Nifty
:
24414.40
Sensex
:
80746.78
34.80 (0.14%)
105.71 (0.13%)
Nifty
Sensex
:
:
24414.40
80746.78
34.80 (0.14%)
105.71 (0.13%)

Eicher Motors Ltd.

Automobile Two & Three Wheelers

Rating :
N/A

BSE: 505200 | NSE: EICHERMOT

NSE BSE
5342.00
06-Feb-2025
  • Open
  • High
  • Low
  • Previous Close
  •  5428.10
  •  5445.05
  •  5330.90
  •  5417.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  361000
  •  19372.57
  •  5906.50
  •  4253.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,50,379.00
  • 34.01
  • 1
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,50,434.93
  • 0.93%
  • 7.56

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 49.08%
  • 0.40%
  • 7.36%
  • FII
  • DII
  • Others
  • 25.02%
  • 15.66%
  • 2.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 12.56
  • 17.10

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 14.69
  • 14.78

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 17.38
  • 33.63

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.47
  • 36.89
  • 32.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 7.50
  • 6.49
  • 6.72

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 24.15
  • 25.41
  • 24.27

Earnings Forecasts:

Description
2024
2025
2026
2027
Adj EPS
146.18
167.01
185.62
208.27
P/E Ratio
33.64
29.44
26.49
23.61
Revenue
16234
18361
20525
22838
EBITDA
4327
4852
5493
6130
Net Income
4001
4587
5108
5713
ROA
18.9
21
20.2
22.5
P/B Ratio
7.46
6.48
5.57
4.83
ROE
24.22
23.28
22.36
21.63
FCFF
3087.31
3979.48
4232.49
4480.46
FCFF Yield
2.28
2.94
3.13
3.31

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Net Sales
4,973.12
4,178.84
19.01%
4,263.07
4,114.53
3.61%
4,393.05
3,986.37
10.20%
4,256.04
3,804.32
11.87%
Expenses
3,771.93
3,088.57
22.13%
3,175.35
3,027.37
4.89%
3,227.62
2,965.53
8.84%
3,127.40
2,870.67
8.94%
EBITDA
1,201.19
1,090.27
10.17%
1,087.72
1,087.16
0.05%
1,165.43
1,020.84
14.16%
1,128.64
933.65
20.88%
EBIDTM
24.15%
26.09%
25.51%
26.42%
26.53%
25.61%
26.52%
24.54%
Other Income
288.78
253.73
13.81%
353.78
273.78
29.22%
281.95
243.21
15.93%
305.15
205.51
48.48%
Interest
13.39
12.43
7.72%
13.14
12.68
3.63%
12.27
10.43
17.64%
15.34
8.16
87.99%
Depreciation
179.27
147.54
21.51%
180.06
142.54
26.32%
168.63
142.27
18.53%
165.25
148.03
11.63%
PBT
1,297.31
1,184.03
9.57%
1,248.30
1,205.72
3.53%
1,266.48
1,111.35
13.96%
1,253.20
982.97
27.49%
Tax
290.32
301.91
-3.84%
261.72
291.09
-10.09%
339.58
293.45
15.72%
314.56
250.77
25.44%
PAT
1,006.99
882.12
14.16%
986.58
914.63
7.87%
926.90
817.90
13.33%
938.64
732.20
28.19%
PATM
20.25%
21.11%
23.14%
22.23%
21.10%
20.52%
22.05%
19.25%
EPS
42.70
36.38
17.37%
40.14
37.12
8.14%
40.20
33.55
19.82%
39.10
33.11
18.09%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Net Sales
17,885.28
16,535.78
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
Net Sales Growth
11.20%
14.50%
40.24%
18.09%
-4.73%
-6.57%
9.28%
27.46%
13.93%
-29.35%
 
