NRB BEARING LIMITED
NRBBEARING · Auto Components · NSE
₹436
Current Market Price
Fair Value (DCF)
₹359
Discount to FV
-17.7%
Updated just now
YieldIQ Score
63/100
Piotroski F-Score
7/9
Economic Moat
Wide
Confidence
55%
ROE
14.8%
Debt/Equity
0.16
WACC
11.1%
Market Cap
₹4,223 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
23.3%
Return on capital employed
EV / EBITDA
16.5×
Enterprise multiple
Debt / EBITDA
0.7×
Leverage vs earnings
Interest Coverage
11.6×
EBIT covers interest
Current Ratio
2.37×
Short-term liquidity
Asset Turnover
0.98×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.8%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹435.7
Bear case
Discount -119.9%
Base case
Discount -21.5%
Bull case
Discount -5.7%
Ratio Trends
NRBBEARING · last 9 annual periods
ROE
14.8%
ROCE
23.3%
Operating Margin
—
Debt / Equity
0.16×
PE
13.8×
EV / EBITDA
8.3×
Historical Financials
NRBBEARING · 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 | ₹919 Cr | ₹1035 Cr | ₹1072 Cr | ₹1199 Cr | ₹1335 Cr | +9.8% |
| EBITDA | ₹155 Cr | ₹188 Cr | ₹381 Cr | ₹172 Cr | ₹260 Cr | +13.8% |
| EBIT | ₹118 Cr | ₹147 Cr | ₹338 Cr | — | — | +30.1% |
| PAT | ₹73.3 Cr | ₹94.0 Cr | ₹239 Cr | ₹79.4 Cr | ₹143 Cr | +18.1% |
| EPS (diluted) | ₹7.56 | ₹9.57 | ₹24.71 | — | — | +34.5% |
| CFO | ₹16.0 Cr | ₹60.8 Cr | ₹115 Cr | ₹83.7 Cr | ₹241 Cr | +96.9% |
| CapEx | ₹-30.2 Cr | ₹-40.8 Cr | ₹-49.4 Cr | ₹-81.9 Cr | ₹-105 Cr | — |
| FCF | ₹-14.2 Cr | ₹20.0 Cr | ₹65.8 Cr | ₹1.8 Cr | ₹136 Cr | — |
| Total Assets | ₹1074 Cr | ₹1212 Cr | ₹1239 Cr | ₹1306 Cr | ₹1356 Cr | +6.0% |
| Total Debt | ₹302 Cr | ₹329 Cr | ₹178 Cr | ₹187 Cr | ₹154 Cr | -15.5% |
| Shareholders' Equity | ₹589 Cr | ₹668 Cr | ₹860 Cr | ₹918 Cr | ₹963 Cr | +13.1% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
NRBBEARING vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 AUTOAXLES AUTOAXLES | — | — | Pending | 15.0% | — |
 TVSSRICHAK TVSSRICHAK | — | — | Pending | 1.7% | — |
SANDHAR SANDHAR | — | — | Pending | 12.4% | — |
WHEELS WHEELS | — | — | Pending | 11.9% | — |
FMGOETZE FMGOETZE | — | — | Pending | 11.9% | 12.6× |
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)
₹20.10/sh
Last payout
2026-02-13
₹3.20
Peak payout
₹4.30
Trailing yield
2.30%
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. NRB BEARING LIMITED (NRBBEARING.NS) trades at 435.70 vs a model fair value of 358.51, a gap of -17.7%. 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 NRBBEARING →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for NRBBEARING →
Compare
Head-to-head with peers
Compare NRBBEARING side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse NRBBEARINGNow →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.