Nifty
Sensex
:
:
11504.95
38845.82
-11.15 (-0.10%)
-134.03 (-0.34%)

Automobile Two & Three Wheelers

Rating :
67/99

BSE: 505200 | NSE: EICHERMOT

2152.95
18-Sep-2020
  • Open
  • High
  • Low
  • Previous Close
  •  2160.00
  •  2203.80
  •  2135.20
  •  2145.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1310103
  •  28402.38
  •  2387.25
  •  1245.01

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 58,820.19
  • 44.54
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 56,014.03
  • 0.58%
  • 5.93

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.28%
  • 0.47%
  • 8.97%
  • FII
  • DII
  • Others
  • 26.95%
  • 11.21%
  • 3.12%

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
  • 40.32
  • 41.24
  • 28.88

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.23
  • 10.68
  • 8.12

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 22.68
  • 23.51
  • 20.43

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Net Sales
818.16
2,381.92
-65.65%
2,208.18
2,500.08
-11.68%
2,371.01
2,341.06
1.28%
2,192.47
2,408.17
-8.96%
Expenses
814.37
1,767.45
-53.92%
1,776.00
1,815.39
-2.17%
1,778.74
1,661.53
7.05%
1,651.04
1,678.88
-1.66%
EBITDA
3.79
614.47
-99.38%
432.18
684.69
-36.88%
592.27
679.53
-12.84%
541.43
729.29
-25.76%
EBIDTM
0.46%
25.80%
19.57%
27.39%
24.98%
29.03%
24.70%
30.28%
Other Income
114.23
120.40
-5.12%
143.12
142.70
0.29%
134.70
147.13
-8.45%
145.03
93.95
54.37%
Interest
5.09
4.67
8.99%
5.53
2.14
158.41%
4.26
1.88
126.60%
4.42
1.78
148.31%
Depreciation
98.20
87.60
12.10%
108.92
81.13
34.25%
95.19
76.84
23.88%
89.83
72.16
24.49%
PBT
14.73
642.60
-97.71%
460.85
744.12
-38.07%
627.52
747.94
-16.10%
592.21
749.30
-20.96%
Tax
4.51
211.68
-97.87%
142.56
274.75
-48.11%
145.39
256.46
-43.31%
27.82
260.19
-89.31%
PAT
10.22
430.92
-97.63%
318.29
469.37
-32.19%
482.13
491.48
-1.90%
564.39
489.11
15.39%
PATM
1.25%
18.09%
14.41%
18.77%
20.33%
20.99%
25.74%
20.31%
EPS
3.74
157.85
-97.63%
116.59
171.93
-32.19%
176.60
180.03
-1.91%
206.74
179.16
15.39%

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
7,589.82
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
-21.20%
-6.57%
9.28%
27.46%
13.93%
-29.35%
28.32%
6.57%
12.41%
29.28%
 
Cost Of Goods Sold
4,219.77
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
3,370.05
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
44.40%
45.42%
48.38%
48.30%
47.30%
44.14%
33.97%
31.86%
28.13%
27.48%
24.39%
Total Expenditure
6,020.15
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
1,569.67
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
20.68%
23.82%
29.63%
31.32%
30.91%
27.37%
12.76%
10.47%
8.59%
10.37%
7.88%
Other Income
537.08
543.25
443.39
280.10
227.33
178.09
107.44
95.29
136.64
142.48
138.18
Interest
19.30
18.88
7.33
5.34
3.56
2.12
9.78
7.88
3.79
7.67
9.50
Depreciation
392.14
381.54
300.28
223.30
153.81
136.60
219.82
130.04
82.17
63.96
57.30
PBT
1,695.31
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
320.28
527.45
1,077.04
935.93
720.30
538.88
290.88
145.18
124.85
162.80
110.82
Tax Rate
18.89%
22.70%
35.44%
32.74%
32.10%
31.17%
29.30%
21.65%
20.82%
24.66%
26.53%
PAT
1,375.03
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
1,375.03
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
18.12%
19.62%
20.02%
21.45%
21.66%
19.28%
7.04%
5.78%
5.07%
5.43%
4.30%
PAT Growth
-26.89%
-8.47%
2.01%
26.22%
28.02%
93.40%
56.21%
21.49%
5.02%
63.44%
 
EPS
503.67
657.78
718.63
704.45
558.10
435.93
225.41
144.30
118.78
113.10
69.20

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
370.01
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
2,098.10
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
478.16
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
6,976.56
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
94.65
90.15
101.65
116.71
134.93
7.30
9.43
14.10
0.00
Current Assets
6,374.59
4,410.27
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
90.34
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
100.57
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
2,312.17
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
1,572.96
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
-342.67
-44.24
-191.25
-158.19
133.87
46.96
-48.61
-66.55
-35.96
Changes in Working Capital
86.20
-455.66
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
2,481.44
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
-657.37
-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
-738.04
-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
3247.79
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
2.95
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
-34.59
-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 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
  • Eicher Motors reports consolidated net loss of Rs 55 crore in Q1
    14th Aug 2020, 11:57 AM

    Total consolidated income of the company decreased by 62.74% at Rs 932.39 crore for Q1FY21

    Read More
  • Eicher Motors’ JV to acquire Volvo Group's bus business in India
    14th Aug 2020, 11:07 AM

    Definitive agreements have been signed for the integration of Volvo Bus India business into VECV

    Read More
  • Eicher Motors - Quarterly Results
    13th Aug 2020, 16:48 PM

    Read More
  • Eicher Motors’ motorcycle division reports 26% decline in July sales
    3rd Aug 2020, 09:43 AM

    During July 2020, export of motorcycles decreased to 2409 units from 5003 units in July 2019

    Read More
  • Eicher Motors expects rise in demand for two wheelers amid COVID-19 situation
    20th Jul 2020, 09:23 AM

    This will augur well for company and for the industry as a whole

    Read More
  • Eicher Motors’ motorcycle division reports 35% decline in June sales
    2nd Jul 2020, 09:23 AM

    During June 2020, export of motorcycles decreased to 1555 units from 3257 units in June 2019.

    Read More
  • Eicher Motors’ arm launches apparel & riding gear range for women
    15th Jun 2020, 15:04 PM

    The apparel range is priced from Rs 700 to Rs 14,000 and has been crafted keeping in mind the riding habits of female customers

    Read More
  • Eicher motors reports fall of 44% in Q4 consolidated net profit
    13th Jun 2020, 15:32 PM

    Total income of the company decreased by 11.03% at Rs 2351.30 crore for Q4FY20

    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.