Nifty
Sensex
:
:
18124.50
60838.03
-53.60 (-0.29%)
-85.47 (-0.14%)

Automobile Two & Three Wheelers

Rating :
50/99

BSE: 505200 | NSE: EICHERMOT

2663.35
21-Oct-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2677.00
  •  2698.00
  •  2596.40
  •  2651.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  816204
  •  21615.69
  •  3037.00
  •  2015.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 72,748.92
  • 44.38
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 67,075.97
  • 0.64%
  • 6.25

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.22%
  • 0.43%
  • 9.02%
  • FII
  • DII
  • Others
  • 30.28%
  • 8.27%
  • 2.78%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 4.39
  • -3.81

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.91
  • -9.31

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -2.89
  • -12.47

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.73
  • 41.28
  • 29.13

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.53
  • 8.82
  • 6.15

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 25.50
  • 24.23
  • 21.88

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
1,974.30
818.16
141.31%
2,940.33
2,208.18
33.16%
2,828.26
2,371.01
19.29%
2,133.60
2,192.47
-2.69%
Expenses
1,611.33
814.37
97.86%
2,305.94
1,776.00
29.84%
2,156.24
1,778.74
21.22%
1,662.55
1,651.04
0.70%
EBITDA
362.97
3.79
9,477.04%
634.39
432.18
46.79%
672.02
592.27
13.47%
471.05
541.43
-13.00%
EBIDTM
18.38%
0.46%
21.58%
19.57%
23.76%
24.98%
22.08%
24.70%
Other Income
122.02
114.23
6.82%
113.94
143.12
-20.39%
125.04
134.70
-7.17%
99.98
145.03
-31.06%
Interest
6.44
5.09
26.52%
3.94
5.53
-28.75%
3.60
4.26
-15.49%
3.82
4.42
-13.57%
Depreciation
111.63
98.20
13.68%
124.80
108.92
14.58%
122.90
95.19
29.11%
104.83
89.83
16.70%
PBT
366.92
14.73
2,390.97%
619.59
460.85
34.45%
670.56
627.52
6.86%
462.38
592.21
-21.92%
Tax
90.39
4.51
1,904.21%
162.45
142.56
13.95%
169.35
145.39
16.48%
115.19
27.82
314.05%
PAT
276.53
10.22
2,605.77%
457.14
318.29
43.62%
501.21
482.13
3.96%
347.19
564.39
-38.48%
PATM
14.01%
1.25%
15.55%
14.41%
17.72%
20.33%
16.27%
25.74%
EPS
8.67
-0.20
-
19.25
1.11
1,634.23%
19.49
18.27
6.68%
12.57
20.99
-40.11%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Dec 11
Net Sales
9,876.49
8,720.35
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
Net Sales Growth
30.13%
-4.73%
-6.57%
9.28%
27.46%
13.93%
-29.35%
28.32%
6.57%
12.41%
 
