MENON BEARINGS LIMITED
MENONBE · General/Diversified · NSE
₹126
Current Market Price
Fair Value (DCF)
₹89
Margin of Safety
-29.4%
Updated 1d ago
YieldIQ Score
43/100
Piotroski F-Score
5/9
Economic Moat
Narrow
Confidence
54%
ROE
—
Debt/Equity
0.33
WACC
11.1%
Market Cap
₹704 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
20.3%
Return on capital employed
EV / EBITDA
15.0×
Enterprise multiple
Debt / EBITDA
0.9×
Leverage vs earnings
Interest Coverage
10.4×
EBIT covers interest
Current Ratio
2.46×
Short-term liquidity
Asset Turnover
1.03×
Revenue per ₹ of assets
Revenue CAGR (3Y)
7.0%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹125.62
Bear case
₹53.04
MoS -136.8%
Base case
₹88.72
MoS -41.6%
Bull case
₹112.13
MoS -12.0%
Ratio Trends
MENONBE · last 4 annual periods
ROE
15.7%
ROCE
23.0%
Operating Margin
—
Debt / Equity
0.27×
PE
16.6×
EV / EBITDA
10.2×
Historical Financials
MENONBE · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹148 Cr | ₹195 Cr | ₹53.9 Cr | ₹53.6 Cr | ₹237 Cr | +12.5% |
| EBITDA | — | ₹42.6 Cr | ₹53.1 Cr | ₹45.0 Cr | ₹46.4 Cr | +2.2% |
| EBIT | ₹28.4 Cr | ₹34.9 Cr | ₹12.0 Cr | ₹9.0 Cr | — | -25.1% |
| PAT | ₹18.8 Cr | ₹24.5 Cr | ₹9.2 Cr | ₹5.6 Cr | ₹24.9 Cr | +7.3% |
| EPS (diluted) | ₹3.35 | ₹4.38 | ₹1.64 | ₹1.00 | — | -26.1% |
| CFO | ₹24.2 Cr | ₹24.2 Cr | ₹50.1 Cr | ₹28.6 Cr | ₹27.0 Cr | +2.8% |
| CapEx | — | — | — | — | ₹-31.0 Cr | — |
| FCF | — | — | — | — | ₹-4.0 Cr | — |
| Total Assets | — | ₹163 Cr | ₹174 Cr | ₹207 Cr | ₹231 Cr | +9.0% |
| Total Debt | — | — | ₹8.9 Cr | ₹14.3 Cr | ₹42.8 Cr | +48.3% |
| Shareholders' Equity | — | — | ₹133 Cr | ₹145 Cr | ₹159 Cr | +4.4% |
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 | 3.2% | — |
| ASAL ASAL | — | — | Pending | 192.1% | — |
| MUNJALAU MUNJALAU | — | — | Pending | 8.5% | — |
| MUNJALSHOW MUNJALSHOW | — | — | Pending | 4.3% | — |
| TOLINS TOLINS | — | — | Pending | 11.9% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for MENONBE in the last 10 years.
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.