Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Automobile Two & Three Wheelers

Rating :
68/99

BSE: 505200 | NSE: EICHERMOT

3331.85
02-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 3435.00
  • 3435.00
  • 3325.00
  • 3437.45
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1453049
  •  48632.63
  •  3889.65
  •  2159.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 94,006.70
  • 40.32
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 91,343.07
  • 0.61%
  • 7.09

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.21%
  • 0.46%
  • 8.37%
  • FII
  • DII
  • Others
  • 30.25%
  • 9.28%
  • 2.43%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 2.81
  • 4.00

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -5.00
  • -0.07

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • -3.42
  • -3.45

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 44.75
  • 40.91
  • 44.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 10.17
  • 7.14
  • 6.11

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 26.33
  • 23.78
  • 25.81

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
3,519.40
2,249.56
56.45%
3,397.46
1,974.30
72.08%
3,193.32
2,940.33
8.60%
2,880.65
2,828.26
1.85%
Expenses
2,697.79
1,779.69
51.59%
2,566.37
1,611.33
59.27%
2,436.27
2,305.94
5.65%
2,298.29
2,156.24
6.59%
EBITDA
821.61
469.87
74.86%
831.09
362.97
128.97%
757.05
634.39
19.34%
582.36
672.02
-13.34%
EBIDTM
23.35%
20.89%
24.46%
18.38%
23.71%
21.58%
20.22%
23.76%
Other Income
148.62
108.64
36.80%
48.66
122.02
-60.12%
118.02
113.94
3.58%
92.14
125.04
-26.31%
Interest
7.06
3.14
124.84%
5.22
6.44
-18.94%
3.13
3.94
-20.56%
6.07
3.60
68.61%
Depreciation
127.12
109.43
16.17%
116.22
111.63
4.11%
119.44
124.80
-4.29%
111.43
122.90
-9.33%
PBT
836.05
465.94
79.43%
758.31
366.92
106.67%
752.50
619.59
21.45%
557.00
670.56
-16.94%
Tax
223.31
102.56
117.74%
181.43
90.39
100.72%
196.15
162.45
20.74%
136.81
169.35
-19.21%
PAT
612.74
363.38
68.62%
576.88
276.53
108.61%
556.35
457.14
21.70%
420.19
501.21
-16.16%
PATM
17.41%
16.15%
16.98%
14.01%
17.42%
15.55%
14.59%
17.72%
EPS
24.02
13.65
75.97%
22.34
8.67
157.67%
22.32
19.25
15.95%
16.68
19.49
-14.42%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Net Sales
12,990.83
10,297.83
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
Net Sales Growth
30.01%
18.09%
-4.73%
-6.57%
9.28%
27.46%
13.93%
-29.35%
28.32%
6.57%
 
Cost Of Goods Sold
7,445.65
5,955.68
5,112.27
4,995.94
5,057.38
4,635.15
3,706.84
3,448.39
5,769.85
4,640.10
4,592.51
Gross Profit
5,545.18
4,342.15
3,608.08
4,157.64
4,739.68
4,329.81
3,326.52
2,725.07
2,968.47
2,169.70
1,797.38
GP Margin
42.69%
42.17%
41.38%
45.42%
48.38%
48.30%
47.30%
44.14%
33.97%
31.86%
28.13%
Total Expenditure
9,998.72
8,125.58
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
Power & Fuel Cost
-
55.78
52.98
62.86
66.96
52.41
46.02
46.18
74.07
61.45
46.11
% Of Sales
-
0.54%
0.61%
0.69%
0.68%
0.58%
0.65%
0.75%
0.85%
0.90%
0.72%
Employee Cost
-
821.02
843.23
795.78
702.44
573.68
426.28
350.21
659.64
533.34
457.26
% Of Sales
-
7.97%
9.67%
8.69%
7.17%
6.40%
6.06%
5.67%
7.55%
7.83%
7.16%
Manufacturing Exp.
-
344.45
259.78
267.70
277.08
229.64
177.92
164.95
204.25
154.63
98.96
% Of Sales
-
3.34%
2.98%
2.92%
2.83%
2.56%
2.53%
2.67%
2.34%
2.27%
1.55%
General & Admin Exp.
-
188.43
138.12
188.32
220.03
162.07
119.79
116.61
173.80
132.07
151.99
% Of Sales
-
1.83%
1.58%
2.06%
2.25%
1.81%
1.70%
1.89%
1.99%
1.94%
2.38%
Selling & Distn. Exp.
-
615.04
374.59
467.03
420.62
392.49
292.46
271.05
593.06
450.96
391.89
% Of Sales
-
5.97%
4.30%
5.10%
4.29%
4.38%
4.16%
4.39%
6.79%
6.62%
6.13%
Miscellaneous Exp.
-
145.18
158.13
195.60
149.44
111.89
90.10
86.46
148.87
124.06
391.89
% Of Sales
-
1.41%
1.81%
2.14%
1.53%
1.25%
1.28%
1.40%
1.70%
1.82%
1.60%
EBITDA
2,992.11
2,172.25
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
EBITDA Margin
23.03%
21.09%
20.43%
23.82%
29.63%
31.32%
30.91%
27.37%
12.76%
10.47%
8.59%
Other Income
407.44
440.82
453.19
543.25
443.39
280.10
227.33
178.09
107.44
95.29
136.64
Interest
21.48
18.78
16.45
18.88
7.33
5.34
3.56
2.12
9.78
7.88
3.79
Depreciation
474.21
451.93
450.73
381.54
300.28
223.30
153.81
136.60
219.82
130.04
82.17
PBT
2,903.86
2,142.36
1,767.26
2,323.18
3,038.89
2,859.09
2,243.91
1,728.98
992.62
670.56
599.70
Tax
737.70
525.91
451.50
527.45
1,077.04
935.93
720.30
538.88
290.88
145.18
124.85
Tax Rate
25.40%
24.55%
25.55%
22.70%
35.44%
32.74%
32.10%
31.17%
29.30%
21.65%
20.82%
PAT
2,166.16
1,616.45
1,315.76
1,795.73
1,961.85
1,923.16
1,523.61
1,190.10
615.36
393.94
324.26
PAT before Minority Interest
2,166.16
1,616.45
1,315.76
1,795.73
1,961.85
1,923.16
1,523.61
1,190.10
701.74
525.38
474.85
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-86.38
-131.44
-150.59
PAT Margin
16.67%
15.70%
15.09%
19.62%
20.02%
21.45%
21.66%
19.28%
7.04%
5.78%
5.07%
PAT Growth
35.53%
22.85%
-26.73%
-8.47%
2.01%
26.22%
28.02%
93.40%
56.21%
21.49%
 
