Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹2,766Cr
Rev Gr TTM
Revenue Growth TTM
12.01%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

NRBBEARING
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 22.8 | 15.2 | 8.3 | 2.9 | -8.9 | 6.3 | 8.1 | 7.8 | 15.7 | 7.2 | 7.9 | 17.7 |
| 248 | 227 | 233 | 223 | 237 | 247 | 250 | 234 | 269 | 259 | 272 | 267 |
Operating Profit Operating ProfitCr |
| 20.6 | 16.7 | 16.3 | 13.8 | 16.6 | 14.6 | 17.2 | 16.1 | 18.3 | 16.6 | 16.5 | 18.4 |
Other Income Other IncomeCr | -5 | -1 | 5 | 192 | 12 | 5 | 10 | 2 | -45 | 9 | 14 | -3 |
Interest Expense Interest ExpenseCr | 7 | 6 | 6 | 6 | 4 | 3 | 3 | 3 | 2 | 3 | 2 | 2 |
Depreciation DepreciationCr | 10 | 11 | 11 | 11 | 11 | 11 | 12 | 12 | 12 | 13 | 13 | 14 |
| 41 | 28 | 34 | 211 | 44 | 33 | 48 | 32 | 1 | 45 | 52 | 41 |
| 6 | 9 | 9 | 44 | 12 | 7 | 12 | 10 | 2 | 12 | 11 | 12 |
|
Growth YoY PAT Growth YoY% | 100.3 | -22.4 | 85.6 | 608.4 | -9.2 | 34.9 | 45.9 | -86.7 | -104.2 | 28.1 | 15.2 | 32.7 |
| 11.2 | 7.0 | 8.8 | 64.3 | 11.2 | 8.9 | 11.9 | 7.9 | -0.4 | 10.6 | 12.7 | 8.9 |
| 3.4 | 1.9 | 2.5 | 17.1 | 3.2 | 2.6 | 3.6 | 2.2 | -0.2 | 3.3 | 4.2 | 3.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 10.3 | 0.7 | 7.5 | 17.9 | 12.8 | -19.6 | -1.8 | 23.7 | 12.1 | 3.5 | 9.6 | 7.8 |
| 547 | 564 | 609 | 687 | 780 | 690 | 659 | 798 | 881 | 918 | 999 | 1,067 |
Operating Profit Operating ProfitCr |
| 18.4 | 16.4 | 16.1 | 19.7 | 19.2 | 11.1 | 13.6 | 15.4 | 16.6 | 16.1 | 16.6 | 17.5 |
Other Income Other IncomeCr | 4 | 3 | 8 | 12 | 22 | 16 | 15 | 10 | 12 | 205 | -27 | -24 |
Interest Expense Interest ExpenseCr | 18 | 18 | 17 | 14 | 15 | 22 | 22 | 17 | 20 | 22 | 11 | 9 |
Depreciation DepreciationCr | 31 | 32 | 32 | 31 | 35 | 33 | 31 | 37 | 41 | 43 | 48 | 53 |
| 78 | 64 | 75 | 135 | 157 | 47 | 66 | 102 | 128 | 316 | 113 | 139 |
| 24 | 21 | 22 | 42 | 47 | 14 | 11 | 26 | 31 | 74 | 31 | 37 |
|
| 59.4 | -19.6 | 22.9 | 75.1 | 18.3 | -69.8 | 67.8 | 35.8 | 27.2 | 151.2 | -65.9 | 24.1 |
| 8.0 | 6.4 | 7.3 | 10.9 | 11.4 | 4.3 | 7.3 | 8.0 | 9.1 | 22.1 | 6.9 | 7.9 |
| 5.5 | 4.3 | 5.3 | 9.4 | 11.2 | 3.3 | 5.6 | 7.6 | 9.7 | 24.7 | 8.2 | 11.1 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
| 235 | 260 | 285 | 359 | 451 | 438 | 498 | 569 | 648 | 841 | 899 | 935 |
Current Liabilities Current LiabilitiesCr | 351 | 362 | 302 | 329 | 373 | 426 | 320 | 386 | 444 | 311 | 349 | 338 |
Non Current Liabilities Non Current LiabilitiesCr | 126 | 86 | 112 | 75 | 95 | 91 | 108 | 86 | 85 | 53 | 20 | 20 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 441 | 445 | 420 | 475 | 561 | 554 | 532 | 635 | 760 | 788 | 828 | 815 |
Non Current Assets Non Current AssetsCr | 294 | 287 | 303 | 313 | 386 | 430 | 424 | 439 | 452 | 451 | 478 | 516 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 71 | 92 | 85 | 133 | 71 | 102 | 158 | 16 | 61 | 115 | 84 |
Investing Cash Flow Investing Cash FlowCr | -24 | -10 | -25 | -46 | -89 | -65 | -32 | -50 | -44 | 102 | -60 |
Financing Cash Flow Financing Cash FlowCr | -25 | -79 | -69 | -96 | 36 | 9 | -129 | 22 | -13 | -222 | -29 |
|
Free Cash Flow Free Cash FlowCr | 53 | 73 | 58 | 94 | -21 | 37 | 122 | -14 | 21 | 66 | 2 |
| 131.4 | 212.8 | 160.3 | 143.7 | 64.3 | 308.0 | 283.3 | 21.2 | 63.2 | 47.7 | 101.7 |
CFO To EBITDA CFO To EBITDA% | 57.4 | 83.2 | 72.9 | 79.3 | 38.1 | 119.1 | 151.9 | 11.1 | 34.6 | 65.3 | 42.0 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 1,279 | 1,193 | 1,047 | 1,484 | 1,838 | 573 | 1,052 | 1,115 | 1,298 | 2,598 | 1,959 |
Price To Earnings Price To Earnings | 25.4 | 30.7 | 21.3 | 16.4 | 17.0 | 17.9 | 19.4 | 15.2 | 13.8 | 10.8 | 24.6 |
