ABC Bearings Peer Comparison

NSE: ANTFRIBEAR | BSE: 505665

₹437.65

₹0.80 (0.18%)

As on 21-Aug-2018IST

Market cap

₹505 Cr

Revenue (TTM)

₹207 Cr

P/E Ratio

30.2

P/B Ratio

3.3

Div. Yield

0.5 %

Edit

	ABC Bearings	Timken India	SKF India	Rolex Rings	NRB Bearings
Market cap (₹ Cr)	505	23,717	7,772	4,735	4,547
Revenue (₹ Cr)	207	3,540	3,068	1,156	1,395
Net Profit (₹ Cr)	16.75	409.24	209.79	152.08	150.58
Net Margin (%)	8.00	11.47	6.61	12.56	10.57
RoE (%)	11.75	14.26	11.42	9.32	15.70
Price to Earnings	30.17	57.95	37.07	31.14	30.82
Price-To-Book	3.33	7.68	5.59	4.33	4.54

Income Statement (₹ Cr)

	ABC Bearings	Timken India	SKF India	Rolex Rings	NRB Bearings
Operating Revenue	189.77	1,056.18	2,631.41	694.50	725.54
Total Income	190.70	1,066.10	2,718.74	703.25	733.49
Total Expenditure	158.82	898.19	2,295.26	541.40	608.33
EBITDA	30.95	157.98	336.15	153.10	117.21
Depreciation	12.58	28.89	47.88	23.14	32.32
EBIT	18.38	129.09	288.27	129.96	84.89
Interest	5.13	0.84	--	54.79	17.51
Other Income	0.93	9.92	87.33	8.74	7.95
Exceptional Items	3.50	-3.01	--	--	--
Profit before Tax	17.67	138.18	375.60	83.92	75.33
Provision for Tax	5.83	40.98	131.71	7.41	22.27
Profit after Tax	11.85	97.20	243.89	76.51	53.06

	ABC Bearings	Timken India	SKF India	Rolex Rings	NRB Bearings
Shareholder's Funds	138.81	617.87	1,811.21	90.29	303.98
Minority Interest	--	--	--	--	5.48
Non-Current Liabilities	32.20	18.51	17.80	230.92	300.12
Current Liabilities	56.35	237.63	463.50	443.21	302.22
Total Liabilities	227.36	877.23	2,304.03	764.42	911.80

	ABC Bearings	Timken India	SKF India	Rolex Rings	NRB Bearings
Non-Current Assets	162.19	324.60	472.80	388.56	491.39
Current Assets	65.17	549.40	1,819.71	375.86	420.41
Total Assets	227.36	877.23	2,304.03	764.42	911.80
Total Debt*	29.56	8.40	34.03	566.37	275.31
Net Current Assets	8.81	311.78	1,356.21	-67.35	118.19
Contingent Liabilities	4.56	26.20	114.30	13.74	25.42

	ABC Bearings	Timken India	SKF India	Rolex Rings	NRB Bearings
Cash From Operating Activities	20.51	164.07	114.97	156.62	85.08
Cash Flow from Investing Activities	14.34	-125.09	147.11	-13.93	-25.44
Cash from Financing Activities	-34.93	-4.71	-126.17	-125.73	-69.35
Net Cash Inflow / Outflow	-0.07	34.27	135.91	16.96	-9.71

	ABC Bearings	Timken India	SKF India	Rolex Rings	NRB Bearings
ROCE (%)	12.95	23.96	21.01	21.81	15.88
ROE (%)	8.92	16.93	14.03	199.10	18.20
ROA (%)	5.01	10.24	11.00	10.16	5.86
EBIT Margin (%)	16.80	15.90	16.09	23.30	17.25
Net Margin (%)	6.21	9.12	8.97	10.88	7.23
Cash Profit Margin (%)	11.59	11.29	10.29	13.32	10.74

	ABC Bearings	Timken India	SKF India	Rolex Rings	NRB Bearings
Revenue Growth (%)	5.64	0.51	-12.21	16.07	7.50
EBIT Growth (%)	14.38	-0.08	-8.52	45.46	9.48
Net Profit Growth (%)	116.21	5.86	-4.69	210.92	22.88
EPS Growth (%)	116.20	5.86	-4.69	210.92	23.01
Book Value Growth (%)	9.33	16.57	8.81	44,225.43	8.89

	ABC Bearings	Timken India	SKF India	Rolex Rings	NRB Bearings
Price / Earnings	16.37	45.10	34.17	0.00	20.26
Price / Book Value	1.40	7.09	4.60	0.00	3.44
Dividend Yield (%)	1.19	0.16	0.63	--	1.30
EV/EBITDA	6.90	26.05	18.37	3.60	10.38
Market Cap (₹ Cr)	193.92	4,383.25	8,334.73	0.00	1,046.52

	ABC Bearings	Timken India	SKF India	Rolex Rings	NRB Bearings
Debt to Equity	0.21	0.01	0.02	6.27	0.91
Short term debt to equity ratio	0.14	0.01	0.02	3.07	0.52
Current Ratio	1.16	2.31	3.93	0.85	1.39
Quick Ratio	0.60	1.52	3.03	0.55	0.82
Interest Coverage	4.44	166.09	--	2.53	5.30

	ABC Bearings	Timken India	SKF India	Rolex Rings	NRB Bearings
Debtors to sales (%)	14.56	18.19	19.55	25.23	26.69
Asset Turnover	0.89	1.18	1.28	0.99	0.88
Receivable days	44.34	62.89	64.18	84.83	96.34
Inventory Days	52.94	61.09	48.38	64.45	72.78
Payable days	55.18	78.91	67.10	111.08	126.67
Cash Conversion Cycle	42.10	45.07	45.46	38.20	42.46

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.