Nifty
Sensex
:
:
14310.80
47883.38
-524.05 (-3.53%)
-1707.94 (-3.44%)

Automobile Two & Three Wheelers

Rating :
57/99

BSE: 505200 | NSE: EICHERMOT

2427.20
12-Apr-2021
  • Open
  • High
  • Low
  • Previous Close
  •  2490.00
  •  2510.00
  •  2395.15
  •  2521.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1050225
  •  25466.82
  •  3037.00
  •  1285.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 66,346.83
  • 58.97
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 63,540.67
  • 0.52%
  • 6.13

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.24%
  • 0.52%
  • 9.67%
  • FII
  • DII
  • Others
  • 28.89%
  • 9.09%
  • 2.59%

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
  • 43.12
  • 41.24
  • 28.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.42
  • 9.79
  • 6.93

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.34
  • 23.87
  • 20.97

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
2,828.26
2,371.01
19.29%
2,133.60
2,192.47
-2.69%
818.16
2,381.92
-65.65%
2,208.18
2,500.08
-11.68%
Expenses
2,156.24
1,778.74
21.22%
1,662.55
1,651.04
0.70%
814.37
1,767.45
-53.92%
1,776.00
1,815.39
-2.17%
EBITDA
672.02
592.27
13.47%
471.05
541.43
-13.00%
3.79
614.47
-99.38%
432.18
684.69
-36.88%
EBIDTM
23.76%
24.98%
22.08%
24.70%
0.46%
25.80%
19.57%
27.39%
Other Income
125.04
134.70
-7.17%
99.98
145.03
-31.06%
114.23
120.40
-5.12%
143.12
142.70
0.29%
Interest
3.60
4.26
-15.49%
3.82
4.42
-13.57%
5.09
4.67
8.99%
5.53
2.14
158.41%
Depreciation
122.90
95.19
29.11%
104.83
89.83
16.70%
98.20
87.60
12.10%
108.92
81.13
34.25%
PBT
670.56
627.52
6.86%
462.38
592.21
-21.92%
14.73
642.60
-97.71%
460.85
744.12
-38.07%
Tax
169.35
145.39
16.48%
115.19
27.82
314.05%
4.51
211.68
-97.87%
142.56
274.75
-48.11%
PAT
501.21
482.13
3.96%
347.19
564.39
-38.48%
10.22
430.92
-97.63%
318.29
469.37
-32.19%
PATM
17.72%
20.33%
16.27%
25.74%
1.25%
18.09%
14.41%
18.77%
EPS
19.49
18.27
6.68%
12.57
20.99
-40.11%
-0.20
16.55
-
11.15
19.97
-44.17%

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
7,988.20
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
-15.43%
-6.57%
9.28%
27.46%
13.93%
-29.35%
28.32%
6.57%
12.41%
29.28%
 
Cost Of Goods Sold
4,617.53
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
3,370.67
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
42.20%
45.42%
48.38%
48.30%
47.30%
44.14%
33.97%
31.86%
28.13%
27.48%
24.39%
Total Expenditure
6,409.16
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
1,579.04
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
19.77%
23.82%
29.63%
31.32%
30.91%
27.37%
12.76%
10.47%
8.59%
10.37%
7.88%
Other Income
482.37
543.25
443.39
280.10
227.33
178.09
107.44
95.29
136.64
142.48
138.18
Interest
18.04
18.88
7.33
5.34
3.56
2.12
9.78
7.88
3.79
7.67
9.50
Depreciation
434.85
381.54
300.28
223.30
153.81
136.60
219.82
130.04
82.17
63.96
57.30
PBT
1,608.52
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
431.61
527.45
1,077.04
935.93
720.30
538.88
290.88
145.18
124.85
162.80
110.82
Tax Rate
26.83%
22.70%
35.44%
32.74%
32.10%
31.17%
29.30%
21.65%
20.82%
24.66%
26.53%
PAT
1,176.91
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
1,176.91
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
14.73%
19.62%
20.02%
21.45%
21.66%
19.28%
7.04%
5.78%
5.07%
5.43%
4.30%
PAT Growth
-39.55%
-8.47%
2.01%
26.22%
28.02%
93.40%
56.21%
21.49%
5.02%
63.44%
 
EPS
43.06
65.71
71.78
70.37
55.75
43.55
22.52
14.41
11.86
11.30
6.91

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’ JV reports 19% rise in sales in February
    2nd Mar 2021, 13:23 PM

    The company had sold 4,586 units in February 2020

    Read More
  • Eicher Motors’ motorcycle division reports 10% rise in February sales
    2nd Mar 2021, 10:27 AM

    During February 2021, export of motorcycles increased to 4,545 units from 2,348 units in February 2020

    Read More
  • Eicher Motors’ arm launches new version of adventure-touring motorcycle Himalayan
    11th Feb 2021, 16:19 PM

    The company has introduced the updated model across India, Europe, and the UK, in three new distinctive

    Read More
  • Eicher Motors’ JV reports 2.3% rise in total commercial vehicle sales in January
    2nd Feb 2021, 09:51 AM

    Total domestic sales stood at 4964 units in January as compared to 4871 units in January 2020, increase of 1.9 per cent

    Read More
  • Eicher Motors’ motorcycle arm forays into Japanese market
    30th Jan 2021, 11:23 AM

    The newly inaugurated store will offer complete range of motorcycles, apparel and accessories, in addition to spares and service

    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.