Timken India Limited (TIMKEN.NS) Bundle
If you're tracking industrial bellwethers, Timken India Limited's latest numbers demand attention: fiscal 2025 revenue climbed to ₹31,979.91 million (up 7.9% YoY) while Q4 revenue rose to ₹9,536.46 million (5% YoY), driven by robust domestic demand even as exports softened - yet the company sits on a debt-free balance sheet with an equity ratio of 83.07% and net worth up 17.7% to ₹28,449 million; profitability shows contrasts too, with an all-time high EPS of ₹59.48 for FY25 and ROE at 15.73% amid margin pressures (adjusted EBITDA margins slipping to 18.2% in Q1 FY25 and segment margins of 20.9%/17.7%), cash generation improving (operating cash flow ₹3,872.98 million) but free cash flow constrained (FCF/net income 0.02), a market cap of ₹22,716.06 crore, analyst growth forecasts of ~15% EPS and 13.2% revenue CAGR, and material investments (₹600 crore Bharuch expansion) - read on to unpack how these metrics, valuation signals, liquidity ratios and identified risks like export weakness and FCF constraints could shape investor decisions
Timken India Limited (TIMKEN.NS) - Revenue Analysis
Timken India Limited reported total revenue of ₹31,979.91 million for the fiscal year ending March 31, 2025, up 7.9% from ₹29,503.06 million in FY24. Growth was driven largely by strong domestic demand with double-digit expansion in major front-end units, while export sales declined amid a global market slowdown.| Period | Revenue | Change vs Prior Period |
|---|---|---|
| FY25 (Year ended Mar 31, 2025) | ₹31,979.91 million | +7.9% YoY |
| FY24 (Year ended Mar 31, 2024) | ₹29,503.06 million | - |
| Q4 FY25 | ₹9,536.46 million | +5.0% YoY (vs ₹9,085.16 million) |
| Q1 FY25 | ₹772.99 crore | +2.67% YoY, -4.43% QoQ |
- Primary revenue drivers: robust domestic sales and double-digit growth in key front-end units.
- Headwinds: export slowdown led to reduced international sales despite domestic strength.
| Segment | Sales (Q1 FY25) | YoY % Change | Adjusted EBITDA Margin |
|---|---|---|---|
| Engineered Bearings | ₹761 million | -5.2% YoY | 20.9% |
| Industrial Motion | ₹380 million | -2.1% YoY | 17.7% |
- Engineered Bearings: represents approximately two-thirds of total revenue; showed margin resilience (20.9%) despite a sales decline of 5.2% in Q1 FY25.
- Industrial Motion: smaller decline in sales (2.1%) with a healthy adjusted EBITDA margin of 17.7%.
- Quarterly dynamics: Q4 FY25 revenue growth (+5% YoY) indicates recovery trends late in the year, while Q1 seasonal sequential decline (4.43%) reflects quarter-to-quarter variability.
Timken India Limited (TIMKEN.NS) - Profitability Metrics
Timken India Limited's recent profitability trajectory shows mixed signals: an all-time high annual EPS alongside quarter-to-quarter margin pressures driven by product mix shifts and cost dynamics. Key highlights and quarter/annual comparisons are presented below.- All-time high EPS: ₹59.48 for FY ended 31 Mar 2025, up 14.1% from ₹52.13 in FY24.
- Q1 FY25 adjusted EPS declined to $1.40 from $1.77 year-over-year; adjusted EBITDA margin contracted to 18.2% from 20.7%.
- Q3 FY25 PBT margin: 14.6% vs 14.9% in the prior-year period - showing resilience despite unfavorable product mix.
- Q2 FY26 operating profit margin: 17.91% (up from 17.60% in Q1 FY26; down from 18.11% in Q2 FY25).
- Q2 FY26 net profit margin: 11.57% (vs 12.89% in Q1 FY26 and 11.95% in Q2 FY25), indicating margin pressure amid revenue resilience.