Cost Of Goods Sold
9,645.64
8,980.65
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
Gross Profit
8,239.64
7,555.13
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
GP Margin
46.07%
45.69%
43.14%
42.17%
41.38%
45.42%
48.38%
48.30%
47.30%
44.14%
33.97%
Total Expenditure
13,302.30
12,208.87
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
Power & Fuel Cost
-
80.61
72.97
55.78
52.98
62.86
66.96
52.41
46.02
46.18
74.07
% Of Sales
-
0.49%
0.51%
0.54%
0.61%
0.69%
0.68%
0.58%
0.65%
0.75%
0.85%
Employee Cost
-
1,235.69
1,001.93
821.02
843.23
795.78
702.44
573.68
426.28
350.21
659.64
% Of Sales
-
7.47%
6.94%
7.97%
9.67%
8.69%
7.17%
6.40%
6.06%
5.67%
7.55%
Manufacturing Exp.
-
430.90
412.03
344.45
259.78
267.70
277.08
229.64
177.92
164.95
204.25
% Of Sales
-
2.61%
2.85%
3.34%
2.98%
2.92%
2.83%
2.56%
2.53%
2.67%
2.34%
General & Admin Exp.
-
377.57
262.86
188.43
138.12
188.32
220.03
162.07
119.79
116.61
173.80
% Of Sales
-
2.28%
1.82%
1.83%
1.58%
2.06%
2.25%
1.81%
1.70%
1.89%
1.99%
Selling & Distn. Exp.
-
866.94
741.43
615.04
374.59
467.03
420.62
392.49
292.46
271.05
593.06
% Of Sales
-
5.24%
5.13%
5.97%
4.30%
5.10%
4.29%
4.38%
4.16%
4.39%
6.79%
Miscellaneous Exp.
-
236.51
295.48
145.18
158.13
195.60
149.44
111.89
90.10
86.46
593.06
% Of Sales
-
1.43%
2.05%
1.41%
1.81%
2.14%
1.53%
1.25%
1.28%
1.40%
1.70%
EBITDA
4,582.98
4,326.91
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
EBITDA Margin
25.62%
26.17%
23.84%
21.09%
20.43%
23.82%
29.63%
31.32%
30.91%
27.37%
12.76%
Other Income
1,229.66
1,075.87
595.11
440.82
453.19
543.25
443.39
280.10
227.33
178.09
107.44
Interest
54.14
50.88
28.02
18.78
16.45
18.88
7.33
5.34
3.56
2.12
9.78
Depreciation
693.21
597.60
526.21
451.93
450.73
381.54
300.28
223.30
153.81
136.60
219.82
PBT
5,065.29
4,754.30
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
Tax
1,206.18
1,201.01
885.69
525.91
451.50
527.45
1,077.04
935.93
720.30
538.88
290.88
Tax Rate
23.81%
25.26%
25.42%
24.55%
25.55%
22.70%
35.44%
32.74%
32.10%
31.17%
29.30%
PAT
3,859.11
4,001.01
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
PAT before Minority Interest
3,859.11
4,001.01
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
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
-86.38
PAT Margin
21.58%
24.20%
20.18%
16.28%
15.09%
19.62%
20.02%
21.45%
21.66%
19.28%
7.04%
PAT Growth
15.31%
37.31%
73.80%
27.42%
-26.73%
-8.47%
2.01%
26.22%
28.02%
93.40%
 
