Nifty
Sensex
:
:
17698.15
59462.78
39.15 (0.22%)
130.18 (0.22%)

Automobile Two & Three Wheelers

Rating :
53/99

BSE: 500182 | NSE: HEROMOTOCO

2761.90
12-Aug-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2789.95
  • 2795.00
  • 2751.85
  • 2785.30
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  435760
  •  12064.95
  •  2954.45
  •  2146.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 55,168.92
  • 23.81
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 55,222.66
  • 3.44%
  • 3.49

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.78%
  • 0.78%
  • 8.64%
  • FII
  • DII
  • Others
  • 28.84%
  • 25.08%
  • 1.88%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.10
  • -1.86
  • 0.34

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 0.25
  • -8.34
  • -3.24

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.56
  • -7.28
  • -11.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.19
  • 18.24
  • 18.51

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.85
  • 4.36
  • 3.54

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.43
  • 11.79
  • 11.86

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Sep 21
Sep 20
Var%
Net Sales
8,447.54
5,502.80
53.51%
7,496.55
8,689.74
-13.73%
8,013.08
9,827.05
-18.46%
8,538.85
9,473.32
-9.86%
Expenses
7,506.17
4,983.09
50.63%
6,640.60
7,463.10
-11.02%
7,029.98
8,379.50
-16.11%
7,452.84
8,165.06
-8.72%
EBITDA
941.37
519.71
81.13%
855.95
1,226.64
-30.22%
983.10
1,447.55
-32.09%
1,086.01
1,308.26
-16.99%
EBIDTM
11.14%
9.44%
11.42%
14.12%
12.27%
14.73%
12.72%
13.81%
Other Income
55.53
145.40
-61.81%
131.44
68.27
92.53%
120.22
205.56
-41.52%
157.95
133.93
17.93%
Interest
13.92
13.46
3.42%
12.97
12.61
2.85%
12.70
10.90
16.51%
13.97
10.71
30.44%
Depreciation
172.84
172.85
-0.01%
168.38
173.51
-2.96%
174.39
179.61
-2.91%
173.90
183.46
-5.21%
PBT
810.14
478.80
69.20%
806.04
1,108.79
-27.30%
916.23
1,462.60
-37.36%
1,056.09
1,248.02
-15.38%
Tax
203.44
86.79
134.40%
165.17
261.26
-36.78%
231.74
334.75
-30.77%
245.36
297.17
-17.43%
PAT
606.70
392.01
54.77%
640.87
847.53
-24.38%
684.49
1,127.85
-39.31%
810.73
950.85
-14.74%
PATM
7.18%
7.12%
8.55%
9.75%
8.54%
11.48%
9.49%
10.04%
EPS
29.55
12.82
130.50%
30.60
44.09
-30.60%
35.22
51.02
-30.97%
37.32
47.98
-22.22%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
32,496.02
29,551.28
30,959.19
29,253.97
33,970.82
32,458.37
28,610.43
28,457.12
27,538.03
25,275.47
Net Sales Growth
-2.98%
-4.55%
5.83%
-13.89%
4.66%
13.45%
0.54%
3.34%
8.95%
 