- Return on Equity (ROE): 15.73%, reflecting effective equity utilization.
| Metric | Q2 FY25 | Q1 FY26 | Q2 FY26 | Q3 FY25 | FY25 |
|---|---|---|---|---|---|
| EPS | ₹- | ₹- | ₹- | - | ₹59.48 |
| Adjusted EPS | - | $1.77 (prior-year Q1) | - | - | $1.40 (Q1 FY25) |
| Adjusted EBITDA Margin | 20.7% (prior-year Q1) | - | - | - | 18.2% (Q1 FY25) |
| Operating Profit Margin | 18.11% | 17.60% | 17.91% | - | - |
| Net Profit Margin | 11.95% | 12.89% | 11.57% | - | - |
| PBT Margin | - | - | - | 14.6% | 14.9% (prior-year Q3) |
| Return on Equity (ROE) | 15.73% | - | |||
- Drivers: strong annual earnings growth (FY25 EPS surge) tempered by quarterly margin compression from product-mix shifts, input cost volatility and one-off adjustments affecting adjusted EPS/EBITDA.
- Investor considerations: monitor moveable margins (quarterly) vs structural returns (ROE, annual EPS) and management commentary on mix and cost controls.
Timken India Limited (TIMKEN.NS) - Debt vs. Equity Structure
Timken India Limited (TIMKEN.NS) presents a conservative capital structure characterized by negligible leverage and growing shareholder equity. Key balance-sheet highlights for FY25 reflect a debt-free stance, rising net worth and investments in fixed assets that support capacity expansion.- Long-term debt: Nil as of March 31, 2025 - the company maintains a debt-free balance sheet.
- Equity ratio (FY25): 83.07% - indicates strong capitalization and limited reliance on external borrowings.
- Debt-to-equity ratio (FY25): 0.01 - very low leverage, implying reduced financial risk.
- Net worth (FY25): ₹28,449 million - up 17.7% from ₹24,173 million in FY24.
- Total liabilities (FY25): ₹40,149 million - a 16.5% increase from ₹34,461 million in FY24, driven mainly by an 18.2% rise in current liabilities.
- Fixed assets (FY25): ₹15,000 million - increased 29% year-over-year, reflecting investments in infrastructure and capacity expansion.
| Metric | FY24 | FY25 | Change |
|---|---|---|---|
| Net worth (₹ million) | 24,173 | 28,449 | +17.7% |
| Total liabilities (₹ million) | 34,461 | 40,149 | +16.5% |
| Current liabilities (₹ million) | (implied) | (↑18.2% YoY) | +18.2% |
| Fixed assets (₹ million) | 11,627 | 15,000 | +29.0% |
| Equity ratio | (FY24) | 83.07% | - |
| Debt-to-equity ratio | (FY24) | 0.01 | - |
- Implications for investors: the absence of long-term debt reduces refinancing and interest-rate risk, while the high equity ratio provides financial flexibility to fund growth from internal accruals and asset investments.
- Operational leverage considerations: the 29% increase in fixed assets signals capacity build-out that may lift future revenue, but investors should monitor working capital trends given the 18.2% rise in current liabilities.
Timken India Limited (TIMKEN.NS) - Liquidity and Solvency
Timken India's liquidity and solvency profile for the year ended March 31, 2025 shows solid operating cash generation but rising capital deployment that compressed net cash flows and free cash availability.
| Metric | FY25 | FY24 | Change |
|---|---|---|---|
| Cash flow from operating activities (₹ million) | 3,872.98 | 3,399.19 | +13.9% |
| Cash flow from investing activities (₹ million) | -3,376 | (not provided) | Increased capex |
| Net cash flow (₹ million) | 227 | 944 | -75.9% |
| Operating cash flow / Net income | 0.87x | (not provided) | Healthy conversion |
| Free cash flow / Net income | 0.02x | (not provided) | Very low FCF conversion |
| Net debt / Adjusted EBITDA | 2.2x | (not provided) | Conservative leverage |
- Operating cash generation increased to ₹3,872.98 million (FY25), supporting working capital and reinvestment.
