Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: April 2, 2026, 4:13 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 541178 | NSE: BENARA

Benara Bearings & Pistons Ltd: Intrinsic Value & Share Price Analysis

Fair Value

₹484.14Undervalued by 5,663.57%vs CMP ₹8.40

P/E (15.0) × ROE (439.0%) × BV (₹9.01) × DY (2.00%)

Defaults: P/E=15

₹359.61Undervalued by 4,181.07%vs CMP ₹8.40
MoS: +97.7% (Strong)Confidence: 28/100 (Low)Models: 1 Under, 1 Over
ModelCategoryValueWeightSignal
PE-ROEEarnings₹520.0469%Under (+6091%)
Revenue MultipleRevenue₹3.1031%Over (-63.1%)
Consensus (2 models)₹359.61100%Undervalued

PE-ROE · Graham · EPV · DCF · NAV · EV/EBITDA · DDM · Earnings Yield · ROCE Capital · Revenue Multiple | CoE: 12% · Terminal: 4% · EPS CAGR: 7.4% · Defaults: P/E=15

*Investments are subject to market risks

Investment Snapshot

47
Benara Bearings & Pistons Ltd scores 47/100 (Average)
Based on 5 dimensions: health, institutional flow, earnings quality, momentum, and peer comparison
Stock Health42/100 · Moderate
ROCE 13.1% GoodROE 439.0% ExcellentD/E 1.31 High debtInterest Coverage 0.0x RiskyProfitable 0/5 years Inconsistent
Smart Money50/100 · Moderate
Promoter holding at 69.9% Stable
Earnings Quality75/100 · Strong
OPM expanding (-48% → -44%) ImprovingWorking capital: -1,062 days (improving) Efficient
Quarterly Momentum25/100 · Weak
Revenue (4Q): -52% YoY DecliningOPM: -243.0% (down 227.0% YoY) Margin pressure
Industry Rank40/100 · Moderate
ROCE 13.1% vs industry 30.8% Below peersROE 439.0% vs industry 74.8% Above peers3Y sales CAGR: -25% Shrinking

Weights: Health 30% · Earnings Quality 25% · Momentum 20% · Industry Rank 15% · Smart Money 10%. Scores are computed from reported financials and recalculated daily. Not investment advice.

Benara Bearings & Pistons Ltd Investor Signals

Computed from valuation, cash flow, balance sheet, ownership and quarterly trend data already available in this stock page.

Value Trap Score
30/100
Low
Derived from: Cheapness + weak quality + weak cash support
Current data: P/E 0.0 vs Ind 28.5 | ROCE 13.1% | ROE 439.0% | CFO/NP N/A
Balance Sheet Stress
30/100
Comfortable
Derived from: Leverage + debt servicing + liquidity + debt trend
Current data: D/E 1.31x | IntCov 0.0x | Current 1.15x | Borrow/Reserve N/A
Cash Flow Reliability
86/100
Strong
Derived from: Cash backing of earnings + working capital pressure
Current data: CFO ₹0 Cr | NP ₹-27 Cr | CFO/NP N/A
Ownership Accumulation
0
Neutral
Derived from: FII + DII + promoter direction, adjusted by crowding
Current data: FII N/A | DII N/A | Prom 0.00 pp
Business Momentum
-100
Early weakness
Derived from: Latest quarter sales + profit + OPM change
Current data: Q Sales -50.0% | Q NP -33.3% | Q OPM -167.0 pp
Derived FieldValueHow it is derived
Valuation Gap %+4,181.1%((Fair Value - CMP) / CMP) × 100
Borrowings / ReservesN/ALatest borrowings divided by latest reserves
CFO / Net ProfitN/ALatest operating cash flow divided by latest net profit
FII ChangeN/ALatest FII% minus previous FII%
DII ChangeN/ALatest DII% minus previous DII%
Promoter Change0.00 ppLatest promoter% minus previous promoter%
Shareholder Count Change-3Latest shareholder count minus previous count
Quarterly Sales Change-50.0%Latest quarter sales vs previous quarter sales
Quarterly Profit Change-33.3%Latest quarter net profit vs previous quarter net profit
Quarterly OPM Change-167.0 ppLatest quarter OPM minus previous quarter OPM

Share Price and Basic Stock Data

Last Updated: April 2, 2026, 4:13 am

Market Cap 14.9 Cr.
Current Price 8.40
Intrinsic Value₹359.61
High / Low 20.5/7.86
Stock P/E
Book Value 9.01
Dividend Yield0.00 %
ROCE13.1 %
ROE439 %
Face Value 10.0
PEG Ratio0.00

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Benara Bearings & Pistons Ltd

