NRB BEARING LIMITED
NRBBEARING · Auto Components · NSE
₹290
Current Market Price
Fair Value (DCF)
₹262
Margin of Safety
-9.7%
Updated 2d ago
YieldIQ Score
61/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
49%
ROE
—
Debt/Equity
0.14
WACC
11.1%
Market Cap
₹2,808 Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
13.0%
Return on capital employed
EV / EBITDA
13.1×
Enterprise multiple
Debt / EBITDA
0.8×
Leverage vs earnings
Interest Coverage
11.6×
EBIT covers interest
Current Ratio
2.37×
Short-term liquidity
Asset Turnover
0.90×
Revenue per ₹ of assets
Revenue CAGR (3Y)
8.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹289.67
Bear case
₹143.94
MoS -101.2%
Base case
₹261.58
MoS -10.7%
Bull case
₹301.12
MoS +3.8%
Ratio Trends
NRBBEARING · last 8 annual periods
ROE
8.5%
ROCE
15.3%
Operating Margin
—
Debt / Equity
0.20×
PE
38.4×
EV / EBITDA
7.9×
Historical Financials
NRBBEARING · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹736 Cr | ₹944 Cr | ₹312 Cr | ₹285 Cr | ₹1177 Cr | +12.5% |
| EBITDA | — | ₹155 Cr | ₹188 Cr | ₹381 Cr | ₹172 Cr | +2.6% |
| EBIT | ₹72.6 Cr | ₹118 Cr | ₹48.7 Cr | ₹47.9 Cr | — | -9.9% |
| PAT | ₹43.7 Cr | ₹75.6 Cr | ₹33.7 Cr | ₹31.8 Cr | ₹79.4 Cr | +16.1% |
| EPS (diluted) | ₹4.51 | ₹7.56 | ₹3.44 | ₹3.22 | — | -8.1% |
| CFO | ₹148 Cr | ₹15.6 Cr | ₹61.5 Cr | ₹116 Cr | ₹83.7 Cr | -13.2% |
| CapEx | — | — | — | — | ₹-81.9 Cr | — |
| FCF | — | — | — | — | ₹1.8 Cr | +0.0% |
| Total Assets | — | ₹1074 Cr | ₹1212 Cr | ₹1240 Cr | ₹1306 Cr | +5.0% |
| Total Debt | — | — | ₹256 Cr | ₹147 Cr | ₹187 Cr | -7.6% |
| Shareholders' Equity | — | — | ₹668 Cr | ₹860 Cr | ₹936 Cr | +8.8% |
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 AUTOMOTIVE AXLES LIMITED | -15.9% | 47 | Overvalued | 15.8% | — |
| TVSSRICHAK TVS SRICHAKRA LIMITED | -47.1% | 22 | Data Limited | 1.7% | — |
| SANDHAR SANDHAR TECHNOLOGIES LTD | -18.8% | 49 | Overvalued | 12.4% | — |
| WHEELS WHEELS | — | — | Pending | 11.9% | — |
| FMGOETZE FMGOETZE | — | — | Pending | 12.0% | — |
Click a ticker to view its fair-value analysis.
Dividend History
No dividend events recorded for NRBBEARING in the last 10 years.
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.