EPS
79.20
59.10
48.11
65.66
71.73
70.32
55.71
43.51
22.50
14.40
11.86

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Shareholder's Funds
12,608.00
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
Share Capital
27.34
27.33
27.30
27.28
27.26
27.21
27.16
27.10
27.04
27.00
Total Reserves
12,539.70
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
Non-Current Liabilities
609.63
491.72
450.21
370.15
226.92
134.26
974.57
329.05
253.83
196.90
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
0.00
Long Term Provisions
39.13
22.56
21.20
23.00
29.12
26.13
923.30
72.83
59.78
56.12
Current Liabilities
2,983.36
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
Trade Payables
1,788.08
1,513.23
1,007.82
1,234.05
1,171.86
765.30
723.22
1,512.67
1,191.36
954.70
Other Current Liabilities
754.00
736.95
702.54
478.02
787.31
572.32
432.72
653.76
556.26
479.92
Short Term Borrowings
58.84
157.41
144.43
186.76
150.84
111.85
22.57
58.36
83.90
22.35
Short Term Provisions
382.44
221.22
163.79
199.13
155.23
80.28
26.47
248.47
156.10
114.26
Total Liabilities
16,200.99
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
Net Block
2,424.28
2,433.30
2,374.36
1,871.07
1,497.83
868.57
789.59
2,309.33
1,656.14
991.80
Gross Block
4,423.35
4,048.91
3,574.99
2,757.18
2,134.21
1,285.02
1,060.71
3,137.36
2,299.27
1,525.98
Accumulated Depreciation
1,999.07
1,615.61
1,200.63
886.11
636.38
416.45
271.12
828.03
643.13
534.18
Non Current Assets
10,581.65
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
Capital Work in Progress
504.78
314.29
312.17
449.74
333.21
373.77
94.48
418.80
463.59
482.28
Non Current Investment
7,295.89
2,826.06
3,239.43
4,457.22
4,951.30
4,107.73
2,805.34
160.60
0.05
0.05
Long Term Loans & Adv.
271.59
151.59
149.17
103.88
114.70
187.52
977.72
478.07
298.26
327.23
Other Non Current Assets
85.11
24.89
0.00
89.61
90.15
90.55
116.71
134.93
7.30
9.43
Current Assets
5,619.34
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
Current Investments
424.69
1,076.08
2,512.50
468.81
633.40
883.61
582.90
917.09
825.41
638.45
Inventories
1,132.40
874.60
572.35
633.38
394.64
335.90
308.39
645.52
526.80
488.84
Sundry Debtors
302.04
158.16
86.76
84.29
68.00
50.04
32.64
562.17
512.50
445.87
Cash & Bank
2,722.47
5,830.36
2,950.59
2,965.29
1,212.00
25.06
49.17
353.32
682.56
803.50
Other Current Assets
1,037.74
248.89
127.73
111.66
227.00
86.33
75.70
423.40
363.98
261.94
Short Term Loans & Adv.
912.66
620.39
124.66
151.88
174.11
60.57
67.18
366.46
310.12
213.10
Net Current Assets
2,635.98
6,179.67
4,356.01
2,317.35
269.80
-148.81
-156.18
428.24
923.63
1,067.37
Total Assets
16,200.99
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Cash From Operating Activity
1,527.04
1,690.97
1,694.12
1,575.47
2,482.25
1,707.97
1,463.08
1,047.47
716.20
496.04
PBT
2,142.36
1,767.26
2,354.89
3,279.77
2,895.60
2,387.38
1,876.92
992.62
670.56
599.70
Adjustment
48.55
145.09
-118.40
-338.89
-44.24
-191.25
-158.19
133.87
46.96
-48.61
Changes in Working Capital
-150.26
235.22
85.94
-456.93
438.01
163.48
263.00
201.99
149.11
52.60
Cash after chg. in Working capital
2,040.65
2,147.57
2,322.43
2,483.95
3,289.37
2,359.61
1,981.73
1,328.48
866.63
603.69
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-513.61
-456.60
-628.31
-908.48
-807.12
-651.64
-518.65
-281.01
-150.43
-107.65
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
-983.25
-1,625.30
-1,508.41
-659.88
-2,145.02
-1,743.58
-1,001.40
-1,214.48
-789.79
-773.18
Net Fixed Assets
-548.22
-468.91
-673.72
-739.14
-806.14
-500.36
-457.00
-269.38
-145.53
-68.76
Net Investments
-3,905.17
1,883.95
-878.70
819.81
-323.91
-157.70
-2,199.66
-332.23
-206.96
-131.38
Others
3,470.14
-3,040.34
44.01
-740.55
-1,014.97
-1,085.52
1,655.26
-612.87
-437.30
-573.04
Cash from Financing Activity
-593.36
-14.76
-858.25
-292.30
-262.01
25.29
-465.52
-162.23
-47.35
-110.87
Net Cash Inflow / Outflow
-49.57
50.91
-672.54
623.29
75.22
-10.32
-3.84
-329.24
-120.94
-388.01
Opening Cash & Equivalents
94.12
43.21
715.75
92.46
17.24
27.56
17.12
682.56
803.50
1,191.51
Closing Cash & Equivalent
44.55
94.12
43.21
715.75
92.46
17.24
13.28
353.32
682.56
803.50