Price To Sales Price To Sales | 1.9 | 1.8 | 1.4 | 1.7 | 1.9 | 0.7 | 1.4 | 1.2 | 1.2 | 2.4 | 1.6 |
Price To Book Price To Book | 5.0 | 4.3 | 3.4 | 3.9 | 3.9 | 1.3 | 2.0 | 1.9 | 1.9 | 3.0 | 2.1 |
| 12.5 | 12.7 | 11.0 | 9.7 | 11.2 | 9.5 | 11.8 | 9.3 | 8.8 | 15.2 | 10.5 |
Profitability Ratios Profitability Ratios |
| 62.5 | 61.5 | 62.5 | 61.6 | 63.6 | 60.7 | 62.2 | 63.4 | 61.5 | 61.7 | 61.8 |
| 18.4 | 16.4 | 16.1 | 19.7 | 19.2 | 11.1 | 13.6 | 15.4 | 16.6 | 16.1 | 16.6 |
| 8.0 | 6.4 | 7.3 | 10.9 | 11.4 | 4.3 | 7.3 | 8.0 | 9.1 | 22.1 | 6.9 |
| 17.9 | 15.8 | 16.2 | 27.1 | 23.6 | 8.8 | 11.4 | 13.3 | 14.8 | 32.6 | 11.3 |
| 21.1 | 15.5 | 17.5 | 24.6 | 23.4 | 7.3 | 10.8 | 12.8 | 14.4 | 28.1 | 9.0 |
| 7.3 | 5.9 | 7.3 | 11.8 | 11.6 | 3.4 | 5.8 | 7.0 | 7.9 | 19.5 | 6.3 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
NRB Bearings Limited, established in 1965 and headquartered in Mumbai, is India’s leading manufacturer of **needle roller and cylindrical roller bearings**, and a pioneering developer of **high-precision friction solutions** for global mobility applications. With a strong legacy in automotive components, NRB has evolved into a technology-driven, global supplier serving OEMs and Tier 1 manufacturers across mobility, industrial, aerospace, and defense sectors.
The company operates manufacturing facilities in **Thane, Aurangabad, Jalna, Pantnagar (India), and Thailand**, and serves customers in **43–45 countries**, including major markets in Europe, North America, Japan, Korea, and ASEAN. Its diversified customer base includes global giants such as **BMW, Mercedes-Benz, Daimler, Ford, Volvo, Stellantis, Renault, Hyundai, Kia, Paccar, and ZF**.
---
### **Core Business & Market Position**
- **Market Leadership**:
- **#1 in India** for needle roller bearings (60% market share by value) and cylindrical roller bearings (30% by value, 50% by volume).
- Supplies components to **over 90% of vehicles on Indian roads**.
- **World’s largest supplier** of bearings for the two-wheeler industry.
- **Product Portfolio**:
- Specializes in **needle roller, cylindrical roller, ball, thrust, and spherical bearings**.
- Advanced offerings include **lightweight drawn cup bearings, hybrid ceramic bearings, one-way clutch bearings**, and **smart friction solutions** for EVs.
- Strong focus on **mass customization**—capable of efficiently producing both high-volume and low-volume batches with consistent margins.
- **Revenue Mix**:
- **~70% from OEMs/Tier 1s**, **12–15% from aftermarket**, **20–25% from exports**.
- **Domestic: 70%**, **International: 30%** of consolidated revenue.
- Industrial segment now contributes **~20%** of revenue.
---
### **Growth Strategy & Diversification**
NRB is strategically expanding beyond its automotive core into **high-barrier, high-margin sectors**:
#### **1. Industrial & Aerospace Expansion**
- Entering **aerospace and defense** via an upcoming **acquisition of an aerospace supplier**, accelerating certification (saving ~3.5 years).
- Developing **plain spherical bearings** for aerospace applications; commercialization in progress.
- Constructing a **best-in-class aerospace-dedicated plant** at its Waluj (Maharashtra) site.
- Expanding into **industrial markets**: off-highway equipment, robotics, automation, drones, HVAC, gearboxes, and agricultural machinery.
- Targeting **import substitution** for critical industrial and automotive components through indigenous high-tech manufacturing.
#### **2. Electric & Hybrid Mobility Leadership**
- **EV-Agnostic Approach**: Designs products for internal combustion, hybrid, and electric platforms—ensuring long-term relevance during the e-mobility transition.