Cost Of Goods Sold
23,061.42
20,920.36
21,743.61
19,830.95
23,444.42
21,885.82
19,108.76
19,313.16
19,715.30
18,229.89
Gross Profit
9,434.60
8,630.92
9,215.58
9,423.02
10,526.40
10,572.55
9,501.67
9,143.96
7,822.73
7,045.58
GP Margin
29.03%
29.21%
29.77%
32.21%
30.99%
32.57%
33.21%
32.13%
28.41%
27.88%
Total Expenditure
28,629.59
26,106.51
26,859.68
25,193.05
28,952.39
27,133.32
24,034.46
24,059.42
24,041.30
21,736.37
Power & Fuel Cost
-
109.72
113.89
132.96
158.12
139.84
112.84
122.20
158.49
137.46
% Of Sales
-
0.37%
0.37%
0.45%
0.47%
0.43%
0.39%
0.43%
0.58%
0.54%
Employee Cost
-
1,995.78
1,951.02
1,889.32
1,778.03
1,583.71
1,432.49
1,339.46
1,178.72
930.35
% Of Sales
-
6.75%
6.30%
6.46%
5.23%
4.88%
5.01%
4.71%
4.28%
3.68%
Manufacturing Exp.
-
230.58
227.15
237.53
290.72
278.91
262.34
315.90
390.31
371.07
% Of Sales
-
0.78%
0.73%
0.81%
0.86%
0.86%
0.92%
1.11%
1.42%
1.47%
General & Admin Exp.
-
133.22
123.49
91.51
113.04
161.35
306.45
308.15
263.15
230.97
% Of Sales
-
0.45%
0.40%
0.31%
0.33%
0.50%
1.07%
1.08%
0.96%
0.91%
Selling & Distn. Exp.
-
1,698.74
1,566.60
1,690.74
2,030.98
1,981.43
1,741.64
1,599.81
1,534.39
1,222.86
% Of Sales
-
5.75%
5.06%
5.78%
5.98%
6.10%
6.09%
5.62%
5.57%
4.84%
Miscellaneous Exp.
-
1,018.11
1,133.92
1,320.04
1,137.08
1,102.26
1,069.94
1,060.74
800.94
613.77
% Of Sales
-
3.45%
3.66%
4.51%
3.35%
3.40%
3.74%
3.73%
2.91%
2.43%
EBITDA
3,866.43
3,444.77
4,099.51
4,060.92
5,018.43
5,325.05
4,575.97
4,397.70
3,496.73
3,539.10
EBITDA Margin
11.90%
11.66%
13.24%
13.88%
14.77%
16.41%
15.99%
15.45%
12.70%
14.00%
Other Income
465.14
555.01
557.90
730.56
686.73
523.17
521.95
412.83
492.11
444.19
Interest
53.56
53.10
46.41
46.64
37.18
30.80
27.28
14.61
11.70
11.82
Depreciation
689.51
689.52
715.12
845.76
624.44
574.98
502.25
443.25
540.45
1,107.37
PBT
3,588.50
3,257.16
3,895.88
3,899.08
5,043.54
5,242.44
4,568.39
4,352.67
3,436.69
2,864.10
Tax
845.71
729.06
913.27
951.67
1,637.95
1,569.93
1,339.10
1,274.71
943.45
758.17
Tax Rate
23.57%
22.38%
23.44%
20.79%
32.48%
29.95%
29.31%
29.29%
28.66%
26.47%
PAT
2,742.79
2,515.93
2,964.31
3,603.48
3,383.33
3,670.74
3,267.26
3,107.65
2,349.55
2,106.28
PAT before Minority Interest
2,735.79
2,528.10
2,982.61
3,624.78
3,405.59
3,672.51
3,229.29
3,077.96
2,348.51
2,105.93
Minority Interest
-7.00
-12.17
-18.30
-21.30
-22.26
-1.77
37.97
29.69
1.04
0.35
PAT Margin
8.44%
8.51%
9.57%
12.32%
9.96%
11.31%
11.42%
10.92%
8.53%
8.33%
PAT Growth
-17.34%
-15.13%
-17.74%
6.51%
-7.83%
12.35%
5.14%
32.27%
11.55%
 
