Menon Bearings Ltd
NSE:MENONBE
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Menon Bearings Ltd
NSE:MENONBE
|
IN |
|
J
|
Jocil Ltd
NSE:JOCIL
|
IN |
|
DMG Mori Co Ltd
TSE:6141
|
JP |
|
Protext Mobility Inc
OTC:TXTM
|
US |
|
A
|
Abans Holdings Ltd
NSE:AHL
|
IN |
|
I
|
Inin Group AS
OSE:ININ
|
NO |
|
Halwani Brothers Co SJSC
SAU:6001
|
SA |
|
Saizeriya Co Ltd
TSE:7581
|
JP |
|
W
|
WMG Holdings Bhd
KLSE:WMG
|
MY |
|
Friwo AG
XETRA:CEA
|
DE |
|
Manali Petrochemicals Ltd
NSE:MANALIPETC
|
IN |
|
Global Dining Holdings Ltd
HKEX:8496
|
SG |
|
Garware Technical Fibres Ltd
NSE:GARFIBRES
|
IN |
|
Zhejiang Zhaolong Interconnect Technology Co Ltd
SZSE:300913
|
CN |
|
Jiangsu Leili Motor Co Ltd
SZSE:300660
|
CN |
|
Narendra Properties Ltd
BSE:531416
|
IN |
|
Askul Corp
TSE:2678
|
JP |
|
C
|
Cambi ASA
OSE:CAMBI
|
NO |
|
C
|
Changzhou Xiangming Intelligent Drive System Corporation
SZSE:301226
|
CN |
|
C
|
Central Holding Group Co Ltd
HKEX:1735
|
HK |
|
Rithwik Facility Management Services Ltd
BSE:540843
|
IN |
|
G
|
Gansu Qilianshan Cement Group Co Ltd
SSE:600720
|
CN |
|
Paramount Bed Holdings Co Ltd
TSE:7817
|
JP |
|
H
|
Handal Energy Bhd
KLSE:HANDAL
|
MY |
Income Statement
Earnings Waterfall
Menon Bearings Ltd
Income Statement
Menon Bearings Ltd
| Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
23
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
20
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
44
|
0
|
0
|
0
|
34
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
27
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
570
N/A
|
635
+11%
|
708
+11%
|
765
+8%
|
803
+5%
|
826
+3%
|
846
+2%
|
858
+1%
|
880
+2%
|
896
+2%
|
880
-2%
|
859
-2%
|
830
-3%
|
816
-2%
|
821
+1%
|
825
+1%
|
865
+5%
|
894
+3%
|
953
+7%
|
1 005
+5%
|
1 025
+2%
|
1 053
+3%
|
1 062
+1%
|
1 076
+1%
|
1 109
+3%
|
1 153
+4%
|
1 186
+3%
|
1 205
+2%
|
1 228
+2%
|
1 233
+0%
|
1 290
+5%
|
1 379
+7%
|
1 449
+5%
|
1 591
+10%
|
1 681
+6%
|
1 717
+2%
|
1 729
+1%
|
1 677
-3%
|
1 548
-8%
|
1 457
-6%
|
1 361
-7%
|
1 168
-14%
|
1 199
+3%
|
1 316
+10%
|
1 479
+12%
|
1 728
+17%
|
1 846
+7%
|
1 903
+3%
|
1 954
+3%
|
2 112
+8%
|
2 141
+1%
|
2 147
+0%
|
2 169
+1%
|
2 099
-3%
|
2 641
+26%
|
2 659
+1%
|
2 126
-20%
|
2 703
+27%
|
2 241
-17%
|
2 309
+3%
|
2 413
+4%
|
2 520
+4%
|
2 552
+1%
|
2 737
+7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(329)
|
(372)
|
(419)
|
(315)
|
(433)
|
(270)
|
(232)
|
(334)
|
(493)
|
(339)
|
(330)
|
(320)
|
(305)
|
(305)
|
(301)
|
(295)
|
(333)
|
(339)
|
(375)
|
(403)
|
(391)
|
(401)
|
(393)
|
(384)
|
(378)