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Dec 12
Book Value (Rs.)
459.66
415.60
363.04
324.78
255.70
194.78
133.57
92.84
76.01
65.00
ROA
10.51%
9.74%
15.07%
18.77%
23.27%
23.73%
19.45%
11.95%
10.71%
11.49%
ROE
13.51%
12.37%
19.13%
24.79%
31.35%
34.13%
38.74%
30.70%
27.58%
29.24%
ROCE
17.81%
16.42%
24.36%
37.41%
45.33%
49.22%
55.40%
42.53%
34.64%
36.42%
Fixed Asset Turnover
2.44
2.30
2.89
4.01
5.39
6.77
3.32
3.44
3.89
5.56
Receivable days
8.11
5.11
3.41
2.84
2.34
1.90
15.57
20.97
23.53
20.62
Inventory Days
35.38
30.16
24.04
19.15
14.46
14.81
24.97
22.88
24.94
23.92
Payable days
101.16
89.06
55.89
56.68
51.46
47.37
71.04
49.79
49.98
41.13
Cash Conversion Cycle
-57.67
-53.80
-28.44
-34.70
-34.66
-30.66
-30.50
-5.94
-1.51
3.41
Total Debt/Equity
0.00
0.01
0.01
0.02
0.02
0.02
0.01
0.02
0.04
0.01
Interest Cover
115.08
108.43
124.05
415.58
536.41
631.31
816.56
102.49
86.10
159.23

News Update:


  • Eicher Motors’ JV reports 20% growth in sales in November
    2nd Dec 2022, 16:27 PM

    Total domestic sales stood at 4483 units in November 2022 as compared to 3184 units in November 2021

    Read More
  • Eicher Motors reports 76% rise in Q2 consolidated net profit
    11th Nov 2022, 14:35 PM

    Total consolidated income of the company increased by 55.54% to Rs 3,668.02 crore for Q2FY23

    Read More
  • Eicher Motors - Quarterly Results
    10th Nov 2022, 16:12 PM

    Read More
  • Eicher Motors’ motorcycle division reports 86% rise in October sales
    2nd Nov 2022, 12:50 PM

    The sales of its Models with engine capacity exceeding 350 cc rose by 10% at 7,407 units in October 2022 as against 6,724 units in June last year

    Read More
  • Eicher Motors’ arm reports 9% growth in sales in September
    1st Oct 2022, 12:45 PM

    Exports stood at 506 units in September 2022 compared to 788 unit in September 2021, a decline of 35.8%

    Read More
  • Eicher Motors’ motorcycle arm reports 53% rise in total sales in August
    2nd Sep 2022, 14:27 PM

    Domestic sales were at 62,236 units as against 38,572 units in August 2021

    Read More
  • Eicher Motors’ arm reports 4% growth in sales in August
    1st Sep 2022, 15:28 PM

    Total domestic sales stood at 4530 units in August 2022

    Read More
  • Eicher Motors’ arm targeting young demographic profile for latest 350cc Hunter range
    25th Aug 2022, 12:55 PM

    The Hunter is equipped with the J-series engine platform

    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.