Menon Bearings Ltd
Menon Bearings is engaged in the business of Bearings, Bushes and Thrust Washers, Aluminium Die Casting Components having applications in Heavy & Light commercial vehicles, Tractors, Construction equipment, Material handling, Stationery, Diesel, Gasoline and CNG engines.
- Market Cap ₹ 799 Cr.
- Current Price ₹ 143
- High / Low ₹ 166 / 81.8
- Stock P/E 25.7
- Book Value ₹ 23.8
- Dividend Yield 1.56 %
- ROCE 32.1 %
- ROE 26.6 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
- Company has been maintaining a healthy dividend payout of 41.5%
Cons
- Promoter holding has decreased over last quarter: -1.07%
* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
88 | 83 | 87 | 103 | 111 | 124 | 146 | 174 | 139 | 149 | 198 | 219 | 209 | |
71 | 70 | 71 | 81 | 82 | 90 | 108 | 131 | 109 | 115 | 155 | 166 | 161 | |
Operating Profit | 17 | 13 | 15 | 23 | 29 | 33 | 37 | 43 | 30 | 34 | 42 | 53 | 49 |
OPM % | 19% | 15% | 18% | 22% | 26% | 27% | 26% | 25% | 21% | 23% | 21% | 24% | 23% |
0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 3 | |
Interest | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 4 | 5 | 4 | 3 | 3 | 3 |
Depreciation | 4 | 5 | 5 | 4 | 5 | 5 | 4 | 5 | 7 | 7 | 8 | 8 | 8 |
Profit before tax | 11 | 7 | 9 | 17 | 23 | 28 | 32 | 36 | 20 | 25 | 32 | 43 | 41 |
Tax % | 31% | 45% | 31% | 31% | 36% | 31% | 35% | 30% | 27% | 24% | 24% | 23% | |
7 | 4 | 6 | 12 | 15 | 19 | 21 | 25 | 14 | 19 | 25 | 33 | 31 | |
EPS in Rs | 1.32 | 0.66 | 1.10 | 2.06 | 2.66 | 3.41 | 3.76 | 4.51 | 2.57 | 3.35 | 4.38 | 5.84 | 5.56 |
Dividend Payout % | 35% | 50% | 45% | 32% | 31% | 29% | 40% | 33% | 97% | 45% | 46% | 34% |
Compounded Sales Growth | |
---|---|
10 Years: | 10% |
5 Years: | 9% |
3 Years: | 16% |
TTM: | -1% |
Compounded Profit Growth | |
---|---|
10 Years: | 25% |
5 Years: | 9% |
3 Years: | 31% |
TTM: | 17% |
Stock Price CAGR | |
---|---|
10 Years: | 37% |
5 Years: | 12% |
3 Years: | 54% |
1 Year: | 42% |
Return on Equity | |
---|---|
10 Years: | 25% |
5 Years: | 23% |
3 Years: | 24% |
Last Year: | 27% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | |
Reserves | 27 | 28 | 31 | 38 | 47 | 59 | 71 | 85 | 83 | 93 | 106 | 128 |
22 | 25 | 20 | 17 | 12 | 21 | 25 | 46 | 38 | 29 | 23 | 15 | |
17 | 15 | 18 | 19 | 16 | 17 | 23 | 22 | 23 | 27 | 28 | 34 | |
Total Liabilities | 70 | 73 | 74 | 78 | 80 | 103 | 126 | 158 | 149 | 155 | 163 | 182 |
31 | 36 | 38 | 36 | 35 | 37 | 48 | 56 | 72 | 80 | 79 | 76 | |
CWIP | 6 | 2 | 1 | 0 | 1 | 4 | 5 | 19 | 10 | 1 | 0 | 8 |
Investments | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 1 | 0 | 10 |
33 | 34 | 36 | 42 | 44 | 62 | 73 | 80 | 67 | 72 | 85 | 87 | |
Total Assets | 70 | 73 | 74 | 78 | 80 | 103 | 126 | 158 | 149 | 155 | 163 | 182 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
10 | 3 | 10 | 8 | 5 | 20 | 23 | 26 | 30 | 24 | 24 | 50 | |
-9 | -6 | -4 | -2 | -4 | -10 | -15 | -30 | -10 | -6 | -3 | -23 | |
-2 | 4 | -6 | -3 | -4 | 1 | -7 | 5 | -29 | -21 | -20 | -23 | |
Net Cash Flow | -0 | 0 | 1 | 2 | -4 | 12 | 2 | 1 | -8 | -3 | 1 | 4 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 65 | 78 | 75 | 73 | 82 | 86 | 89 | 83 | 93 | 108 | 94 | 83 |
Inventory Days | 88 | 97 | 99 | 91 | 110 | 107 | 99 | 96 | 128 | 114 | 93 | 90 |
Days Payable | 85 | 62 | 81 | 59 | 64 | 70 | 73 | 58 | 76 | 87 | 58 | 52 |
Cash Conversion Cycle | 68 | 113 | 94 | 105 | 129 | 123 | 115 | 120 | 144 | 135 | 129 | 121 |
Working Capital Days | 50 | 72 | 58 | 61 | 87 | 91 | 86 | 87 | 95 | 100 | 94 | 72 |
ROCE % | 25% | 16% | 20% | 33% | 40% | 38% | 36% | 33% | 18% | 22% | 26% | 32% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
7 Sep - Read with part A of Schedule III of SEBI (LODR), Regulations 2015, we would like to inform you that the officials of the Company will …
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
7 Sep - Read with part A of Schedule III of SEBI (LODR), Regulations 2015, we would like to inform you that the officials of the Company will …
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
30 Aug - Read with part A of Schedule III of SEBI (LODR), Regulations 2015, we would like to inform you that the officials of the Company will …
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 22 Aug
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 20 Aug
Annual reports
-
Financial Year 2023
from bse
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
Product Portfolio
The products manufactured by the Co. consist of Bearings, Bushes, Thrust Washers, Strips and Aluminium Die Casting Components. [1]