Nifty
Sensex
:
:
22519.40
74244.90
-234.40 (-1.03%)
-793.25 (-1.06%)

Automobile Two & Three Wheelers

Rating :
68/99

BSE: 505200 | NSE: EICHERMOT

4302.25
12-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  4310.00
  •  4382.80
  •  4267.80
  •  4315.10
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1133493
  •  49163.47
  •  4382.80
  •  3132.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 117,870.59
  • 30.73
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 116,911.29
  • 0.86%
  • 7.01

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.15%
  • 0.63%
  • 8.49%
  • FII
  • DII
  • Others
  • 30.27%
  • 7.97%
  • 3.49%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.07
  • 18.31

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 3.47
  • 14.09

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 8.23
  • 30.35

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 40.97
  • 37.13
  • 40.53

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 8.48
  • 6.14
  • 6.37

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.46
  • 23.63
  • 25.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
4,178.84
3,721.00
12.30%
4,114.53
3,519.40
16.91%
3,986.37
3,397.46
17.33%
3,804.32
3,193.32
19.13%
Expenses
3,088.57
2,863.77
7.85%
3,027.37
2,697.79
12.22%
2,965.53
2,566.37
15.55%
2,870.67
2,436.27
17.83%
EBITDA
1,090.27
857.23
27.19%
1,087.16
821.61
32.32%
1,020.84
831.09
22.83%
933.65
757.05
23.33%
EBIDTM
26.09%
23.04%
26.42%
23.35%
25.61%
24.46%
24.54%
23.71%
Other Income
253.73
192.32
31.93%
273.78
148.62
84.21%
243.21
48.66
399.82%
205.51
118.02
74.13%
Interest
12.43
7.58
63.98%
12.68
7.06
79.60%
10.43
5.22
99.81%
8.16
3.13
160.70%
Depreciation
147.54
134.84
9.42%
142.54
127.12
12.13%
142.27
116.22
22.41%
148.03
119.44
23.94%
PBT
1,184.03
907.13
30.52%
1,205.72
836.05
44.22%
1,111.35
758.31
46.56%
982.97
752.50
30.63%
Tax
301.91
230.18
31.16%
291.09
223.31
30.35%
293.45
181.43
61.74%
250.77
196.15
27.85%
PAT
882.12
676.95
30.31%
914.63
612.74
49.27%
817.90
576.88
41.78%
732.20
556.35
31.61%
PATM
21.11%
18.19%
22.23%
17.41%
20.52%
16.98%
19.25%
17.42%
EPS
36.38
27.09
34.29%
37.12
24.02
54.54%
33.55
22.34
50.18%
33.11
22.32
48.34%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Net Sales
16,084.06
14,442.18
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
Net Sales Growth
16.29%
40.24%
18.09%
-4.73%
-6.57%
9.28%
27.46%
13.93%
-29.35%
28.32%
 