|
(378)
|
(388)
|
(405)
|
(424)
|
(428)
|
(458)
|
(498)
|
(864)
|
(760)
|
(876)
|
(955)
|
(998)
|
(985)
|
(911)
|
(852)
|
(774)
|
(679)
|
(692)
|
(774)
|
(765)
|
(988)
|
(994)
|
(969)
|
(1 123)
|
(935)
|
(937)
|
(904)
|
(1 192)
|
(803)
|
(1 011)
|
(1 032)
|
(1 154)
|
(1 042)
|
(856)
|
(902)
|
(1 351)
|
(991)
|
(1 007)
|
(1 083)
|
|
| Gross Profit |
241
N/A
|
264
+9%
|
288
+9%
|
450
+56%
|
370
-18%
|
556
+50%
|
614
+10%
|
525
-14%
|
386
-26%
|
557
+44%
|
550
-1%
|
539
-2%
|
525
-3%
|
511
-3%
|
520
+2%
|
530
+2%
|
532
+0%
|
555
+4%
|
579
+4%
|
602
+4%
|
635
+5%
|
651
+3%
|
669
+3%
|
692
+3%
|
731
+6%
|
775
+6%
|
798
+3%
|
800
+0%
|
804
+1%
|
805
+0%
|
832
+3%
|
881
+6%
|
585
-34%
|
831
+42%
|
805
-3%
|
762
-5%
|
731
-4%
|
692
-5%
|
637
-8%
|
605
-5%
|
587
-3%
|
489
-17%
|
507
+4%
|
542
+7%
|
713
+32%
|
740
+4%
|
853
+15%
|
934
+10%
|
831
-11%
|
1 177
+42%
|
1 204
+2%
|
1 243
+3%
|
978
-21%
|
1 295
+33%
|
1 629
+26%
|
1 627
0%
|
972
-40%
|
1 661
+71%
|
1 384
-17%
|
1 408
+2%
|
1 062
-25%
|
1 529
+44%
|
1 545
+1%
|
1 654
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(152)
|
(163)
|
(177)
|
(333)
|
(251)
|
(437)
|
(491)
|
(400)
|
(255)
|
(444)
|
(450)
|
(450)
|
(446)
|
(444)
|
(450)
|
(447)
|
(429)
|
(433)
|
(429)
|
(437)
|
(459)
|
(463)
|
(470)
|
(477)
|
(492)
|
(512)
|
(524)
|
(528)
|
(531)
|
(536)
|
(547)
|
(569)
|
(261)
|
(475)
|
(431)
|
(389)
|
(359)
|
(351)
|
(359)
|
(363)
|
(382)
|
(329)
|
(325)
|
(330)
|
(456)
|
(433)
|
(531)
|
(619)
|
(507)
|
(824)
|
(842)
|
(847)
|
(553)
|
(887)
|
(1 133)
|
(1 163)
|
(626)
|
(1 231)
|
(1 039)
|
(1 062)
|
(710)
|
(1 144)
|
(1 176)
|
(1 238)
|
|
| Selling, General & Administrative |
(123)
|
(71)
|
(78)
|
(83)
|
(209)
|
(84)
|
(81)
|
(77)
|
(214)
|
(80)
|
(79)
|
(80)
|
(84)
|
(86)
|
(89)
|
(90)
|
(85)
|
(85)
|
(84)
|
(86)
|
(91)
|
(92)
|
(94)
|
(96)
|
(98)
|
(100)
|
(102)
|
(104)
|
(107)
|
(110)
|
(117)
|
(122)
|
(129)
|
(162)
|
(193)
|
(227)
|
(305)
|
(194)
|
(194)
|
(193)
|
(233)
|
(136)
|
(137)
|
(144)
|
(378)
|
(172)
|
(181)
|
(185)
|
(428)
|
(166)
|
(175)
|
(178)
|
(471)
|
(183)
|
(280)
|
(295)
|
(537)
|
(293)
|
(218)
|
(228)
|
(619)
|
(226)
|
(234)
|
(249)
|
|
| Depreciation & Amortization |
(29)
|
(31)
|
(34)
|
(37)
|
(38)
|
(38)
|
(39)
|
(39)
|
(41)
|
(42)
|
(42)
|
(43)
|
(46)
|
(47)
|
(48)
|
(49)
|
(48)
|
(47)
|
(46)
|
(46)
|
(42)
|
(42)
|
(42)
|
(42)
|
(46)
|
(49)
|
(52)
|
(54)
|
(51)
|
(49)
|
(44)
|
(40)
|
(41)
|
(39)
|
(40)
|
(41)
|
(48)
|
(53)
|
(60)
|
(66)
|
(69)
|
(71)
|
(73)
|
(74)
|
(75)
|
(76)
|
(76)
|
(77)
|
(77)
|
(78)
|
(79)
|
(80)
|
(79)