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
Galaxy Bearings Ltd 146 Cr. 459 1,100/42622.9 3370.00 %16.1 %13.6 % 10.0
Deccan Bearings Ltd 586 Cr. 293 310/81.2 8.790.00 %127 %127 % 10.0
Benara Bearings & Pistons Ltd 14.9 Cr. 8.40 20.5/7.86 9.010.00 %13.1 %439 % 10.0
Austin Engineering Company Ltd 37.7 Cr. 108 206/91.88.32 1980.00 %8.04 %6.00 % 10.0
Timken India Ltd 25,120 Cr. 3,340 3,610/2,20058.4 3681.08 %20.9 %17.0 % 10.0
Industry Average13,821.86 Cr1,104.6028.53217.010.80%30.76%74.81%7.22

All Competitor Stocks of Benara Bearings & Pistons Ltd

Quarterly Result

MetricSep 2019Mar 2020Sep 2020Mar 2021Sep 2021Mar 2022Sep 2022Mar 2023Sep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Sales 60492517131311996563
Expenses 564830231425151410717109
Operating Profit 52-5-6-1-12-4-5-1-1-12-4-6
OPM % 8%3%-22%-35%-5%-95%-38%-54%-16%-17%-238%-76%-243%
Other Income 10000000000-00
Interest 2223320000000
Depreciation 1121111011112
Profit before tax 2-1-9-10-4-15-5-5-2-1-12-6-8
Tax % 28%-21%0%-50%-34%-26%-26%-10%-19%11%80%1%-5%
Net Profit 2-1-9-5-3-11-4-4-2-2-22-6-8
EPS in Rs 1.02-0.62-5.30-2.91-1.60-6.29-2.20-2.54-0.89-0.88-12.35-3.17-4.29

Last Updated: March 3, 2026, 11:52 am

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 27, 2026, 12:45 am

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 52728010410511411042262015119
Expenses 4666759395106103533929171920
Operating Profit 565111087-11-13-9-2-8-11
OPM % 10%8%6%10%10%7%7%-27%-50%-45%-16%-72%-128%
Other Income 00000100010-8-0
Interest 5434444550000
Depreciation 1111112322112
Profit before tax 0116651-20-19-10-3-18-14
Tax % 33%33%35%28%36%14%35%-26%-28%-18%-6%55%
Net Profit 0015441-15-14-8-3-27-13
EPS in Rs 0.121.842.4514.692.002.340.41-8.21-7.89-4.73-1.77-15.52-7.46
Dividend Payout % 0%0%0%0%0%11%0%0%0%0%0%0%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)400.00%-20.00%0.00%-75.00%-1600.00%6.67%42.86%62.50%-800.00%
Change in YoY Net Profit Growth (%)0.00%-420.00%20.00%-75.00%-1525.00%1606.67%36.19%19.64%-862.50%

Benara Bearings & Pistons Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 9 years from 2016-2017 to 2024-2025.

Growth

Compounded Sales Growth
10 Years:-17%
5 Years:-37%
3 Years:-25%
TTM:-27%
Compounded Profit Growth
10 Years:%
5 Years:%
3 Years:-68%
TTM:-778%
Stock Price CAGR
10 Years:%
5 Years:7%
3 Years:4%
1 Year:-13%
Return on Equity
10 Years:-16%
5 Years:-48%
3 Years:-74%
Last Year:-512%

Last Updated: September 5, 2025, 2:36 pm

Balance Sheet

Last Updated: March 3, 2026, 12:37 am

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 2233181818181818181818
Reserves 991217394141271351-26-34
Borrowings 35242835394151606461606263
Other Liabilities 88871715193076655
Total Liabilities 5444526111411512913410290855952
Fixed Assets 547710182119161411108
CWIP 0000000000000
Investments 0000000000000
Other Assets 50404454104971081168676734944
Total Assets 5444526111411512913410290855952

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 153-34-12-2-4-021-2
Cash from Investing Activity + -0-4-0-7-20-3-01010
Cash from Financing Activity + -154333-263-1-3-22
Net Cash Flow -03-031-341-1-0-000
Free Cash Flow 15-0-4-0-21-7-4121-1
CFO/OP 272%77%-12%40%-121%-20%32%1%-28%-38%25%

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow-30.00-18.00-23.00-24.00-29.00-33.00-44.00-71.00-77.00-70.00-62.00-70.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Debtor Days 8153366186131156187182107118170
Inventory Days 3391551399362,431542622217250470
Days Payable 58272353890185250753751
Cash Conversion Cycle 3621811529441,627489528329396525118170
Working Capital Days 2888561717913212710-186-427-506-1,062
ROCE %10%12%11%21%12%10%5%-13%-15%-11%-4%-26%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
Promoters 69.92%69.92%69.92%69.92%69.92%69.92%69.92%69.92%69.92%69.92%69.92%69.92%
Public 30.09%30.08%30.08%30.09%30.09%30.08%30.08%30.09%30.08%30.09%30.09%30.09%
No. of Shareholders 473469469498507545546560543509503500