Cost Of Goods Sold
5,753.40
5,112.77
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
Gross Profit
4,123.09
3,607.58
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
GP Margin
41.75%
41.37%
45.42%
48.38%
48.30%
47.30%
44.14%
33.97%
31.86%
28.13%
27.48%
Total Expenditure
7,736.06
6,939.10
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
Power & Fuel Cost
-
52.98
62.86
66.96
52.41
46.02
46.18
74.07
61.45
46.11
35.03
% Of Sales
-
0.61%
0.69%
0.68%
0.58%
0.65%
0.75%
0.85%
0.90%
0.72%
0.62%
Employee Cost
-
843.23
795.78
702.44
573.68
426.28
350.21
659.64
533.34
457.26
345.56
% Of Sales
-
9.67%
8.69%
7.17%
6.40%
6.06%
5.67%
7.55%
7.83%
7.16%
6.08%
Manufacturing Exp.
-
259.78
267.70
277.08
229.64
177.92
164.95
204.25
154.63
98.96
103.44
% Of Sales
-
2.98%
2.92%
2.83%
2.56%
2.53%
2.67%
2.34%
2.27%
1.55%
1.82%
General & Admin Exp.
-
138.12
188.32
220.03
162.07
119.79
116.61
173.80
132.07
151.99
100.64
% Of Sales
-
1.58%
2.06%
2.25%
1.81%
1.70%
1.89%
1.99%
1.94%
2.38%
1.77%
Selling & Distn. Exp.
-
374.10
467.03
420.62
392.49
292.46
271.05
593.06
450.96
391.89
307.96
% Of Sales
-
4.29%
5.10%
4.29%
4.38%
4.16%
4.39%
6.79%
6.62%
6.13%
5.42%
Miscellaneous Exp.
-
158.12
195.60
149.44
111.89
90.10
86.46
148.87
124.06
102.15
307.96
% Of Sales
-
1.81%
2.14%
1.53%
1.25%
1.28%
1.40%
1.70%
1.82%
1.60%
1.41%
EBITDA
2,140.43
1,781.25
2,180.35
2,903.11
2,807.63
2,173.95
1,689.61
1,114.78
713.19
549.02
589.35
EBITDA Margin
21.67%
20.43%
23.82%
29.63%
31.32%
30.91%
27.37%
12.76%
10.47%
8.59%
10.37%
Other Income
460.98
453.19
543.25
443.39
280.10
227.33
178.09
107.44
95.29
136.64
142.48
Interest
17.80
16.45
18.88
7.33
5.34
3.56
2.12
9.78
7.88
3.79
7.67
Depreciation
464.16
450.73
381.54
300.28
223.30
153.81
136.60
219.82
130.04
82.17
63.96
PBT
2,119.45
1,767.26
2,323.18
3,038.89
2,859.09
2,243.91
1,728.98
992.62
670.56
599.70
660.20
Tax
537.38
451.50
527.45
1,077.04
935.93
720.30
538.88
290.88
145.18
124.85
162.80
Tax Rate
25.35%
25.55%
22.70%
35.44%
32.74%
32.10%
31.17%
29.30%
21.65%
20.82%
24.66%
PAT
1,582.07
1,315.76
1,795.73
1,961.85
1,923.16
1,523.61
1,190.10
615.36
393.94
324.26
308.77
PAT before Minority Interest
1,582.07
1,315.76
1,795.73
1,961.85
1,923.16
1,523.61
1,190.10
701.74
525.38
474.85
497.40
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-86.38
-131.44
-150.59
-188.63
PAT Margin
16.02%
15.09%
19.62%
20.02%
21.45%
21.66%
19.28%
7.04%
5.78%
5.07%
5.43%
PAT Growth
15.06%
-26.73%
-8.47%
2.01%
26.22%
28.02%
93.40%
56.21%
21.49%
5.02%
 