|
(80)
|
(104)
|
(105)
|
(87)
|
(110)
|
(90)
|
(91)
|
(88)
|
(88)
|
(88)
|
(89)
|
|
| Other Operating Expenses |
0
|
(60)
|
(66)
|
(213)
|
(4)
|
(315)
|
(371)
|
(284)
|
0
|
(322)
|
(328)
|
(328)
|
(316)
|
(311)
|
(313)
|
(307)
|
(297)
|
(301)
|
(298)
|
(305)
|
(325)
|
(329)
|
(334)
|
(339)
|
(348)
|
(363)
|
(370)
|
(370)
|
(373)
|
(378)
|
(386)
|
(407)
|
(92)
|
(273)
|
(198)
|
(122)
|
(6)
|
(104)
|
(105)
|
(104)
|
(80)
|
(121)
|
(115)
|
(111)
|
(3)
|
(186)
|
(273)
|
(357)
|
(2)
|
(580)
|
(588)
|
(588)
|
(2)
|
(623)
|
(749)
|
(763)
|
(2)
|
(828)
|
(731)
|
(743)
|
(3)
|
(830)
|
(854)
|
(900)
|
|
| Operating Income |
89
N/A
|
101
+13%
|
111
+10%
|
117
+5%
|
119
+2%
|
119
0%
|
123
+4%
|
124
+1%
|
131
+5%
|
113
-14%
|
100
-11%
|
89
-11%
|
79
-11%
|
67
-15%
|
70
+4%
|
84
+20%
|
103
+23%
|
122
+19%
|
150
+23%
|
165
+10%
|
176
+7%
|
188
+7%
|
199
+6%
|
215
+8%
|
239
+11%
|
263
+10%
|
274
+4%
|
272
-1%
|
273
+0%
|
269
-1%
|
285
+6%
|
312
+10%
|
324
+4%
|
356
+10%
|
374
+5%
|
373
0%
|
372
0%
|
341
-8%
|
278
-18%
|
242
-13%
|
205
-15%
|
160
-22%
|
182
+14%
|
212
+17%
|
258
+21%
|
307
+19%
|
322
+5%
|
315
-2%
|
323
+3%
|
353
+9%
|
362
+3%
|
396
+9%
|
425
+7%
|
408
-4%
|
496
+21%
|
465
-6%
|
346
-26%
|
430
+24%
|
345
-20%
|
346
+0%
|
351
+2%
|
386
+10%
|
369
-4%
|
416
+13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(23)
|
(22)
|
(21)
|
(23)
|
(19)
|
(23)
|
(24)
|
(24)
|
(24)
|
(6)
|
(13)
|
(19)
|
(17)
|
(23)
|
(23)
|
(22)
|
(19)
|
(22)
|
(22)
|
(23)
|
(19)
|
(23)
|
(21)
|
(18)
|
(11)
|
(15)
|
(14)
|
(13)
|
(6)
|
(11)
|
(12)
|
(15)
|
(16)
|
(24)
|
(30)
|
(36)
|
(19)
|
(38)
|
(41)
|
(42)
|
(37)
|
(45)
|
(41)
|
(38)
|
(23)
|
(34)
|
(31)
|
(30)
|
(20)
|
(25)
|
(26)
|
(27)
|
(22)
|
(29)
|
(35)
|
(36)
|
(13)
|
(41)
|
(38)
|
(41)
|
(12)
|
(40)
|
(41)
|
(42)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
7
|
5
|
12
|
15
|
12
|
7
|
10
|
8
|
9
|
8
|
14
|
15
|
14
|
4
|
11
|
10
|
16
|
5
|
14
|
14
|
10
|
15
|
26
|
30
|
35
|
8
|
23
|
27
|
25
|
28
|
42
|
37
|
37
|
14
|
33
|
31
|
31
|
19
|
28
|
34
|
33
|
21
|
26
|
31
|
33
|
(2)
|
25
|
19
|
21
|
(2)
|
21
|
36
|
40
|
|
| Pre-Tax Income |
66
N/A
|
79
+20%
|
90
+14%
|
95
+5%
|
99
+5%
|
96
-3%
|
99
+4%
|
100
+1%
|
107
+6%
|
107
+0%
|
90
-16%
|
78
-14%
|
67
-13%
|
56
-16%
|
62
+10%
|
74
+19%
|
90
+22%
|
110
+22%
|
135
+23%
|
151
+12%
|
166
+10%
|
179
+8%
|
194
+8%
|
211
+9%
|
233
+11%
|
258
+11%
|
270
+5%
|
275
+2%
|
275
+0%
|
272
-1%
|
287
+5%
|
308
+7%
|
323
+5%
|
357
+10%
|
374
+5%
|
372
0%
|
361
-3%
|
326
-10%
|
264
-19%
|
226
-15%
|
196
-13%
|
157
-20%
|
177
+13%
|