Cost Of Goods Sold
8,823.06
8,211.90
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
Gross Profit
7,261.00
6,230.28
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
GP Margin
45.14%
43.14%
42.17%
41.38%
45.42%
48.38%
48.30%
47.30%
44.14%
33.97%
31.86%
Total Expenditure
11,952.14
10,998.60
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
Power & Fuel Cost
-
72.97
55.78
52.98
62.86
66.96
52.41
46.02
46.18
74.07
61.45
% Of Sales
-
0.51%
0.54%
0.61%
0.69%
0.68%
0.58%
0.65%
0.75%
0.85%
0.90%
Employee Cost
-
1,001.93
821.02
843.23
795.78
702.44
573.68
426.28
350.21
659.64
533.34
% Of Sales
-
6.94%
7.97%
9.67%
8.69%
7.17%
6.40%
6.06%
5.67%
7.55%
7.83%
Manufacturing Exp.
-
412.03
344.45
259.78
267.70
277.08
229.64
177.92
164.95
204.25
154.63
% Of Sales
-
2.85%
3.34%
2.98%
2.92%
2.83%
2.56%
2.53%
2.67%
2.34%
2.27%
General & Admin Exp.
-
262.86
188.43
138.12
188.32
220.03
162.07
119.79
116.61
173.80
132.07
% Of Sales
-
1.82%
1.83%
1.58%
2.06%
2.25%
1.81%
1.70%
1.89%
1.99%
1.94%
Selling & Distn. Exp.
-
886.90
615.04
374.59
467.03
420.62
392.49
292.46
271.05
593.06
450.96
% Of Sales
-
6.14%
5.97%
4.30%
5.10%
4.29%
4.38%
4.16%
4.39%
6.79%
6.62%
Miscellaneous Exp.
-
150.01
145.18
158.13
195.60
149.44
111.89
90.10
86.46
148.87
450.96
% Of Sales
-
1.04%
1.41%
1.81%
2.14%
1.53%
1.25%
1.28%
1.40%
1.70%
1.82%
EBITDA
4,131.92
3,443.58
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
EBITDA Margin
25.69%
23.84%
21.09%
20.43%
23.82%
29.63%
31.32%
30.91%
27.37%
12.76%
10.47%
Other Income
976.23
595.11
440.82
453.19
543.25
443.39
280.10
227.33
178.09
107.44
95.29
Interest
43.70
28.02
18.78
16.45
18.88
7.33
5.34
3.56
2.12
9.78
7.88
Depreciation
580.38
526.21
451.93
450.73
381.54
300.28
223.30
153.81
136.60
219.82
130.04
PBT
4,484.07
3,484.46
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
Tax
1,137.22
885.69
525.91
451.50
527.45
1,077.04
935.93
720.30
538.88
290.88
145.18
Tax Rate
25.36%
25.42%
24.55%
25.55%
22.70%
35.44%
32.74%
32.10%
31.17%
29.30%
21.65%
PAT
3,346.85
2,913.94
1,676.60
1,315.76
1,795.73
1,961.85
1,923.16
1,523.61
1,190.10
615.36
393.94
PAT before Minority Interest
3,346.85
2,913.94
1,676.60
1,315.76
1,795.73
1,961.85
1,923.16
1,523.61
1,190.10
701.74
525.38
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-86.38
-131.44
PAT Margin
20.81%
20.18%
16.28%
15.09%
19.62%
20.02%
21.45%
21.66%
19.28%
7.04%
5.78%
PAT Growth
38.13%
73.80%
27.42%
-26.73%
-8.47%
2.01%
26.22%
28.02%
93.40%
56.21%
 