EPS
57.87
48.13
65.68
71.76
70.34
55.73
43.53
22.51
14.41
11.86
11.29

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Dec 11
Shareholder's Funds
11,438.08
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
Share Capital
27.33
27.30
27.28
27.26
27.21
27.16
27.10
27.04
27.00
26.99
Total Reserves
11,330.88
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
Non-Current Liabilities
491.72
450.21
370.15
226.92
134.26
974.57
329.05
253.83
196.90
135.41
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.58
Long Term Provisions
22.56
21.20
23.00
29.12
26.13
923.30
72.83
59.78
56.12
42.75
Current Liabilities
2,628.81
2,018.58
2,097.96
2,265.24
1,529.75
1,204.98
2,473.26
1,987.62
1,571.23
1,327.19
Trade Payables
1,535.83
1,007.82
1,234.05
1,171.86
765.30
723.22
1,512.67
1,191.36
954.70
794.10
Other Current Liabilities
714.35
702.54
478.02
787.31
572.32
432.72
653.76
556.26
479.92
389.54
Short Term Borrowings
157.41
144.43
186.76
150.84
111.85
22.57
58.36
83.90
22.35
36.56
Short Term Provisions
221.22
163.79
199.13
155.23
80.28
26.47
248.47
156.10
114.26
106.99
Total Liabilities
14,558.61
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
Net Block
2,433.30
2,374.36
1,871.07
1,497.83
868.57
789.59
2,309.33
1,656.14
991.80
504.42
Gross Block
4,075.67
3,574.99
2,757.18
2,134.21
1,285.02
1,060.71
3,137.36
2,299.27
1,525.98
988.72
Accumulated Depreciation
1,642.37
1,200.63
886.11
636.38
416.45
271.12
828.03
643.13
534.18
484.30
Non Current Assets
5,750.13
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
Capital Work in Progress
314.29
312.17
449.74
333.21
373.77
94.48
418.80
463.59
482.28
333.36
Non Current Investment
2,826.06
3,239.43
4,457.22
4,951.30
4,107.73
2,805.34
160.60
0.05
0.05
0.05
Long Term Loans & Adv.
151.59
149.17
103.88
114.70
187.52
977.72
478.07
298.26
327.23
240.65
Other Non Current Assets
24.89
0.00
89.61
90.15
90.55
116.71
134.93
7.30
9.43
14.10
Current Assets
8,808.48
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
Current Investments
1,076.08
2,512.50
468.81
633.40
883.61
582.90
917.09
825.41
638.45
512.57
Inventories
874.60
572.35
633.38
394.64
335.90
308.39
645.52
526.80
488.84
427.96
Sundry Debtors
158.16
86.76
84.29
68.00
50.04
32.64
562.17
512.50
445.87
344.58
Cash & Bank
5,830.36
2,950.59
2,965.29
1,212.00
25.06
49.17
353.32
682.56
803.50
1,191.51
Other Current Assets
869.28
127.73
111.66
52.89
86.33
75.70
423.40
363.98
261.94
205.25
Short Term Loans & Adv.
620.39
124.66
151.88
174.11
60.57
67.18
366.46
310.12
213.10
159.62
Net Current Assets
6,179.67
4,356.01
2,317.35
269.80
-148.81
-156.18
428.24
923.63
1,067.37
1,354.68
Total Assets
14,558.61
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Dec 11
Cash From Operating Activity
1,713.57
1,694.12
1,575.47
2,482.25
1,707.97
1,463.08
1,047.47
716.20
496.04
404.99
PBT
1,798.39
2,354.89
3,279.77
2,895.60
2,387.38
1,876.92
992.62
670.56
599.70
660.20
Adjustment
113.96
-118.40
-338.89
-44.24
-191.25
-158.19
133.87
46.96
-48.61
-66.55
Changes in Working Capital
257.82
85.94
-456.93
438.01
163.48
263.00
201.99
149.11
52.60
-21.85
Cash after chg. in Working capital
2,170.17
2,322.43
2,483.95
3,289.37
2,359.61
1,981.73
1,328.48
866.63
603.69
571.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-456.60
-628.31
-908.48
-807.12
-651.64
-518.65
-281.01
-150.43
-107.65
-166.81
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
-1,647.90
-1,508.41
-659.88
-2,145.02
-1,743.58
-1,001.40
-1,214.48
-789.79
-773.18
-338.01
Net Fixed Assets
-493.55
-673.72
-739.14
-806.14
-500.36
-457.00
-269.38
-145.53
-68.76
-52.19
Net Investments
1,883.95
-878.70
819.81
-323.91
-157.70
-2,199.66
-332.23
-206.96
-131.38
-54.03
Others
-3,038.30
44.01
-740.55
-1,014.97
-1,085.52
1,655.26
-612.87
-437.30
-573.04
-231.79
Cash from Financing Activity
-14.76
-858.25
-292.30
-262.01
25.29
-465.52
-162.23
-47.35
-110.87
-113.68
Net Cash Inflow / Outflow
50.91
-672.54
623.29
75.22
-10.32
-3.84
-329.24
-120.94
-388.01
-46.70
Opening Cash & Equivalents
43.21
715.75
92.46
17.24
27.56
17.12
682.56
803.50
1,191.51
1,238.21
Closing Cash & Equivalent
94.12
43.21
715.75
92.46
17.24
13.28
353.32
682.56
803.50
1,191.51

