Menon Bearings Ltd
Menon Bearings is engaged in the business of Bearings, Bushes and Thrust Washers and Aluminium Die Casting Components.
- Market Cap ₹ 309 Cr.
- Current Price ₹ 55.1
- High / Low ₹ 64.7 / 27.0
- Stock P/E 19.7
- Book Value ₹ 16.9
- Dividend Yield 2.72 %
- ROCE 18.4 %
- ROE 16.1 %
- Face Value ₹ 1.00
Pros
- Company has reduced debt.
- Company has a good return on equity (ROE) track record: 3 Years ROE 24.92%
- Company has been maintaining a healthy dividend payout of 56.76%
Cons
- The company has delivered a poor sales growth of 6.15% over past five years.
Peer comparison
Sector: Auto Ancillaries Industry: Bearings
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | TTM | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
44 | 56 | 80 | 88 | 83 | 87 | 103 | 111 | 124 | 146 | 174 | 139 | 132 | |
35 | 45 | 64 | 71 | 70 | 71 | 81 | 82 | 90 | 108 | 131 | 109 | 103 | |
Operating Profit | 9 | 11 | 15 | 17 | 13 | 15 | 23 | 29 | 33 | 37 | 43 | 30 | 29 |
OPM % | 19% | 20% | 19% | 19% | 15% | 18% | 22% | 26% | 27% | 26% | 25% | 21% | 22% |
Other Income | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 4 |
Interest | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 4 | 5 | 4 |
Depreciation | 2 | 3 | 4 | 4 | 5 | 5 | 4 | 5 | 5 | 4 | 5 | 7 | 7 |
Profit before tax | 5 | 7 | 10 | 11 | 7 | 9 | 17 | 23 | 28 | 32 | 36 | 20 | 21 |
Tax % | 36% | 30% | 36% | 31% | 45% | 31% | 31% | 36% | 31% | 35% | 30% | 27% | |
Net Profit | 3 | 5 | 6 | 7 | 4 | 6 | 12 | 15 | 19 | 21 | 25 | 14 | 16 |
EPS in Rs | 0.55 | 0.82 | 1.14 | 1.32 | 0.66 | 1.10 | 2.06 | 2.66 | 3.41 | 3.76 | 4.51 | 2.57 | 2.80 |
Dividend Payout % | 38% | 25% | 33% | 35% | 50% | 45% | 32% | 31% | 29% | 40% | 33% | 97% |
Compounded Sales Growth | |
---|---|
10 Years: | 9% |
5 Years: | 6% |
3 Years: | 4% |
TTM: | -10% |
Compounded Profit Growth | |
---|---|
10 Years: | 12% |
5 Years: | 4% |
3 Years: | -9% |
TTM: | -2% |
Stock Price CAGR | |
---|---|
10 Years: | 21% |
5 Years: | 1% |
3 Years: | -19% |
1 Year: | 76% |
Return on Equity | |
---|---|
10 Years: | 25% |
5 Years: | 27% |
3 Years: | 25% |
Last Year: | 16% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Sep 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | |
Reserves | 15 | 18 | 22 | 27 | 28 | 31 | 38 | 47 | 59 | 71 | 85 | 83 | 89 |
Borrowings | 27 | 25 | 23 | 22 | 25 | 20 | 17 | 12 | 21 | 25 | 46 | 38 | 32 |
22 | 13 | 17 | 17 | 15 | 18 | 19 | 16 | 17 | 23 | 22 | 23 | 27 | |
Total Liabilities | 68 | 61 | 67 | 70 | 73 | 74 | 78 | 80 | 103 | 126 | 158 | 149 | 153 |
26 | 31 | 31 | 31 | 36 | 38 | 36 | 35 | 37 | 48 | 56 | 72 | 82 | |
CWIP | 3 | 2 | 2 | 6 | 2 | 1 | 0 | 1 | 4 | 5 | 19 | 10 | 1 |
Investments | 0 | 0 | 0 | 1 | 0 | 0 | 0 | -0 | -0 | -0 | 3 | 0 | 1 |
39 | 28 | 34 | 33 | 34 | 36 | 42 | 44 | 62 | 73 | 80 | 67 | 70 | |
Total Assets | 68 | 61 | 67 | 70 | 73 | 74 | 78 | 80 | 103 | 126 | 158 | 149 | 153 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
10 | 11 | 10 | 10 | 3 | 10 | 8 | 5 | 20 | 23 | 26 | 30 | |
-16 | -6 | -4 | -9 | -6 | -4 | -2 | -4 | -10 | -15 | -30 | -10 | |
1 | -2 | -4 | -2 | 4 | -6 | -3 | -4 | 1 | -7 | 5 | -29 | |
Net Cash Flow | -4 | 3 | 1 | -0 | 0 | 1 | 2 | -4 | 12 | 2 | 1 | -8 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
ROCE % | 17% | 19% | 25% | 25% | 16% | 20% | 33% | 40% | 38% | 36% | 33% | 18% |
Debtor Days | 125 | 84 | 77 | 65 | 78 | 75 | 73 | 82 | 86 | 89 | 83 | 93 |
Inventory Turnover | 3.02 | 3.45 | 4.70 | 5.11 | 4.80 | 4.74 | 5.02 | 4.43 | 3.62 | 4.04 | 4.12 | 2.85 |
Documents
Recent announcements
- Shareholding for the Period Ended March 31, 2021 8 Apr
- Compliances-Compliance Certificate For The Period Ended 31St March, 2021 7 Apr
- Statement Of Investor Complaints For The Quarter Ended March 2021 7 Apr
- Compliances-Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 7 Apr
- Closure of Trading Window 31 Mar
View all
Annual reports
-
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