EPS
122.24
106.43
61.23
48.06
65.59
71.65
70.24
55.65
43.47
22.47
14.39

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Shareholder's Funds
14,990.28
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
Share Capital
27.35
27.34
27.33
27.30
27.28
27.26
27.21
27.16
27.10
27.04
Total Reserves
14,904.62
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
Non-Current Liabilities
972.78
638.46
491.72
450.21
370.15
226.92
134.26
974.57
329.05
253.83
Secured Loans
62.96
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
102.46
67.96
22.56
21.20
23.00
29.12
26.13
923.30
72.83
59.78
Current Liabilities
3,234.58
2,893.37
2,628.81
2,018.58
2,097.96
2,265.24
1,529.75
1,204.98
2,473.26
1,987.62
Trade Payables
1,810.44
1,788.09
1,513.23
1,007.82
1,234.05
1,171.86
765.30
723.22
1,512.67
1,191.36
Other Current Liabilities
913.09
754.00
736.95
702.54
478.02
787.31
572.32
432.72
653.76
556.26
Short Term Borrowings
132.74
58.84
157.41
144.43
186.76
150.84
111.85
22.57
58.36
83.90
Short Term Provisions
378.31
292.44
221.22
163.79
199.13
155.23
80.28
26.47
248.47
156.10
Total Liabilities
19,197.64
16,139.83
14,558.61
12,449.72
11,386.83
9,522.23
7,009.08
5,832.64
6,403.23
5,336.59
Net Block
2,689.99
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
Gross Block
5,141.55
4,405.42
4,048.91
3,574.99
2,757.18
2,134.21
1,285.02
1,060.71
3,137.36
2,299.27
Accumulated Depreciation
2,451.56
1,981.14
1,615.61
1,200.63
886.11
636.38
416.45
271.12
828.03
643.13
Non Current Assets
15,514.41
10,520.49
5,750.13
6,075.13
6,971.52
6,987.19
5,628.14
4,783.84
3,501.73
2,425.34
Capital Work in Progress
472.07
504.78
314.29
312.17
449.74
333.21
373.77
94.48
418.80
463.59
Non Current Investment
12,100.77
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
Long Term Loans & Adv.
204.01
210.43
151.59
149.17
103.88
114.70
187.52
977.72
478.07
298.26
Other Non Current Assets
47.57
85.11
24.89
0.00
89.61
90.15
90.55
116.71
134.93
7.30
Current Assets
3,683.23
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
Current Investments
219.89
424.69
1,076.08
2,512.50
468.81
633.40
883.61
582.90
917.09
825.41
Inventories
1,278.44
1,132.40
874.60
572.35
633.38
394.64
335.90
308.39
645.52
526.80
Sundry Debtors
368.92
302.04
158.16
86.76
84.29
68.00
50.04
32.64
562.17
512.50
Cash & Bank
857.12
2,722.47
5,830.36
2,950.59
2,965.29
1,212.00
25.06
49.17
353.32
682.56
Other Current Assets
958.86
125.08
248.89
127.73
263.54
227.00
86.33
75.70
423.40
363.98
Short Term Loans & Adv.
872.92
912.66
620.39
124.66
151.88
174.11
60.57
67.18
366.46
310.12
Net Current Assets
448.65
2,725.97
6,179.67
4,356.01
2,317.35
269.80
-148.81
-156.18
428.24
923.63
Total Assets
19,197.64
16,139.83
14,558.61
12,449.72
11,386.83
9,522.23
7,009.08
5,832.64
6,403.23
5,336.59

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Cash From Operating Activity
2,847.46
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
PBT
3,484.46
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
Adjustment
67.60
29.28
145.09
-118.40
-338.89
-44.24
-191.25
-158.19
133.87
46.96
Changes in Working Capital
65.67
-130.98
235.22
85.94
-456.93
438.01
163.48
263.00
201.99
149.11
Cash after chg. in Working capital
3,617.73
2,040.66
2,147.57
2,322.43
2,483.95
3,289.37
2,359.61
1,981.73
1,328.48
866.63
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-770.27
-513.62
-456.60
-628.31
-908.48
-807.12
-651.64
-518.65
-281.01
-150.43
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
-2,421.60
-983.25
-1,625.30
-1,508.41
-659.88
-2,145.02
-1,743.58
-1,001.40
-1,214.48
-789.79
Net Fixed Assets
-621.37
-532.34
-468.91
-673.72
-739.14
-806.14
-500.36
-457.00
-269.38
-145.53
Net Investments
-4,329.64
-3,905.17
1,883.95
-878.70
819.81
-323.91
-157.70
-2,199.66
-332.23
-206.96
Others
2,529.41
3,454.26
-3,040.34
44.01
-740.55
-1,014.97
-1,085.52
1,655.26
-612.87
-437.30
Cash from Financing Activity
-417.44
-593.36
-14.76
-858.25
-292.30
-262.01
25.29
-465.52
-162.23
-47.35
Net Cash Inflow / Outflow
8.42
-49.57
50.91
-672.54
623.29
75.22
-10.32
-3.84
-329.24
-120.94
Opening Cash & Equivalents
44.55
94.12
43.21
715.75
92.46
17.24
27.56
17.12
682.56
803.50
Closing Cash & Equivalent
52.97
44.55
94.12
43.21
715.75
92.46
17.24
13.28
353.32
682.56