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Dec 11
Book Value (Rs.)
415.59
363.04
324.78
255.70
194.78
133.57
92.84
76.01
65.00
55.32
ROA
9.74%
15.07%
18.77%
23.27%
23.73%
19.45%
11.95%
10.71%
11.49%
14.72%
ROE
12.37%
19.13%
24.79%
31.35%
34.13%
38.74%
30.70%
27.58%
29.24%
36.50%
ROCE
16.42%
24.36%
37.41%
45.33%
49.22%
55.40%
42.53%
34.64%
36.42%
46.64%
Fixed Asset Turnover
2.28
2.89
4.01
5.39
6.77
3.32
3.44
3.89
5.56
6.81
Receivable days
5.13
3.41
2.84
2.34
1.90
15.57
20.97
23.53
20.62
18.03
Inventory Days
30.28
24.04
19.15
14.46
14.81
24.97
22.88
24.94
23.92
22.46
Payable days
62.69
55.89
56.68
51.46
47.37
71.04
49.79
49.98
41.13
41.98
Cash Conversion Cycle
-27.29
-28.44
-34.70
-34.66
-30.66
-30.50
-5.94
-1.51
3.41
-1.49
Total Debt/Equity
0.01
0.01
0.02
0.02
0.02
0.01
0.02
0.04
0.01
0.03
Interest Cover
108.43
124.05
415.58
536.41
631.31
816.56
102.49
86.10
159.23
87.08

News Update:


  • Eicher Motors’ arm to undertake motorcycling expedition to South Pole
    14th Oct 2021, 14:26 PM

    The expedition, which would feature the company's Himalayan bike, would attempt to reach the South Pole from the Ross Ice Shelf via the Leverett Glacier

    Read More
  • Eicher Motors’ JV launches premium bus range for inter-city travel segment
    13th Oct 2021, 09:10 AM

    The new range would fall between the value segment buses and the high end premium products being offered by the likes of Volvo

    Read More
  • Eicher Motors’ JV reports 73% rise September sales
    4th Oct 2021, 11:50 AM

    The company had sold 3,506 units in September 2020

    Read More
  • Eicher Motors’ motorcycle division reports 44% fall in September sales
    4th Oct 2021, 10:11 AM

    During September 2021, export of motorcycles increased to 6,296 units from 4,131 units in September 2020

    Read More
  • Eicher Motors’ motorcycle arm partners with TCX
    27th Sep 2021, 15:08 PM

    Both Royal Enfield and TCX have a rich legacy in the world of motorcycling

    Read More
  • Eicher Motors’ motorcycle arm launches all-new Classic 350 model in Rajasthan
    7th Sep 2021, 11:44 AM

    The motorcycle is available across all 48 dealerships in the state

    Read More
  • Eicher Motors’ motorcycle division reports 9% fall in August sales
    2nd Sep 2021, 10:19 AM

    During August 2021, export of motorcycles increased to 6,790 units from 2,573 units in August 2020

    Read More
  • Eicher Motors reports consolidated net profit of Rs 237 crore in Q1
    13th Aug 2021, 12:45 PM

    Total income of the company reported 2- fold jump at Rs 2096.32 crore for Q1FY22

    Read More
  • Eicher Motors’ motorcycle arm reports 9% rise in total sales to 44,038 units for July
    2nd Aug 2021, 14:15 PM

    Domestic sales stood at 39,290 units last month, a growth of 4 per cent as against 37,925 in July 2020

    Read More
  • Eicher Motors developing complete range of electric bikes
    26th Jul 2021, 12:34 PM

    Royal Enfield, which sells models like Classic, Bullet, Himalayan, Interceptor INT 650, Continental GT 650 and Meteor 350 in the country, is a part of Eicher Motors

    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.