Nifty
:
8083.80
Sensex
:
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)
Nifty
Sensex
:
:
8083.80
27590.95
-170.00 (-2.06%)
-674.36 (-2.39%)

Eicher Motors Ltd.

Automobile Two & Three Wheelers

Rating :
64/99

BSE: 505200 | NSE: EICHERMOT

NSE BSE
12680.05
03-Apr-2020
  • Open
  • High
  • Low
  • Previous Close
  •  13060.00
  •  13099.90
  •  12600.00
  •  13001.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  180698
  •  23180.19
  •  23450.00
  •  12600.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 35,499.49
  • 17.17
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 32,720.96
  • 0.96%
  • 3.55

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.28%
  • 0.67%
  • 8.77%
  • FII
  • DII
  • Others
  • 31.19%
  • 7.81%
  • 2.28%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 11.68

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 5.96

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • 8.79

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 39.55
  • 43.07
  • 31.26

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.13
  • 11.92
  • 9.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.94
  • 25.36
  • 22.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 19
Dec 18
Var%
Sep 19
Sep 18
Var%
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Net Sales
2,371.01
2,341.06
1.28%
2,192.47
2,408.17
-8.96%
2,381.92
2,547.75
-6.51%
2,500.08
2,528.01
-1.10%
Expenses
1,778.74
1,661.53
7.05%
1,651.04
1,678.88
-1.66%
1,767.45
1,738.15
1.69%
1,815.39
1,730.83
4.89%
EBITDA
592.27
679.53
-12.84%
541.43
729.29
-25.76%
614.47
809.60
-24.10%
684.69
797.18
-14.11%
EBIDTM
24.98%
29.03%
24.70%
30.28%
25.80%
31.78%
27.39%
31.53%
Other Income
134.70
147.13
-8.45%
145.03
93.95
54.37%
120.40
59.61
101.98%
142.70
84.95
67.98%
Interest
4.26
1.88
126.60%
4.42
1.78
148.31%
4.67
1.53
205.23%
2.14
1.35
58.52%
Depreciation
95.19
76.84
23.88%
89.83
72.16
24.49%
87.60
70.15
24.88%
81.13
63.97
26.83%
PBT
627.52
747.94
-16.10%
592.21
749.30
-20.96%
642.60
797.53
-19.43%
744.12
816.81
-8.90%
Tax
145.39
256.46
-43.31%
27.82
260.19
-89.31%
211.68
285.64
-25.89%
274.75
264.50
3.88%
PAT
482.13
491.48
-1.90%
564.39
489.11
15.39%
430.92
511.89
-15.82%
469.37
552.31
-15.02%
PATM
20.33%
20.99%
25.74%
20.31%
18.09%
20.09%
18.77%
21.85%
EPS
182.67
195.43
-6.53%
209.85
201.23
4.28%
165.54
211.29
-21.65%
199.72
169.31
17.96%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Net Sales
9,445.48
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
2,938.63
Net Sales Growth
-3.86%
9.28%
27.46%
13.93%
-29.35%
28.32%
6.57%
12.41%
29.28%
49.63%
 