EPS
140.74
145.92
106.27
61.15
47.99
65.49
71.55
70.14
55.57
43.40
22.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Shareholder's Funds
18,045.53
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
Share Capital
27.38
27.35
27.34
27.33
27.30
27.28
27.26
27.21
27.16
27.10
Total Reserves
17,941.01
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
Non-Current Liabilities
1,471.19
972.78
638.46
491.72
450.21
370.15
226.92
134.26
974.57
329.05
Secured Loans
163.46
62.96
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
175.02
102.46
67.96
22.56
21.20
23.00
29.12
26.13
923.30
72.83
Current Liabilities
3,598.41
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
Trade Payables
2,090.13
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
Other Current Liabilities
1,084.59
913.09
754.00
736.95
702.54
478.02
787.31
572.32
432.72
653.76
Short Term Borrowings
112.12
132.74
58.84
157.41
144.43
186.76
150.84
111.85
22.57
58.36
Short Term Provisions
311.57
378.31
292.44
221.22
163.79
199.13
155.23
80.28
26.47
248.47
Total Liabilities
23,115.13
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
Net Block
2,914.38
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
Gross Block
5,749.86
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
Accumulated Depreciation
2,835.48
2,451.56
1,981.14
1,615.61
1,200.63
886.11
636.38
416.45
271.12
828.03
Non Current Assets
18,963.80
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
Capital Work in Progress
555.10
472.07
504.78
314.29
312.17
449.74
333.21
373.77
94.48
418.80
Non Current Investment
13,346.04
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
Long Term Loans & Adv.
247.90
204.01
210.43
151.59
149.17
103.88
114.70
187.52
977.72
478.07
Other Non Current Assets
1,900.38
47.57
85.11
24.89
0.00
89.61
90.15
90.55
116.71
134.93
Current Assets
4,151.33
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
Current Investments
180.92
219.89
424.69
1,076.08
2,512.50
468.81
633.40
883.61
582.90
917.09
Inventories
1,409.64
1,278.44
1,132.40
874.60
572.35
633.38
394.64
335.90
308.39
645.52
Sundry Debtors
373.78
368.92
302.04
158.16
86.76
84.29
68.00
50.04
32.64
562.17
Cash & Bank
146.31
765.58
2,722.47
5,830.36
2,950.59
2,965.29
1,212.00
25.06
49.17
353.32
Other Current Assets
2,040.68
85.94
125.08
248.89
252.39
263.54
227.00
86.33
75.70
423.40
Short Term Loans & Adv.
1,907.16
964.46
912.66
620.39
124.66
151.88
174.11
60.57
67.18
366.46
Net Current Assets
552.92
448.65
2,725.97
6,179.67
4,356.01
2,317.35
269.80
-148.81
-156.18
428.24
Total Assets
23,115.13
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Cash From Operating Activity
3,723.71
2,822.66
1,527.04
1,690.97
1,694.12
1,575.47
2,482.25
1,707.97
1,463.08
1,047.47
PBT
5,202.02
3,799.63
2,142.36
1,767.26
2,354.89
3,279.77
2,895.60
2,387.38
1,876.92
992.62
Adjustment
-798.43
-272.37
29.28
145.09
-118.40
-338.89
-44.24
-191.25
-158.19
133.87
Changes in Working Capital
387.95
65.67
-130.98
235.22
85.94
-456.93
438.01
163.48
263.00
201.99
Cash after chg. in Working capital
4,791.54
3,592.93
2,040.66
2,147.57
2,322.43
2,483.95
3,289.37
2,359.61
1,981.73
1,328.48
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,067.83
-770.27
-513.62
-456.60
-628.31
-908.48
-807.12
-651.64
-518.65
-281.01
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
-2,851.97
-2,416.45
-983.25
-1,625.30
-1,508.41
-659.88
-2,145.02
-1,743.58
-1,001.40
-1,214.48
Net Fixed Assets
-604.99
-621.37
-532.34
-468.91
-673.72
-739.14
-806.14
-500.36
-457.00
-269.38
Net Investments
-1,027.28
-4,329.64
-3,905.17
1,883.95
-878.70
819.81
-323.91
-157.70
-2,199.66
-332.23
Others
-1,219.70
2,534.56
3,454.26
-3,040.34
44.01
-740.55
-1,014.97
-1,085.52
1,655.26
-612.87
Cash from Financing Activity
-844.36
-417.44
-593.36
-14.76
-858.25
-292.30
-262.01
25.29
-465.52
-162.23
Net Cash Inflow / Outflow
27.38
-11.23
-49.57
50.91
-672.54
623.29
75.22
-10.32
-3.84
-329.24
Opening Cash & Equivalents
52.97
44.55
94.12
43.21
715.75
92.46
17.24
27.56
17.12
682.56
Closing Cash & Equivalent
98.39
52.97
44.55
94.12
43.21
715.75
92.46
17.24
13.28
353.32