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Dec 13
Book Value (Rs.)
545.96
459.66
415.60
363.04
324.78
255.70
194.78
133.57
92.84
76.01
ROA
16.49%
10.92%
9.74%
15.07%
18.77%
23.27%
23.73%
19.45%
11.95%
10.71%
ROE
21.19%
14.02%
12.37%
19.13%
24.79%
31.35%
34.13%
38.74%
30.70%
27.58%
ROCE
27.48%
18.31%
16.42%
24.36%
37.41%
45.33%
49.22%
55.40%
42.53%
34.64%
Fixed Asset Turnover
3.04
2.45
2.30
2.89
4.01
5.39
6.77
3.32
3.44
3.89
Receivable days
8.43
8.12
5.11
3.41
2.84
2.34
1.90
15.57
20.97
23.53
Inventory Days
30.28
35.39
30.16
24.04
19.15
14.46
14.81
24.97
22.88
24.94
Payable days
79.97
101.16
89.06
55.89
56.68
51.46
47.37
71.04
49.79
49.98
Cash Conversion Cycle
-41.27
-57.65
-53.80
-28.44
-34.70
-34.66
-30.66
-30.50
-5.94
-1.51
Total Debt/Equity
0.01
0.00
0.01
0.01
0.02
0.02
0.02
0.01
0.02
0.04
Interest Cover
136.60
118.28
108.43
124.05
415.58
536.41
631.31
816.56
102.49
86.10

News Update:


  • Eicher Motors’ JV reports marginal fall in total sales in March
    1st Apr 2024, 17:35 PM

    The March 2024 sales included 10,986 units of the Eicher brand and 256 units of the Volvo brand

    Read More
  • Eicher Motors’ motorcycle division reports 5% rise in March sales
    1st Apr 2024, 15:15 PM

    The company’s sales of models with engine capacity up to 350 cc increased by 6% at 66,363 units in March 2024 against 62,726 units in the same period year ago

    Read More
  • Eicher Motors incorporates wholly owned subsidiary in Netherlands
    22nd Mar 2024, 18:01 PM

    The company has subscribed to the entire equity share capital of Royal Enfield Europe B.V. of 5,00,000 Euro constituted of 5,00,000 shares of Euro 1 each by way of cash consideration

    Read More
  • Eicher Motors’ JV reports marginal rise in total sales in February
    2nd Mar 2024, 11:52 AM

    In the domestic commercial vehicles market, Eicher branded trucks and buses recorded sales of 6930 units in February 2024

    Read More
  • Eicher Motors’ motorcycle division reports 6% rise in February sales
    1st Mar 2024, 11:00 AM

    The sales of its Models with engine capacity exceeding 350 cc rose by 45% at 9,778 units in February 2024

    Read More
  • Eicher Motors reports 34% rise in Q3 consolidated net profit
    14th Feb 2024, 11:12 AM

    Consolidated total income of the company increased by 13.27% at Rs 4432.57 crore for Q3FY24

    Read More
  • Eicher Motors - Quarterly Results
    13th Feb 2024, 14:40 PM

    Read More
  • Eicher Motors’ JV forays into small commercial vehicle segment
    5th Feb 2024, 11:14 AM

    The first product under the range is scheduled for customer trials in April 2024, with commercial roll-out expected in the first quarter of 2025

    Read More
  • Eicher Motors’ motorcycle arm logs 2% rise in January sales
    2nd Feb 2024, 12:28 PM

    The company had sold a total of 74,746 motorcycles in January 2023

    Read More
  • Eicher Motors’ motorcycle arm inks MoU with Government of Tamil Nadu
    9th Jan 2024, 10:11 AM

    The company proposed to invest around Rs 3,000 crore over a period of eight years into the state to set up Greenfield and brownfield projects

    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.