- Secured **lifetime-nominated business** worth **₹750 crores**:
- ₹600 crores from international clients (including **BMW, Mercedes EQC/EQA, Renault, Stellantis**).
- ₹150 crores from Indian clients.
- Supplies **key EV and hybrid platforms** including Mercedes-Benz electric models, Volvo Electric Trucks, Daimler eActros, Ford F-Series, and OLA Electric.
- Key supplier for EV-specific components: **e-axles, electronic steering, rotor seals, sensor-integrated bearings, and smart motion systems**.
#### **3. Global Manufacturing & Market Expansion**
- **Thailand Facility**: Fully integrated **manufacturing plant** (not just assembly), aligned with Indian cost structures, serving as a strategic export hub to ASEAN, Europe, and North America.
- **Global Restructuring**: Consolidated international operations (NRB Thailand, NRB USA, NRB Germany) under **NRB Holdings Ltd.** in UAE, improving compliance, cost efficiency, and strategic oversight.
- **Expansion Roadmap**:
- New **industrial cylindrical roller bearing facility in Hyderabad** (launch: Dec 4, 2025).
- Phased upgrades at **Jalna and Pantnagar plants**, with full capacity by **Q1 FY28**.
- Planning **new manufacturing footprint in North America/Mexico**.
---
### **R&D, Innovation & Technology**
- **Three R&D Centers** (Thane, Waluj, Turbhe – Navi Mumbai), totaling **over 36,000 sq. ft**, with **70+ engineers**.
- R&D Focus Areas:
- **Lightweighting, NVH reduction, sustainable design**, and **AI-enabled predictive maintenance** (e.g., residual life estimation of bearings).
- **Hybrid ceramic bearings** for EV motors (offering insulation, low inertia, high-temperature resistance).
- **Friction reduction**—up to **40% reduction in big end bearings**.
- **Low-friction rotor seals** optimized for low-RPM performance.
- **Polyamide cage technology** enabling large-diameter, long-length components.
- **Collaborations**:
- Partnership with **Fraunhofer**, Europe’s largest applied research organization, in **laser and additive manufacturing**.
- Co-development with global OEMs on next-gen platforms (e.g., **Renault Alpine EV**, **Stellantis Wagoneer Hybrid**).
- **Technology Leadership**:
- Proprietary **CAE and NVH analysis software** (copyright-protected).
- In-house **application engineering** and co-design with customer centers.
- **Asset-light model** enabling agile, nomination-backed investment.
---
### **Manufacturing & Operational Excellence**
- **Industry 4.0 Adoption**:
- Over **70 in-house robots** for automation, ensuring scalability and quality.
- Implementing **IoT-enabled production monitoring** for real-time tracking.
- **Flexible Production**: Capable of delivering **customized, low-volume** (hundreds of units) and **high-volume** (millions) batches competitively.
- **Capacity**:
- Monthly production capacity: **₹110 crores**, with ongoing **₹200 crore expansion**.
- Target to increase bearing output by **15–25%** across taper, ball, cylindrical, needle, and thrust bearings.
- **Resilience & Risk Mitigation**:
- **No single customer exceeds 10% of revenue**; top 10 account for ~50%.
- **No single segment >30% of revenue**.
- **Duplicated production capacity** across geographies to mitigate natural disasters or supply chain risks.
- Maintains **high inventory levels** for U.S. market to counter tariff uncertainties.
---
### **Recent Milestones & Recovery**
- Recovered fully from a **major fire incident** (2022–2024), which disrupted operations but led to:
- Replacement with **high-quality overseas machinery**.
- **Insurance-supported business interruption recovery**.
- **Post-recovery growth**: 15.7% revenue growth and 19.2% EBITDA margin in Q4 FY25.
- Now operating at **full capacity** across automotive and industrial segments.
---
### **Sustainability & Strategic Enablers**
- **Solar Energy Integration**: Cost optimization via renewable power.
- **Logistics & Material Efficiency**: Ongoing process improvements to enhance margins.
- **Talent Development**:
- **Young workforce**: Over **40% under 33 years**, management includes **35% under 33**.
- Partnerships with **IIT Bombay and IIT Kharagpur**: Sponsor racing events, internships, and entrepreneurship programs.
---
### **Challenges & Risk Management**
- **EV Disruption**: Mitigated via **“EV-agnostic” product design** and focus on **non-eliminatable components**.
- **Raw Material Volatility**: Managed through supplier diversification, localization, and price negotiation.
- **Counterfeit Market**: ~20–25% of aftermarket dominated by spurious products; NRB counters with **superior quality, engineering, and technology**.
- **Geopolitical & Tariff Risks**: Reduced dependence via **global capacity duplication** and strategic pricing.
---
### **Key Differentiators**
1. **Technology-Agnostic & EV-Ready Solutions**.
2. **Mass Customization** at competitive costs.
3. **De-risked Business Model** (no overdependence on customer/segment).
4. **Strong R&D and Co-Development Capabilities**.
5. **Global Footprint with Cost Efficiency**.
6. **Proven Track Record with Top Global OEMs**.
---