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Dec 14
Book Value (Rs.)
656.26
545.96
459.66
415.60
363.04
324.78
255.70
194.78
133.57
92.84
ROA
18.91%
16.49%
10.92%
9.74%
15.07%
18.77%
23.27%
23.73%
19.45%
11.95%
ROE
24.32%
21.19%
14.02%
12.37%
19.13%
24.79%
31.35%
34.13%
38.74%
30.70%
ROCE
31.35%
27.48%
18.31%
16.42%
24.36%
37.41%
45.33%
49.22%
55.40%
42.53%
Fixed Asset Turnover
3.07
3.04
2.45
2.30
2.89
4.01
5.39
6.77
3.32
3.44
Receivable days
8.12
8.43
8.12
5.11
3.41
2.84
2.34
1.90
15.57
20.97
Inventory Days
29.39
30.28
35.39
30.16
24.04
19.15
14.46
14.81
24.97
22.88
Payable days
79.27
79.97
101.16
89.06
55.89
56.68
51.46
47.37
71.04
49.79
Cash Conversion Cycle
-41.76
-41.27
-57.65
-53.80
-28.44
-34.70
-34.66
-30.66
-30.50
-5.94
Total Debt/Equity
0.02
0.01
0.00
0.01
0.01
0.02
0.02
0.02
0.01
0.02
Interest Cover
103.24
136.60
118.28
108.43
124.05
415.58
536.41
631.31
816.56
102.49

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Eicher Motors’ motorcycle division reports 6% rise in April sales
    2nd May 2025, 12:10 PM

    The company’s sales from International Business increased by 55% at 10,557 units in April 2025

    Read More
  • Eicher Motors’ motorcycle division introduces 2025 Hunter 350
    28th Apr 2025, 09:47 AM

    The 2025 Hunter 350 is available for bookings starting April 26, 2025, across all authorised Royal Enfield dealerships

    Read More
  • Eicher Motors’ motorcycle division launches new Classic 350 in Nepal
    17th Apr 2025, 16:21 PM

    This launch marks a key milestone in Royal Enfield’s broader strategy to cater to the growing demand for premium motorcycles in Nepal

    Read More
  • Eicher Motors’ motorcycle division reports 34% rise in March sales
    1st Apr 2025, 09:39 AM

    The company’s sales of models with engine capacity up to 350 cc increased by 32% at 87,312 units in March 2025

    Read More
  • Eicher Motors’ motorcycle division introduces Classic 650
    27th Mar 2025, 14:58 PM

    The Classic 650 is available in four striking colourways; prices start from Rs 3.37 lakh (ex-showroom, Chennai)

    Read More
  • Eicher Motors’ motorcycle division reports 19% rise in February sales
    1st Mar 2025, 15:28 PM

    The company’s sales of models with engine capacity up to 350 cc increased by 17.43% at 77775 units in February 2025

    Read More
  • Eicher Motors reports 18% rise in Q3 consolidated net profit
    11th Feb 2025, 10:58 AM

    Total consolidated income of the company increased by 18.71% at Rs 5261.90 crore for Q3FY25

    Read More
  • Eicher Motors - Quarterly Results
    10th Feb 2025, 17:39 PM

    Read More
  • Eicher Motors’ motorcycle division to launch ‘Limited Edition Shotgun 650’
    6th Feb 2025, 14:58 PM

    This limited edition custom drop production series of the Shotgun 650 is inspired by the build with ICON

    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.