MENON BEARINGS LIMITED
MENONBE · General/Diversified · NSE
₹168
Current Market Price
Fair Value (DCF)
₹109
Discount to FV
-35.2%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
41%
ROE
20.6%
Debt/Equity
0.25
WACC
11.1%
Market Cap
₹943.88 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
28.1%
Return on capital employed
EV / EBITDA
14.8×
Enterprise multiple
Debt / EBITDA
0.8×
Leverage vs earnings
Interest Coverage
10.4×
EBIT covers interest
Current Ratio
2.46×
Short-term liquidity
Asset Turnover
1.27×
Revenue per ₹ of assets
Revenue CAGR (3Y)
11.0%
3-year revenue growth
Revenue CAGR (5Y)
14.7%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹168.43
Bear case
Margin of Safety —
Implied upside -159.0%
Base case
Margin of Safety -118.4%
Implied upside -54.2%
Bull case
Margin of Safety -25.7%
Implied upside -20.5%
Ratio Trends
MENONBE · last 10 annual periods
ROE
20.6%
ROCE
28.1%
Operating Margin
—
Debt / Equity
0.25×
PE
16.6×
EV / EBITDA
10.2×
Historical Financials
MENONBE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹194 Cr | ₹215 Cr | ₹208 Cr | ₹239 Cr | ₹294 Cr | +11.0% |
| EBITDA | ₹42.6 Cr | ₹53.1 Cr | ₹45.0 Cr | ₹46.4 Cr | ₹65.2 Cr | +11.3% |
| EBIT | ₹34.9 Cr | ₹45.4 Cr | ₹36.4 Cr | — | — | +1.0% |
| PAT | ₹24.5 Cr | ₹32.6 Cr | ₹24.4 Cr | ₹24.9 Cr | ₹38.3 Cr | +11.7% |
| EPS (diluted) | ₹4.38 | ₹5.84 | ₹4.35 | — | — | -0.2% |
| CFO | ₹24.2 Cr | ₹50.1 Cr | ₹28.3 Cr | ₹27.0 Cr | ₹23.3 Cr | -0.9% |
| CapEx | ₹-6.4 Cr | ₹-14.0 Cr | ₹-18.3 Cr | ₹-31.0 Cr | ₹-26.9 Cr | — |
| FCF | ₹17.8 Cr | ₹36.1 Cr | ₹10.0 Cr | ₹-4.0 Cr | ₹-3.6 Cr | — |
| Total Assets | ₹163 Cr | ₹174 Cr | ₹207 Cr | ₹231 Cr | ₹268 Cr | +13.1% |
| Total Debt | ₹23.3 Cr | ₹14.6 Cr | ₹34.8 Cr | ₹42.8 Cr | ₹46.6 Cr | +19.0% |
| Shareholders' Equity | ₹112 Cr | ₹133 Cr | ₹145 Cr | ₹159 Cr | ₹185 Cr | +13.4% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MENONBE vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
HINDCOMPOS HINDCOMPOS | — | — | Pending | 2.7% | 16.5× |
ASAL ASAL | — | — | Pending | 76.5% | — |
 MUNJALAU MUNJALAU | — | — | Pending | 8.8% | — |
 MUNJALSHOW MUNJALSHOW | — | — | Pending | 4.3% | — |
TOLINS TOLINS | — | — | Pending | 11.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
13 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹10.25/sh
Last payout
2025-07-31
₹2.00
Peak payout
₹2.25
Trailing yield
1.19%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. MENON BEARINGS LIMITED (MENONBE.NS) trades at 168.43 vs a model fair value of 109.22, a gap of -35.2%. Piotroski F-score: 7/9. Moat label...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MENONBE →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MENONBE →
Compare
Head-to-head with peers
Compare MENONBE side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MENONBENow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.