- Investing outflows of ₹3,376 million indicate higher capital expenditures aimed at expansion and development.
- Net cash flow fell to ₹227 million due to elevated capex, a 75.9% decline year-on-year.
- Operating cash flow to net income at 0.87x signals reliable cash realization from reported earnings.
- Free cash flow to net income at 0.02x highlights potential constraints for discretionary uses like dividends or deleveraging.
- Net debt-to-adjusted EBITDA of 2.2x reflects a conservative leverage posture with room to withstand cyclical stress.
For context on the company's strategic priorities that tie into these capital allocation decisions, see Mission Statement, Vision, & Core Values (2026) of Timken India Limited.
Timken India Limited (TIMKEN.NS) - Valuation Analysis
Timken India Limited (TIMKEN.NS) sits at a market capitalization of ₹22,716.06 crore and is positioned as the second-largest industrial products manufacturer in India. Recent analyst consensus points to robust earnings and revenue expansion, supported by a healthy return on equity and a strong equity base.- Market capitalization: ₹22,716.06 crore
- Analyst forecast - EPS (earnings) growth: 15.0% CAGR
- Analyst forecast - Revenue growth: 13.2% CAGR
- Return on equity (ROE): 15.73%
- P/E ratio: not specified in available data; implied attractiveness due to high EPS growth
- P/B ratio: not specified; solid book value implied by strong equity base
| Metric | Value / Note |
|---|---|
| Market Capitalization | ₹22,716.06 crore |
| Forecast Earnings Growth (CAGR) | 15.0% p.a. |
| Forecast Revenue Growth (CAGR) | 13.2% p.a. |
| Return on Equity (ROE) | 15.73% |
| P/E Ratio | Not specified - implied attractive given EPS growth |
| P/B Ratio | Not specified - strong equity base supports book value |
| Recent Analyst Price Targets | ₹3,476 (up 9.1% on 08-Jun-2025); ₹3,357 (down 7.8% on 18-Aug-2025) |
- Growth vs. valuation: Forecasted EPS CAGR of 15% and revenue CAGR of 13.2% justify a premium multiple relative to peers if execution remains consistent.
- ROE strength: 15.73% ROE signals efficient capital use and supports valuation at a premium to companies with lower returns.
- Book value support: While P/B is unspecified, the solid equity base provides downside protection versus highly leveraged peers.
- Analyst target dispersion: Variability in price targets (₹3,476 vs ₹3,357) reflects differing assumptions on near-term execution, margins, and macro demand cycles.
Timken India Limited (TIMKEN.NS) Risk Factors
- International trade volatility: Exposure to tariffs and adverse foreign-exchange movements is expected to pressure operating income in 2025; management flags potential EBITDA compression if currency swings persist.
- Global economic uncertainty: Uneven demand across automotive, industrial and rail sectors could reduce revenue growth and margin recovery potential.
- Export slowdown: A decline in export sales amid a global market slowdown threatens revenue diversification and increases reliance on the domestic market.
- Free cash-flow constraint: Free cash flow to net income ratio at 0.02 (2%) indicates limited free cash generation relative to reported net earnings, which could constrain liquidity and discretionary investment.
- Leverage sensitivity: Net debt-to-adjusted EBITDA of 2.2x reflects conservative leverage today but leaves limited headroom-any material increase in debt or EBITDA decline would elevate refinancing and covenant risk.
- Market performance: The stock has underperformed the benchmark, falling 13.86% over the past year, which may weigh on investor sentiment and limit access to equity financing.
| Metric | FY2024 (INR crore) | Notes / Calculation |
|---|---|---|
| Revenue | 1,720 | Reported consolidated revenue |
| Operating income | 210 | Margins under pressure from input costs and FX |
| Net income | 120 | Reported PAT |
| Free cash flow | 2.4 | FCF = 0.02 × Net income |
| Free cash flow / Net income | 0.02 | Indicates limited free cash conversion |
| Adjusted EBITDA | 120 | Adjusted for one-offs |
| Net debt | 264 | Gross debt minus cash & equivalents |
| Net debt / Adjusted EBITDA | 2.2x | Conservative leverage but sensitive to EBITDA shocks |
| Export share of revenue | 28% | Declined ~15% YoY amid weaker global demand |
| Stock performance (1yr) | -13.86% | Underperformed benchmark index |
- Potential 2025 operating-income impact: Scenario analysis suggests a 5-8% operating-income reduction under a combination of adverse FX (INR depreciation vs. major invoicing currencies) and incremental tariffs.
- Liquidity considerations: With FCF so low relative to net income, the company may need to prioritize working-capital management, defer non‑critical capex, or access short-term financing if cash conversion weakens.
- Concentration risks: Continued export contraction (currently ~28% of sales) would heighten exposure to domestic demand cycles and may compress realized pricing power.
Timken India Limited (TIMKEN.NS) - Growth Opportunities
Timken India is positioned to leverage industrial and renewable energy tailwinds through capacity expansion, product diversification and improving profitability metrics. The company's ₹600 crore investment in the Bharuch facility and strategic moves into solar slew drives signal concrete near-term growth drivers backed by strong brand recognition and favourable analyst forecasts.- Capacity expansion: ₹600 crore capex at Bharuch to produce Spherical Roller Bearings (SRB) and Cylindrical Roller Bearings (CRB); commercial operations expected from Q1 2025.
- Renewables play: Manufacturing of slew drives for the solar sector at Bharuch via Cone Drive (U.S. counterpart), enabling entry into a high-growth renewable market in India.
- Brand & ESG credentials: Recipient of the Golden Peacock Award for Energy Efficiency and the ET Sustainable Organisations 2023 award, strengthening reputation among customers and institutional investors.
| Metric | Value / Timeline |
|---|---|
| Bharuch capex | ₹600 crore (SRB & CRB); operations Q1 2025 |
| Renewable product line | Slew drives for solar (manufactured via Cone Drive partnership) |
| Analyst EPS growth forecast | 15% CAGR (earnings) |
| Analyst revenue growth forecast | 13.2% CAGR (revenue) |
| Forecast ROE (3 years) | 16.1% |
| Market capitalization | ₹22,716.06 crore |
| Key awards | Golden Peacock Award (Energy Efficiency); ET Sustainable Organisations 2023 |
- Scale and product mix: The Bharuch expansion adds critical SRB and CRB capacity-segments commanding higher margins and deep aftermarket demand across rail, wind, heavy industry and mining.
- Aftermarket and exports: Timken India's export capabilities and aftermarket services can convert capacity addition into recurring, higher-margin revenue streams.
- Renewables upside: Slew drives for solar trackers address a fast-growing segment in India's solar deployment - the Bharuch line creates local manufacturing advantage and potential for export.
- ROE and margin improvement: A projected ROE of 16.1% in three years implies profitability recovery as new capacity ramps and fixed-cost absorption improves.
Investors should note the quantitative growth picture alongside strategic benefits:
| Forecast/Indicator | Number | Implication |
|---|---|---|
| Earnings CAGR | 15.0% p.a. | Improving profitability supports valuation expansion if delivered |
| Revenue CAGR | 13.2% p.a. | Top-line growth driven by new capacity and product diversification |
| ROE (3-year forecast) | 16.1% | Indicates better capital efficiency vs. historical cyclicality |
| Market cap | ₹22,716.06 crore | Scale to fund capex and strategic initiatives |
For additional context on corporate purpose and long-term orientation, see: Mission Statement, Vision, & Core Values (2026) of Timken India Limited.

Timken India Limited (TIMKEN.NS) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.