EPS
137.28
125.92
148.36
180.35
169.34
183.72
163.53
155.54
117.60
105.42

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
15,846.65
15,416.42
14,406.28
13,120.41
11,971.46
10,315.51
8,834.11
6,540.00
5,622.64
Share Capital
39.96
39.96
39.95
39.95
39.94
39.94
39.94
39.94
39.94
Total Reserves
15,782.24
15,357.42
14,350.89
13,070.87
11,924.78
10,271.67
8,792.88
6,499.39
5,582.70
Non-Current Liabilities
1,802.66
1,956.26
1,947.07
2,457.90
2,301.69
1,834.66
1,396.46
36.04
-31.51
Secured Loans
0.00
0.12
0.24
0.33
10.21
68.03
15.31
0.00
0.00
Unsecured Loans
36.17
45.06
43.78
124.51
139.42
139.87
130.67
12.00
0.00
Long Term Provisions
1,017.73
1,099.88
1,222.85
1,720.18
1,570.17
1,157.86
1,028.71
66.25
50.02
Current Liabilities
5,517.63
6,504.53
4,279.07
4,409.18
4,481.36
4,176.69
3,571.52
3,986.23
4,423.62
Trade Payables
4,343.09
5,264.18
3,127.62
3,438.24
3,375.26
3,266.20
2,675.34
2,713.09
2,291.01
Other Current Liabilities
698.74
779.37
825.88
727.55
970.44
827.84
782.32
450.74
588.19
Short Term Borrowings
296.65
285.16
165.88
183.68
75.37
40.08
84.06
88.00
0.00
Short Term Provisions
179.15
175.82
159.69
59.71
60.29
42.57
29.80
734.40
1,544.42
Total Liabilities
23,314.99
24,020.40
20,773.02
20,103.60
18,847.72
16,394.24
13,856.72
10,580.81
10,015.60
Net Block
6,193.54
6,380.39
6,472.93
4,952.36
4,960.96
4,598.85
3,783.71
2,952.28
2,247.29
Gross Block
15,199.96
14,824.01
14,288.61
12,020.04
11,478.10
10,597.49
9,335.15
8,158.04
6,912.98
Accumulated Depreciation
9,006.42
8,443.62
7,815.68
7,067.68
6,517.14
5,998.64
5,551.44
5,205.76
4,665.69
Non Current Assets
12,742.77
12,649.92
12,123.82
11,690.39
9,845.49
8,823.73
7,553.39
5,201.09
4,457.32
Capital Work in Progress
517.22
495.13
391.33
572.82
355.48
580.96
653.37
717.83
854.74
Non Current Investment
4,657.56
4,356.28
3,649.52
2,939.95
2,078.12
1,522.31
1,029.51
821.15
830.05
Long Term Loans & Adv.
1,364.54
1,411.91
1,604.98
2,943.07
2,204.02
1,873.23
1,834.55
647.81
476.82
Other Non Current Assets
9.91
6.21
5.06
282.19
246.91
248.38
252.25
60.65
48.42
Current Assets
10,572.22
11,370.48
8,649.20
8,413.21
9,002.23
7,570.51
6,303.33
5,379.72
5,558.28
Current Investments
5,870.31
6,225.34
4,709.12
3,173.88
5,591.12
4,544.06
3,471.57
2,297.35
3,275.89
Inventories
1,472.41
1,789.27
1,282.32
1,249.53
962.68
708.58
761.99
861.39
669.55
Sundry Debtors
2,158.49
2,274.68
1,511.91
2,745.11
1,426.97
1,551.75
1,282.07
1,371.82
920.58
Cash & Bank
299.74
396.24
435.41
303.90
237.57
195.39
179.09
215.78
119.83
Other Current Assets
771.27
430.78
451.95
726.56
783.89
570.73
608.61
633.38
572.43
Short Term Loans & Adv.
198.50
254.17
258.49
214.23
153.59
247.37
486.50
238.88
404.83
Net Current Assets
5,054.59
4,865.95
4,370.13
4,004.03
4,520.87
3,393.82
2,731.81
1,393.49
1,134.66
Total Assets
23,314.99
24,020.40
20,773.02
20,103.60
18,847.72
16,394.24
13,856.72
10,580.81
10,015.60

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
2,103.70
4,110.45
5,518.13
1,032.27
4,017.21
4,007.19
3,722.37
2,185.51
2,963.02
PBT
3,257.16
3,895.88
4,611.08
5,104.30
5,242.44
4,568.39
4,352.67
3,291.96
2,864.10
Adjustment
299.09
257.63
264.37
-55.81
90.31
185.85
150.17
249.32
693.30
Changes in Working Capital
-668.47
937.72
1,195.46
-1,945.76
197.46
439.97
322.97
-355.93
55.07
Cash after chg. in Working capital
2,887.78
5,091.23
6,070.91
3,102.73
5,530.21
5,194.21
4,825.81
3,185.35
3,612.47
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-784.08
-980.78
-552.78
-2,070.46
-1,513.00
-1,187.02
-1,103.44
-999.84
-649.45
Other Direct Exp. Paid
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
Cash From Investing Activity
-221.97
-2,289.32
-2,819.14
1,297.64
-1,858.21
-1,971.95
-2,300.18
31.38
-1,617.80
Net Fixed Assets
-362.85
-554.41
-2,036.57
-717.29
-610.53
-1,110.54
-906.52
-1,062.16
Net Investments
-152.65
-2,277.02
-2,254.04
1,556.59
-1,635.35
-1,308.83
-1,426.91
934.66
Others
293.53
542.11
1,471.47
458.34
387.67
447.42
33.25
158.88
Cash from Financing Activity
-1,975.33
-1,851.82
-2,601.80
-2,252.40
-2,102.45
-2,035.86
-1,474.73
-2,131.13
-1,413.73
Net Cash Inflow / Outflow
-93.60
-30.69
97.19
77.51
56.55
-0.62
-52.54
85.76
-68.51
Opening Cash & Equivalents
274.62
305.31
208.12
130.61
74.06
74.68
127.22
68.74
134.95
Closing Cash & Equivalent
181.02
274.62
305.31
208.12
130.61
74.06
74.68
154.50
68.74