211
+19%
|
249
+18%
|
306
+23%
|
321
+5%
|
316
-2%
|
324
+2%
|
356
+10%
|
370
+4%
|
402
+9%
|
425
+6%
|
405
-5%
|
492
+21%
|
461
-6%
|
331
-28%
|
414
+25%
|
326
-21%
|
326
+0%
|
338
+4%
|
367
+8%
|
363
-1%
|
414
+14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(20)
|
(23)
|
(26)
|
(31)
|
(35)
|
(34)
|
(36)
|
(34)
|
(33)
|
(33)
|
(31)
|
(26)
|
(30)
|
(29)
|
(29)
|
(33)
|
(28)
|
(35)
|
(42)
|
(48)
|
(51)
|
(56)
|
(62)
|
(69)
|
(84)
|
(93)
|
(97)
|
(99)
|
(84)
|
(82)
|
(87)
|
(93)
|
(113)
|
(120)
|
(120)
|
(116)
|
(108)
|
(95)
|
(77)
|
(64)
|
(52)
|
(42)
|
(46)
|
(55)
|
(61)
|
(73)
|
(75)
|
(74)
|
(78)
|
(88)
|
(92)
|
(100)
|
(99)
|
(95)
|
(117)
|
(110)
|
(88)
|
(109)
|
(86)
|
(86)
|
(89)
|
(95)
|
(90)
|
(103)
|
|
| Income from Continuing Operations |
46
|
56
|
64
|
63
|
64
|
62
|
63
|
67
|
74
|
74
|
59
|
51
|
37
|
28
|
34
|
41
|
62
|
75
|
93
|
104
|
115
|
123
|
132
|
142
|
149
|
165
|
173
|
176
|
191
|
190
|
200
|
216
|
211
|
237
|
253
|
256
|
253
|
231
|
187
|
162
|
144
|
115
|
131
|
157
|
188
|
233
|
246
|
242
|
245
|
267
|
278
|
302
|
326
|
311
|
374
|
351
|
244
|
305
|
239
|
240
|
249
|
272
|
273
|
311
|
|
| Net Income (Common) |
46
N/A
|
56
+22%
|
64
+14%
|
63
-1%
|
64
+1%
|
62
-3%
|
63
+2%
|
67
+6%
|
74
+11%
|
74
0%
|
59
-20%
|
51
-13%
|
37
-28%
|
28
-25%
|
34
+21%
|
41
+22%
|
62
+51%
|
75
+22%
|
93
+23%
|
104
+12%
|
115
+11%
|
123
+7%
|
132
+7%
|
142
+8%
|
149
+5%
|
165
+11%
|
173
+5%
|
176
+1%
|
191
+9%
|
190
0%
|
200
+5%
|
216
+8%
|
211
-2%
|
237
+13%
|
253
+7%
|
256
+1%
|
253
-1%
|
231
-9%
|
187
-19%
|
162
-14%
|
144
-11%
|
115
-20%
|
131
+14%
|
157
+19%
|
188
+20%
|
233
+24%
|
246
+6%
|
242
-2%
|
245
+1%
|
267
+9%
|
278
+4%
|
302
+9%
|
326
+8%
|
311
-5%
|
374
+20%
|
351
-6%
|
244
-31%
|
305
+25%
|
239
-22%
|
240
+0%
|
249
+4%
|
272
+9%
|
273
+0%
|
311
+14%
|
|
| EPS (Diluted) |
0.82
N/A
|
1
+22%
|
1.14
+14%
|
1.13
-1%
|
1.14
+1%
|
1.1
-4%
|
1.12
+2%
|
1.18
+5%
|
1.32
+12%
|
1.31
-1%
|
1.05
-20%
|
0.92
-12%
|
0.66
-28%
|
0.5
-24%
|
0.6
+20%
|
0.73
+22%
|
1.1
+51%
|
1.34
+22%
|
1.65
+23%
|
1.85
+12%
|
2.06
+11%
|
2.2
+7%
|
2.35
+7%
|
2.53
+8%
|
2.66
+5%
|
2.95
+11%
|
3.09
+5%
|
3.14
+2%
|
3.41
+9%
|
3.39
-1%
|
3.53
+4%
|
3.84
+9%
|
3.76
-2%
|
4.23
+13%
|
4.52
+7%
|
4.56
+1%
|
4.51
-1%
|
4.12
-9%
|
3.33
-19%
|
2.87
-14%
|
2.57
-10%
|
2.05
-20%
|
2.34
+14%
|
2.8
+20%
|
3.35
+20%
|
4.16
+24%
|
4.4
+6%
|
4.33
-2%
|
4.38
+1%
|
4.78
+9%
|
4.96
+4%
|
5.39
+9%
|
5.82
+8%
|
5.54
-5%
|
6.68
+21%
|
6.28
-6%
|
4.35
-31%
|
5.46
+26%
|
4.29
-21%
|
4.29
N/A
|
4.45
+4%
|
4.86
+9%
|
4.87
+0%
|
5.54
+14%
|
|