Shareholding Pattern Chart

No. of Shareholders

Benara Bearings & Pistons Ltd: Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Basic EPS (Rs.) -15.52-1.79-4.81-8.11-8.42
Diluted EPS (Rs.) -15.52-1.79-4.81-8.11-8.42
Cash EPS (Rs.) -14.92-1.03-3.64-6.77-6.46
Book Value[Excl.RevalReserv]/Share (Rs.) -5.5010.4012.1917.0025.11
Book Value[Incl.RevalReserv]/Share (Rs.) -5.5010.4012.1917.0025.11
Revenue From Operations / Share (Rs.) 6.168.5011.1114.6423.49
PBDIT / Share (Rs.) -9.20-1.10-4.78-7.22-6.40
PBIT / Share (Rs.) -9.80-1.86-5.95-8.55-8.35
PBT / Share (Rs.) -10.00-1.91-6.07-11.13-11.45
Net Profit / Share (Rs.) -15.52-1.79-4.81-8.11-8.41
NP After MI And SOA / Share (Rs.) -15.52-1.79-4.81-8.11-8.41
PBDIT Margin (%) -149.30-12.98-42.99-49.28-27.25
PBIT Margin (%) -158.95-21.89-53.52-58.38-35.55
PBT Margin (%) -162.25-22.46-54.62-75.99-48.75
Net Profit Margin (%) -251.77-21.08-43.31-55.35-35.80
NP After MI And SOA Margin (%) -251.77-21.08-43.31-55.35-35.80
Return on Networth / Equity (%) 0.00-17.23-39.47-47.67-33.50
Return on Capital Employeed (%) -1442.88-8.99-26.44-27.24-16.55
Return On Assets (%) -46.92-3.73-9.42-14.04-10.99
Long Term Debt / Equity (X) -1.080.940.790.780.57
Total Debt / Equity (X) -6.463.302.882.061.31
Asset Turnover Ratio (%) 0.000.170.200.210.32
Current Ratio (X) 0.440.670.640.831.15
Quick Ratio (X) 0.120.220.250.410.65
Inventory Turnover Ratio (X) 0.000.720.870.911.03
Interest Coverage Ratio (X) -45.27-23.02-39.24-2.80-2.06
Interest Coverage Ratio (Post Tax) (X) -75.34-36.38-38.54-2.14-1.71
Enterprise Value (Cr.) 95.6789.8680.5686.7974.07
EV / Net Operating Revenue (X) 8.775.974.103.351.78
EV / EBITDA (X) -5.87-45.97-9.53-6.79-6.53
MarketCap / Net Operating Revenue (X) 3.081.970.940.970.40
Price / BV (X) -3.451.610.860.840.37
Price / Net Operating Revenue (X) 3.081.970.940.970.40
EarningsYield -0.81-0.10-0.45-0.56-0.89

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

About the Company - Qualitative Analysis

Benara Bearings & Pistons Ltd. is a Public Limited Listed company incorporated on 26/11/1990 and has its registered office in the State of Uttar Pradesh, India. Company's Corporate Identification Number(CIN) is L50300UP1990PLC012518 and registration number is 012518. Currently company belongs to the Industry of Bearings. Company's Total Operating Revenue is Rs. 10.92 Cr. and Equity Capital is Rs. 17.71 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
BearingsA 3 & 4, Site- B, Agra Uttar Pradesh 285007Contact not found
Management
NamePosition Held
Mr. Panna Lal JainChairman
Mr. Vivek BenaraManaging Director
Mr. Avinash KashyapIndependent Director

FAQ

What is the intrinsic value of Benara Bearings & Pistons Ltd and is it undervalued?

As of 07 April 2026, Benara Bearings & Pistons Ltd's intrinsic value is ₹359.61, which is 4181.07% higher than the current market price of ₹8.40, suggesting the stock is undervalued. This is calculated using the PE ratio method factoring in ROE (439 %), book value (₹9.01), dividend yield (0.00 %), and 5-year EPS CAGR.

What is the current share price and 52-week range of Benara Bearings & Pistons Ltd?

Benara Bearings & Pistons Ltd is trading at ₹8.40 as of 07 April 2026, with a FY2026-2027 high of ₹20.5 and low of ₹7.86. The stock is currently near its 52-week low. Market cap stands at ₹14.9 Cr..

How does Benara Bearings & Pistons Ltd's P/E ratio compare to its industry?

Benara Bearings & Pistons Ltd has a P/E ratio of , which is below the industry average of 28.53. This is broadly in line with or below the industry average.

Is Benara Bearings & Pistons Ltd financially healthy?

Key indicators for Benara Bearings & Pistons Ltd: ROCE of 13.1 % is moderate; ROE of 439 % shows strong shareholder returns. Dividend yield is 0.00 %.

Is Benara Bearings & Pistons Ltd profitable and how is the profit trend?

Benara Bearings & Pistons Ltd reported a net profit of ₹-27 Cr in Mar 2025 on revenue of ₹11 Cr. Compared to ₹-14 Cr in Mar 2022, the net profit shows a mixed trend.

Does Benara Bearings & Pistons Ltd pay dividends?

Benara Bearings & Pistons Ltd has a dividend yield of 0.00 % at the current price of ₹8.40. The company is currently not paying meaningful dividends.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Benara Bearings & Pistons Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports