Nifty
Sensex
:
:
13109.05
44655.44
140.10 (1.08%)
505.72 (1.15%)

Automobile Two & Three Wheelers

Rating :
59/99

BSE: 505200 | NSE: EICHERMOT

2532.70
01-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2559.95
  •  2584.90
  •  2525.00
  •  2534.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1227343
  •  31264.22
  •  2727.00
  •  1245.01

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 69,219.13
  • 63.44
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 66,412.97
  • 0.49%
  • 6.71

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.25%
  • 0.44%
  • 9.83%
  • FII
  • DII
  • Others
  • 28.16%
  • 9.63%
  • 2.69%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.20
  • 0.70

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 5.23
  • -4.93

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.58
  • -2.26

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 41.39
  • 41.26
  • 28.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.28
  • 10.32
  • 7.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 23.21
  • 23.41
  • 20.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
2,133.60
2,192.47
-2.69%
818.16
2,381.92
-65.65%
2,208.18
2,500.08
-11.68%
2,371.01
2,341.06
1.28%
Expenses
1,662.55
1,651.04
0.70%
814.37
1,767.45
-53.92%
1,776.00
1,815.39
-2.17%
1,778.74
1,661.53
7.05%
EBITDA
471.05
541.43
-13.00%
3.79
614.47
-99.38%
432.18
684.69
-36.88%
592.27
679.53
-12.84%
EBIDTM
22.08%
24.70%
0.46%
25.80%
19.57%
27.39%
24.98%
29.03%
Other Income
99.98
145.03
-31.06%
114.23
120.40
-5.12%
143.12
142.70
0.29%
134.70
147.13
-8.45%
Interest
3.82
4.42
-13.57%
5.09
4.67
8.99%
5.53
2.14
158.41%
4.26
1.88
126.60%
Depreciation
104.83
89.83
16.70%
98.20
87.60
12.10%
108.92
81.13
34.25%
95.19
76.84
23.88%
PBT
462.38
592.21
-21.92%
14.73
642.60
-97.71%
460.85
744.12
-38.07%
627.52
747.94
-16.10%
Tax
115.19
27.82
314.05%
4.51
211.68
-97.87%
142.56
274.75
-48.11%
145.39
256.46
-43.31%
PAT
347.19
564.39
-38.48%
10.22
430.92
-97.63%
318.29
469.37
-32.19%
482.13
491.48
-1.90%
PATM
16.27%
25.74%
1.25%
18.09%
14.41%
18.77%
20.33%
20.99%
EPS
12.71
20.66
-38.48%
0.37
15.77
-97.65%
11.65
17.18
-32.19%
17.65
17.99
-1.89%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Net Sales
7,530.95
9,153.58
9,797.06
8,964.96
7,033.36
6,173.46
8,738.32
6,809.80
6,389.89
5,684.42
4,397.08
Net Sales Growth
-20.02%
-6.57%
9.28%
27.46%
13.93%
-29.35%
28.32%
6.57%
12.41%
29.28%
 
Cost Of Goods Sold
4,257.05
4,995.94
5,057.38
4,635.15
3,706.84
3,448.39
5,769.85
4,640.10
4,592.51
4,122.39
3,324.47
Gross Profit
3,273.90
4,157.64
4,739.68
4,329.81
3,326.52
2,725.07
2,968.47
2,169.70
1,797.38
1,562.03
1,072.61
GP Margin
43.47%
45.42%
48.38%
48.30%
47.30%
44.14%
33.97%
31.86%
28.13%
27.48%
24.39%
Total Expenditure
6,031.66
6,973.23
6,893.95
6,157.33
4,859.41
4,483.85
7,623.54
6,096.61
5,840.87
5,095.07
4,050.79
Power & Fuel Cost
-
62.86
66.96
52.41
46.02
46.18
74.07
61.45
46.11
35.03
29.05
% Of Sales
-
0.69%
0.68%
0.58%
0.65%
0.75%
0.85%
0.90%
0.72%
0.62%
0.66%
Employee Cost
-
795.78
702.44
573.68
426.28
350.21
659.64
533.34
457.26
345.56
261.59
% Of Sales
-
8.69%
7.17%
6.40%
6.06%
5.67%
7.55%
7.83%
7.16%
6.08%
5.95%
Manufacturing Exp.
-
267.70
277.08
229.64
177.92
164.95
204.25
125.40
98.96
80.51
76.61
% Of Sales
-
2.92%
2.83%
2.56%
2.53%
2.67%
2.34%
1.84%
1.55%
1.42%
1.74%
General & Admin Exp.
-
188.32
220.03
162.07
119.79
116.61
173.80
161.30
151.99
123.57
69.43
% Of Sales
-
2.06%
2.25%
1.81%
1.70%
1.89%
1.99%
2.37%
2.38%
2.17%
1.58%
Selling & Distn. Exp.
-
467.03
420.62
392.49
292.46
271.05
593.06
450.96
391.89
307.96
237.42
% Of Sales
-
5.10%
4.29%
4.38%
4.16%
4.39%
6.79%
6.62%
6.13%
5.42%
5.40%
Miscellaneous Exp.
-
195.60
149.44
111.89
90.10
86.46
148.87
124.06
102.15
80.05
237.42
% Of Sales
-
2.14%
1.53%
1.25%
1.28%
1.40%
1.70%
1.82%
1.60%
1.41%
1.19%
EBITDA
1,499.29
2,180.35
2,903.11
2,807.63
2,173.95
1,689.61
1,114.78
713.19
549.02
589.35
346.29
EBITDA Margin
19.91%
23.82%
29.63%
31.32%
30.91%
27.37%
12.76%
10.47%
8.59%
10.37%
7.88%
Other Income
492.03
543.25
443.39
280.10
227.33
178.09
107.44
95.29
136.64
142.48
138.18
Interest
18.70
18.88
7.33
5.34
3.56
2.12
9.78
7.88
3.79
7.67
9.50
Depreciation
407.14
381.54
300.28
223.30
153.81
136.60
219.82
130.04
82.17
63.96
57.30
PBT
1,565.48
2,323.18
3,038.89
2,859.09
2,243.91
1,728.98
992.62
670.56
599.70
660.20
417.67
Tax
407.65
527.45
1,077.04
935.93
720.30
538.88
290.88
145.18
124.85
162.80
110.82
Tax Rate
26.04%
22.70%
35.44%
32.74%
32.10%
31.17%
29.30%
21.65%
20.82%
24.66%
26.53%
PAT
1,157.83
1,795.73
1,961.85
1,923.16
1,523.61
1,190.10
615.36
393.94
324.26
308.77
188.92
PAT before Minority Interest
1,157.83
1,795.73
1,961.85
1,923.16
1,523.61
1,190.10
701.74
525.38
474.85
497.40
306.85
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-86.38
-131.44
-150.59
-188.63
-117.93
PAT Margin
15.37%
19.62%
20.02%
21.45%
21.66%
19.28%
7.04%
5.78%
5.07%
5.43%
4.30%
PAT Growth
-40.81%
-8.47%
2.01%
26.22%
28.02%
93.40%
56.21%
21.49%
5.02%
63.44%
 
EPS
42.38
65.73
71.81
70.39
55.77
43.56
22.52
14.42
11.87
11.30
6.92

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Shareholder's Funds
9,980.93
8,918.72
7,030.07
5,345.07
3,653.09
2,515.86
2,055.42
1,754.89
1,493.13
1,232.14
Share Capital
27.30
27.28
27.26
27.21
27.16
27.10
27.04
27.00
26.99
26.94
Total Reserves
9,883.64
8,832.69
6,943.01
5,272.73
3,600.70
2,488.76
2,028.38
1,727.89
1,466.14
1,205.20
Non-Current Liabilities
444.22
370.15
226.92
134.26
974.57
329.05
253.83
196.90
135.41
120.56
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
86.52
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.58
9.12
Long Term Provisions
21.20
23.00
29.12
26.13
923.30
72.83
59.78
56.12
42.75
0.00
Current Liabilities
2,024.57
2,097.96
2,265.24
1,529.75
1,204.98
2,473.26
1,987.62
1,571.23
1,327.19
933.21
Trade Payables
1,027.65
1,234.05
1,171.86
765.30
723.22
1,512.67
1,191.36
954.70
794.10
759.59
Other Current Liabilities
686.16
478.02
787.31
572.32
432.72
653.76
556.26
479.92
389.54
34.56
Short Term Borrowings
144.43
186.76
150.84
111.85
22.57
58.36
83.90
22.35
36.56
0.00
Short Term Provisions
166.33
199.13
155.23
80.28
26.47
248.47
156.10
114.26
106.99
139.06
Total Liabilities
12,449.72
11,386.83
9,522.23
7,009.08
5,832.64
6,403.23
5,336.59
4,471.48
3,793.38
2,963.32
Net Block
2,374.36
1,871.07
1,497.83
868.57
789.59
2,309.33
1,656.14
991.80
504.42
384.38
Gross Block
3,609.32
2,757.18
2,134.21
1,285.02
1,060.71
3,137.36
2,299.27
1,525.98
988.72
811.28
Accumulated Depreciation
1,234.96
886.11
636.38
416.45
271.12
828.03
643.13
534.18
484.30
426.90
Non Current Assets
6,075.13
6,971.52
6,987.19
5,628.14
4,783.84
3,501.73
2,425.34
1,832.88
1,111.51
457.99
Capital Work in Progress
312.17
449.74
333.21
373.77
94.48
418.80
463.59
482.28
333.36
66.88
Non Current Investment
3,239.43
4,457.22
4,951.30
4,107.73
2,805.34
160.60
0.05
0.05
0.05
3.28
Long Term Loans & Adv.
149.17
103.88
114.70
176.42
977.72
478.07
298.26
327.23
240.65
0.00
Other Non Current Assets
0.00
89.61
90.15
101.65
116.71
134.93
7.30
9.43
14.10
0.00
Current Assets
6,374.59
4,415.31
2,535.04
1,380.94
1,048.80
2,901.50
2,911.25
2,638.60
2,681.87
2,505.33
Current Investments
2,512.50
468.81
633.40
883.61
582.90
917.09
825.41
638.45
512.57
455.31
Inventories
572.35
633.38
394.64
335.90
308.39
645.52
526.80
488.84
427.96
326.52
Sundry Debtors
86.76
84.29
68.00
50.04
32.64
562.17
512.50
445.87
344.58
260.93
Cash & Bank
2,950.59
2,965.29
1,212.00
25.06
49.17
353.32
682.56
803.50
1,191.51
1,245.68
Other Current Assets
252.39
111.66
52.89
25.76
75.70
423.40
363.98
261.94
205.25
216.89
Short Term Loans & Adv.
124.66
151.88
174.11
60.57
67.18
366.46
310.12
213.10
159.62
181.35
Net Current Assets
4,350.02
2,317.35
269.80
-148.81
-156.18
428.24
923.63
1,067.37
1,354.68
1,572.12
Total Assets
12,449.72
11,386.83
9,522.23
7,009.08
5,832.64
6,403.23
5,336.59
4,471.48
3,793.38
2,963.32

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Cash From Operating Activity
1,694.13
1,575.47
2,482.25
1,707.97
1,463.08
1,047.47
716.20
496.04
404.99
335.95
PBT
2,354.89
3,279.77
2,895.60
2,387.38
1,876.92
992.62
670.56
599.70
660.20
417.67
Adjustment
-118.65
-338.89
-44.24
-191.25
-158.19
133.87
46.96
-48.61
-66.55
-35.96
Changes in Working Capital
86.20
-456.93
438.01
163.48
263.00
201.99
149.11
52.60
-21.85
37.35
Cash after chg. in Working capital
2,322.44
2,483.95
3,289.37
2,359.61
1,981.73
1,328.48
866.63
603.69
571.80
419.06
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-628.31
-908.48
-807.12
-651.64
-518.65
-281.01
-150.43
-107.65
-166.81
-83.11
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-1,508.41
-659.88
-2,145.02
-1,743.58
-1,001.40
-1,087.22
-789.79
-773.18
-338.01
-192.05
Net Fixed Assets
-705.99
-739.14
-806.14
-501.50
-455.86
-269.38
-145.53
-68.76
-52.19
-14.70
Net Investments
-878.70
819.81
-323.91
-1,472.33
-885.03
-332.23
-206.96
-131.38
-54.03
-164.43
Others
76.28
-740.55
-1,014.97
230.25
339.49
-485.61
-437.30
-573.04
-231.79
-12.92
Cash from Financing Activity
-858.26
-292.30
-262.01
25.29
-465.52
-162.23
-47.35
-110.87
-113.68
-68.87
Net Cash Inflow / Outflow
-672.54
623.29
75.22
-10.32
-3.84
-201.98
-120.94
-388.01
-46.70
75.03
Opening Cash & Equivalents
715.75
92.46
17.24
27.56
17.12
682.56
803.50
1,191.51
1,238.21
1,170.65
Closing Cash & Equivalent
43.21
715.75
92.46
17.24
13.28
480.58
682.56
803.50
1,191.51
1,245.68