Cost Of Goods Sold
5,087.20
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
2,205.66
Gross Profit
4,358.28
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
732.97
GP Margin
46.14%
48.38%
48.30%
47.30%
44.14%
33.97%
31.86%
28.13%
27.48%
24.39%
24.94%
Total Expenditure
7,012.62
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
2,806.24
Power & Fuel Cost
-
66.96
52.41
46.02
46.18
74.07
61.45
46.11
35.03
29.05
20.86
% Of Sales
-
0.68%
0.58%
0.65%
0.75%
0.85%
0.90%
0.72%
0.62%
0.66%
0.71%
Employee Cost
-
702.44
573.68
426.28
350.21
659.64
533.34
457.26
345.56
261.59
214.53
% Of Sales
-
7.17%
6.40%
6.06%
5.67%
7.55%
7.83%
7.16%
6.08%
5.95%
7.30%
Manufacturing Exp.
-
277.08
229.64
177.92
164.95
204.25
125.40
98.96
80.51
76.61
69.17
% Of Sales
-
2.83%
2.56%
2.53%
2.67%
2.34%
1.84%
1.55%
1.42%
1.74%
2.35%
General & Admin Exp.
-
220.03
162.07
119.79
116.61
173.80
161.30
151.99
123.57
69.43
53.09
% Of Sales
-
2.25%
1.81%
1.70%
1.89%
1.99%
2.37%
2.38%
2.17%
1.58%
1.81%
Selling & Distn. Exp.
-
420.62
392.49
292.46
271.05
593.06
450.96
391.89
307.96
237.42
183.18
% Of Sales
-
4.29%
4.38%
4.16%
4.39%
6.79%
6.62%
6.13%
5.42%
5.40%
6.23%
Miscellaneous Exp.
-
149.44
111.89
90.10
86.46
148.87
124.06
102.15
80.05
52.22
183.18
% Of Sales
-
1.53%
1.25%
1.28%
1.40%
1.70%
1.82%
1.60%
1.41%
1.19%
2.03%
EBITDA
2,432.86
2,903.11
2,807.63
2,173.95
1,689.61
1,114.78
713.19
549.02
589.35
346.29
132.39
EBITDA Margin
25.76%
29.63%
31.32%
30.91%
27.37%
12.76%
10.47%
8.59%
10.37%
7.88%
4.51%
Other Income
542.83
443.39
280.10
227.33
178.09
107.44
95.29
136.64
142.48
138.18
117.47
Interest
15.49
7.33
5.34
3.56
2.12
9.78
7.88
3.79
7.67
9.50
8.67
Depreciation
353.75
300.28
223.30
153.81
136.60
219.82
130.04
82.17
63.96
57.30
53.88
PBT
2,606.45
3,038.89
2,859.09
2,243.91
1,728.98
992.62
670.56
599.70
660.20
417.67
187.31
Tax
659.64
1,077.04
935.93
720.30
538.88
290.88
145.18
124.85
162.80
110.82
57.82
Tax Rate
25.31%
35.44%
32.74%
32.10%
31.17%
29.30%
21.65%
20.82%
24.66%
26.53%
30.87%
PAT
1,946.81
1,961.85
1,923.16
1,523.61
1,190.10
615.36
393.94
324.26
308.77
188.92
83.39
PAT before Minority Interest
1,946.81
1,961.85
1,923.16
1,523.61
1,190.10
701.74
525.38
474.85
497.40
306.85
129.49
Minority Interest
0.00
0.00
0.00
0.00
0.00
-86.38
-131.44
-150.59
-188.63
-117.93
-46.10
PAT Margin
20.61%
20.02%
21.45%
21.66%
19.28%
7.04%
5.78%
5.07%
5.43%
4.30%
2.84%
PAT Growth
-4.79%
2.01%
26.22%
28.02%
93.40%
56.21%
21.49%
5.02%
63.44%
126.55%
 
Unadjusted EPS
757.78
807.76
719.69
613.12
493.07
227.22
145.85
120.11
114.48
70.54
30.78

