71.39 Closing Cash & Equivalent 268.19 511.45 488.70 394.29 113.75 170.40 427.82 197.63 78.17 105.21

Description Mar 26 Mar 25
Cash From Operating Activity 445.59 398.68 PBT 552.63 572.68 Adjustment 89.19 47.49 Changes in Working Capital -53.20 -76.39 Cash after chg. in Working capital 588.62 543.78 Interest Paid 0.00 0.00 Tax Paid -143.03 -145.10 Other Direct Exp. Paid 0.00 0.00 Extra & Other Items 0.00 0.00 Cash From Investing Activity -402.43 -336.81 Net Fixed Assets -248.71 Net Investments -63.13 Others -90.59 Cash from Financing Activity -278.97 -27.69 Net Cash Inflow / Outflow -235.82 34.17 Opening Cash & Equivalents 552.77 518.26 Closing Cash & Equivalent 319.19 552.77

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 26 Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17
Book Value (Rs.) 395.31 378.21 321.36 270.83 220.28 178.61 209.64 178.27 103.30 90.88 ROA 9.48% 11.99% 12.37% 14.20% 13.65% 6.45% 10.97% 8.22% 8.14% 10.24% ROE 13.69% 17.00% 17.61% 21.16% 21.80% 9.81% 16.87% 14.55% 13.94% 16.93% ROCE 18.36% 21.15% 23.52% 28.05% 28.77% 13.22% 20.88% 21.67% 20.97% 23.96% Fixed Asset Turnover 1.94 2.28 2.16 2.20 1.86 1.33 1.66 2.54 4.01 5.06 Receivable days 78.50 76.75 77.01 72.47 75.38 85.76 66.97 57.57 60.54 62.89 Inventory Days 74.59 74.46 77.54 73.35 76.80 85.41 68.68 61.68 63.20 61.09 Payable days 87.10 75.17 77.62 73.99 101.48 128.00 66.37 54.49 59.40 58.09 Cash Conversion Cycle 66.00 76.04 76.92 71.82 50.70 43.17 69.29 64.76 64.34 65.89 Total Debt/Equity 0.00 0.00 0.00 0.01 0.02 0.02 0.01 0.02 0.02 0.01 Interest Cover 145.01 129.87 139.35 187.11 180.07 136.37 112.36 128.24 115.92 166.09

Description Mar 26 Mar 25
Book Value (Rs.) 387.48 385.30 ROA 9.85% 11.33% ROE 14.28% 15.95% ROCE 19.14% 19.91% Fixed Asset Turnover 1.97 2.29 Receivable days 78.36 79.27 Inventory Days 74.27 72.98 Payable days 86.99 76.53 Cash Conversion Cycle 65.64 75.71 Total Debt/Equity 0.00 0.00 Interest Cover 148.92 131.90

Top Investors:

hdfc mutual fund - hdfc mid-cap fund

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

sbi large & midcap fund

invesco india manufacturing fund

franklin india mid cap fund

mirae asset large cap fund

investor education and protection fund authority ministry of corporate affairs

hdfc life insurance company limited

Annual Reports:

News Update:

No Latest News!

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