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Book Value (Rs.)
363.04
324.78
2556.96
1947.79
1335.74
928.36
760.14
649.96
553.22
457.36
ROA
15.07%
18.77%
23.27%
23.73%
19.45%
11.95%
10.71%
11.49%
14.72%
11.27%
ROE
19.13%
24.79%
31.35%
34.13%
38.74%
30.70%
27.58%
29.24%
36.50%
26.83%
ROCE
24.36%
37.41%
45.33%
49.22%
55.40%
42.53%
34.64%
36.42%
46.64%
33.86%
Fixed Asset Turnover
2.88
4.01
5.39
6.77
3.32
3.44
3.89
5.56
6.81
6.05
Receivable days
3.41
2.84
2.34
1.90
15.57
20.97
23.53
20.62
18.03
19.15
Inventory Days
24.04
19.15
14.46
14.81
24.97
22.88
24.94
23.92
22.46
21.17
Payable days
56.41
56.68
51.46
47.37
71.04
49.79
50.22
41.13
42.17
48.63
Cash Conversion Cycle
-28.96
-34.70
-34.66
-30.66
-30.50
-5.94
-1.76
3.41
-1.69
-8.31
Total Debt/Equity
0.01
0.02
0.02
0.02
0.01
0.02
0.04
0.01
0.03
0.08
Interest Cover
124.05
415.58
536.41
631.31
816.56
102.49
86.10
159.23
87.08
44.97

News Update:


  • Eicher Motors’ arm launches new colours for Royal Enfield Classic 350
    26th Nov 2020, 11:45 AM

    The new variants of the Classic 350 have been conceptualized in bright new hues and also come with alloy wheels and tubeless tyres

    Read More
  • Eicher Motors reports 40% fall in Q2 consolidated net profit
    13th Nov 2020, 10:57 AM

    Total income of the company decreased by 4.45% at Rs 2233.58 crore for Q2FY21

    Read More
  • Eicher Motors’ motorcycle arm to launch at least 28 new models in next seven years
    9th Nov 2020, 16:47 PM

    The company is also planning to set up an assembly unit in Thailand in the next 6-12 months followed by Brazil in the near future

    Read More
  • Eicher Motors’ motorcycle arm launches all-new cruiser bike Meteor 350
    6th Nov 2020, 13:13 PM

    The Royal Enfield Meteor 350 will be available in three editions, - the Fireball, the Stellar and the Supernova

    Read More
  • Eicher Motors’ motorcycle arm reports 7% decline in total sales in October
    2nd Nov 2020, 12:50 PM

    The company had sold a total of 71,964 units in the corresponding month last year

    Read More
  • Eicher Motors’ JV reports 11.9% rise in sales in October
    2nd Nov 2020, 12:27 PM

    The company had sold 3,755 units in October 2019

    Read More
  • Eicher Motors’ arm reports decline in sales volume during September
    5th Oct 2020, 14:25 PM

    Total domestic sales contracted by 6.4% to 2,940 units, total exports fell by 4.3% to 510 units in September 2020

    Read More
  • Eicher Motors’ motorcycle arm reports sales of 60,041 units in September
    5th Oct 2020, 11:52 AM

    Domestic sales were at 55,910 units last month as against 54,858 units in September 2019, a growth of two per cent

    Read More
  • Eicher Motors’ arm to set up assembly unit in Argentina
    10th Sep 2020, 16:20 PM

    Royal Enfield would commence local assembly of motorcycles in partnership with Grupo Simpa

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.