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Shareholder's Funds
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
1,069.04
Share Capital
27.28
27.26
27.21
27.16
27.10
27.04
27.00
26.99
26.94
12.66
Total Reserves
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
1,042.35
Non-Current Liabilities
370.01
226.92
134.26
974.57
329.05
253.83
196.90
135.41
120.56
140.53
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
86.52
73.52
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.58
9.12
52.85
Long Term Provisions
23.00
29.12
26.13
923.30
72.83
59.78
56.12
42.75
0.00
0.00
Current Liabilities
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
697.75
Trade Payables
1,234.05
1,171.86
765.30
723.22
1,512.67
1,191.36
954.70
794.10
759.59
553.35
Other Current Liabilities
478.16
787.31
572.32
432.72
653.76
556.26
479.92
389.54
34.56
48.20
Short Term Borrowings
186.76
150.84
111.85
22.57
58.36
83.90
22.35
36.56
0.00
0.00
Short Term Provisions
199.13
155.23
80.28
26.47
248.47
156.10
114.26
106.99
139.06
96.20
Total Liabilities
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
2,481.99
Net Block
1,871.07
1,497.83
868.57
789.59
2,309.33
1,656.14
991.80
504.42
384.38
363.52
Gross Block
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
743.69
Accumulated Depreciation
886.11
636.38
416.45
271.12
828.03
643.13
534.18
484.30
426.90
380.17
Non Current Assets
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
378.99
Capital Work in Progress
449.74
333.21
373.77
94.48
418.80
463.59
482.28
333.36
66.88
12.23
Non Current Investment
4,457.22
4,951.30
4,107.73
2,805.34
160.60
0.05
0.05
0.05
3.28
3.24
Long Term Loans & Adv.
103.88
114.70
176.42
977.72
478.07
298.26
327.23
240.65
0.00
0.00
Other Non Current Assets
94.65
90.15
101.65
116.71
134.93
7.30
9.43
14.10
0.00
0.00
Current Assets
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
2,103.00
Current Investments
468.81
633.40
883.61
582.90
917.09
825.41
638.45
512.57
455.31
290.87
Inventories
633.38
394.64
335.90
308.39
645.52
526.80
488.84
427.96
326.52
218.96
Sundry Debtors
90.34
68.00
50.04
32.64
562.17
512.50
445.87
344.58
260.93
232.53
Cash & Bank
2,965.29
1,212.00
25.06
49.17
353.32
682.56
803.50
1,191.51
1,245.68
1,170.65
Other Current Assets
252.45
52.89
25.76
8.52
423.40
363.98
261.94
205.25
216.89
189.99
Short Term Loans & Adv.
151.88
174.11
60.57
67.18
366.46
310.12
213.10
159.62
181.35
154.03
Net Current Assets
2,312.17
269.80
-148.81
-156.18
428.24
923.63
1,067.37
1,354.68
1,572.12
1,405.25
Total Assets
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
2,481.99

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Cash From Operating Activity
1,572.96
2,482.25
1,707.97
1,463.08
1,047.47
716.20
496.04
404.99
335.95
368.46
PBT
3,279.77
2,895.60
2,387.38
1,876.92
992.62
670.56
599.70
660.20
417.67
187.31
Adjustment
-342.67
-44.24
-191.25
-158.19
133.87
46.96
-48.61
-66.55
-35.96
-15.43
Changes in Working Capital
-455.66
438.01
163.48
263.00
201.99
149.11
52.60
-21.85
37.35
256.06
Cash after chg. in Working capital
2,481.44
3,289.37
2,359.61
1,981.73
1,328.48
866.63
603.69
571.80
419.06
427.94
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-908.48
-807.12
-651.64
-518.65
-281.01
-150.43
-107.65
-166.81
-83.11
-59.48
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
-657.37
-2,145.02
-1,743.58
-1,001.40
-1,087.22
-789.79
-773.18
-338.01
-192.05
-276.42
Net Fixed Assets
-739.14
-806.14
-501.50
-455.86
-269.38
-145.53
-68.76
-52.19
-14.70
-9.95
Net Investments
819.81
-323.91
-1,472.33
-885.03
-332.23
-206.96
-131.38
-54.03
-164.43
-287.87
Others
-738.04
-1,014.97
230.25
339.49
-485.61
-437.30
-573.04
-231.79
-12.92
21.40
Cash from Financing Activity
-292.30
-262.01
25.29
-465.52
-162.23
-47.35
-110.87
-113.68
-68.87
-164.05
Net Cash Inflow / Outflow
623.29
75.22
-10.32
-3.84
-201.98
-120.94
-388.01
-46.70
75.03
-72.01
Opening Cash & Equivalents
92.46
17.24
27.56
17.12
682.56
803.50
1,191.51
1,238.21
1,170.65
1,231.80
Closing Cash & Equivalent
715.75
92.46
17.24
13.28
480.58
682.56
803.50
1,191.51
1,245.68
1,170.65

