NRB INDUS. BEARINGS LTD.
NIBL · General/Diversified · NSE
₹30
Current Market Price
Fair Value (DCF)
₹27
Margin of Safety
-11.7%
Updated just now
YieldIQ Score
25/100
Piotroski F-Score
6/9
Economic Moat
None
Confidence
21%
ROE
—
Debt/Equity
0.00
WACC
11.1%
Market Cap
₹73 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
53.0%
Return on capital employed
EV / EBITDA
—
Enterprise multiple
Debt / EBITDA
—
Leverage vs earnings
Interest Coverage
2.6×
EBIT covers interest
Current Ratio
0.93×
Short-term liquidity
Asset Turnover
0.50×
Revenue per ₹ of assets
Revenue CAGR (3Y)
-2.5%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹30.26
Bear case
₹17.46
MoS -73.3%
Base case
₹26.72
MoS -13.2%
Bull case
₹60.96
MoS +50.4%
Ratio Trends
NIBL · last 4 annual periods
ROE
-78.5%
ROCE
153.5%
Operating Margin
—
Debt / Equity
—
PE
—
EV / EBITDA
18.1×
Historical Financials
NIBL · Annual, last 4 years· amounts in ₹Cr unless noted
| Metric | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|
| Revenue | ₹68.1 Cr | ₹79.5 Cr | ₹71.9 Cr | ₹63.2 Cr | -2.5% |
| EBITDA | ₹6.8 Cr | ₹5.4 Cr | ₹-6.9 Cr | ₹38.9 Cr | +78.4% |
| EBIT | — | — | — | — | — |
| PAT | ₹-10.1 Cr | ₹-12.9 Cr | ₹-26.0 Cr | ₹18.6 Cr | — |
| EPS (diluted) | — | — | — | — | — |
| CFO | ₹-0.8 Cr | ₹3.8 Cr | ₹2.8 Cr | ₹-19.2 Cr | — |
| CapEx | ₹-2.3 Cr | ₹-1.4 Cr | ₹-0.5 Cr | — | — |
| FCF | ₹-3.1 Cr | ₹2.4 Cr | ₹2.2 Cr | — | — |
| Total Assets | ₹124 Cr | ₹119 Cr | ₹107 Cr | ₹127 Cr | +0.7% |
| Total Debt | ₹114 Cr | ₹58.6 Cr | ₹51.0 Cr | ₹49.1 Cr | -24.5% |
| Shareholders' Equity | ₹-9.2 Cr | ₹-18.1 Cr | ₹-40.7 Cr | ₹-23.7 Cr | — |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NIBL vs 2 closest peers by market-cap band
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NIBL in the last 10 years.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. NRB INDUS. BEARINGS LTD. (NIBL.NS) trades at 30.26 vs a model fair value of 26.72, a gap of -11.7%. Piotroski F-score: 6/9. Moat label: N...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of NIBL →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NIBL →
Compare
Head-to-head with peers
Compare NIBL side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NIBLNow →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.