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Dec 11
Dec 10
Dec 09
Book Value (Rs.)
3247.79
2556.96
1947.79
1335.74
928.36
760.14
649.96
553.22
457.36
833.34
ROA
18.77%
23.27%
23.73%
19.45%
11.95%
10.71%
11.49%
14.72%
11.27%
5.43%
ROE
24.79%
31.35%
34.13%
38.74%
30.70%
27.58%
29.24%
36.50%
26.83%
12.00%
ROCE
37.41%
45.33%
49.22%
55.40%
42.53%
34.64%
36.42%
46.64%
33.86%
15.90%
Fixed Asset Turnover
4.01
5.39
6.77
3.32
3.44
3.89
5.56
6.81
6.05
4.38
Receivable days
2.95
2.34
1.90
15.57
20.97
23.53
20.62
18.03
19.15
24.20
Inventory Days
19.15
14.46
14.81
24.97
22.88
24.94
23.92
22.46
21.17
32.66
Payable days
56.68
51.46
47.37
71.04
49.79
50.22
41.13
42.17
48.63
58.43
Cash Conversion Cycle
-34.59
-34.66
-30.66
-30.50
-5.94
-1.76
3.41
-1.69
-8.31
-1.56
Total Debt/Equity
0.02
0.02
0.02
0.01
0.02
0.04
0.01
0.03
0.08
0.12
Interest Cover
415.58
536.41
631.31
816.56
102.49
86.10
159.23
87.08
44.97
22.60

Annual Reports:

FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011
FY 2010

News Update:


  • Eicher Motors’ JV unveils BS-VI range of trucks, buses at Pithampur manufacturing facility
    3rd Mar 2020, 12:53 PM

    The upgrade of the product portfolio to BS-VI is in line with company’s vision to modernise trucks as well as the country's transportation sector

    Read More
  • Eicher Motors’ motorcycle division reports marginal rise in February sales
    2nd Mar 2020, 11:30 AM

    During February 2020, export of motorcycles decreased to 2,348 units from 2,564 units in February 2019

    Read More
  • Eicher Motors’ JV reports 28% fall in February sales
    2nd Mar 2020, 10:01 AM

    Eicher branded trucks and buses recorded total sales of 4439 units in February 2020

    Read More
  • Eicher Motors reports 6% fall in Q3 consolidated net profit
    6th Feb 2020, 15:26 PM

    Total income of the company increased by 0.70% at Rs 2505.71 crore for Q3FY20

    Read More
  • Eicher Motors’ motorcycle division reports 13% decline in January sales
    3rd Feb 2020, 09:17 AM

    Export of motorcycles increased to 2228 units from 1829 units in January 2019

    Read More
  • Eicher Motors’ JV reports 6% fall in January sales
    1st Feb 2020, 16:37 PM

    Eicher branded trucks and buses recorded total sales of 5388 units in January 2020

    Read More
  • Eicher Motors’ motorcycle arm unveils BS-VI compliant ‘Himalyan’
    21st Jan 2020, 10:16 AM

    The new Himalayan comes with switchable ABS feature while retaining the original features

    Read More
  • Eicher Motors’ motorcycle arm unveils BS VI-compliant version of Classic 350
    8th Jan 2020, 10:19 AM

    The model is the first motorcycle under the company's unit construction engine platform to transition to the new regulatory emission norms

    Read More
  • Eicher Motors’ motorcycle division reports 13% decline in December sales
    2nd Jan 2020, 11:49 AM

    During December 2019, export of motorcycles decreased to 1927 units from 2252 units in December 2018

    Read More
  • Eicher Motors’ JV reports 19.1% fall in December sales
    1st Jan 2020, 15:36 PM

    Eicher branded trucks and buses recorded a total sales of 4,910 units in December sales as compared to 6,113 units in December 2018

    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.