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
791.90
770.64
720.44
656.36
599.13
516.36
442.30
327.46
281.55
ROA
10.68%
13.32%
17.74%
17.49%
20.84%
21.35%
25.19%
22.81%
21.03%
ROE
16.20%
20.03%
26.36%
27.16%
32.97%
33.74%
40.05%
38.62%
37.45%
ROCE
20.72%
25.96%
32.96%
39.64%
46.31%
46.79%
55.61%
52.66%
48.69%
Fixed Asset Turnover
2.00
2.16
2.22
2.89
3.00
3.11
3.51
3.88
3.93
Receivable days
26.90
21.98
26.56
22.41
16.42
16.69
15.77
14.30
12.37
Inventory Days
19.79
17.83
15.79
11.88
9.21
8.66
9.65
9.55
9.00
Payable days
83.81
70.43
48.25
43.72
45.58
46.92
42.33
38.62
37.96
Cash Conversion Cycle
-37.13
-30.63
-5.90
-9.43
-19.94
-21.56
-16.92
-14.77
-16.59
Total Debt/Equity
0.02
0.02
0.01
0.02
0.02
0.03
0.03
0.02
0.05
Interest Cover
62.34
84.94
99.12
136.65
171.21
168.46
298.92
282.36
243.31

News Update:


  • Hero MotoCorp commences deliveries of Harley-Davidson’s Nightster in India
    12th Aug 2022, 14:14 PM

    Hero MotoCorp is the exclusive distributor for Harley-Davidson Motorcycles, Parts & Accessories in India

    Read More
  • Hero MotoCorp launches new campaign ‘KhudKiSunLe’ for Destini 125 Xtec
    8th Aug 2022, 14:23 PM

    The campaign is engineered to be an enlightening instrument intended to help the youth to rationalize societal expectations of fitting into the widely acknowledged definition of being acceptable

    Read More
  • Hero MotoCorp introduces ‘Wheels of Trust’ in phygital avatar
    4th Aug 2022, 10:56 AM

    The company aims to strengthen its one-stop solution to exchange existing two-wheelers of any brand by providing the best resale value

    Read More
  • Hero MotoCorp reports marginal fall in July sales
    2nd Aug 2022, 12:29 PM

    The company has sold 18,35,773 units of motorcycles and scooters so far (April-July) in FY23

    Read More
  • Hero MotoCorp selects Accenture for Supply Chain Transformation
    28th Jul 2022, 09:14 AM

    Accenture will use its zero-based supply chain approach to facilitate Hero MotoCorp’s cost optimization efforts across its supply chain

    Read More
  • Hero MotoCorp rolls out iconic Super Splendor in Canvas Black Edition
    26th Jul 2022, 09:14 AM

    With a premium bold design and updated technology, the new Hero Super Splendor Canvas Black Edition comes with the triple promise of Super

    Read More
  • Hero MotoCorp-backed electric two-wheeler maker unveils '450X Gen 3'
    20th Jul 2022, 14:11 PM

    The company is targeting leadership in the segment by the end of this fiscal

    Read More
  • Hero MotoCorp launches rally edition of Xpulse 200 4V
    19th Jul 2022, 11:19 AM

    Enhanced suspension set-up and increased ground clearance underscore the off-road characteristics of the exclusive Rally Edition

    Read More
  • Hero MotoCorp eyeing leadership position in electric two-wheeler segment globally
    16th Jul 2022, 09:18 AM

    Last year, the company crossed the 100 million cumulative production milestone since its inception in 1984

    Read More
  • Hero MotoCorp strengthens partnership with Uttarakhand Government
    2nd Jul 2022, 12:50 PM

    The company has handed over 150 Hero motorcycles to the Uttarakhand Police Department

    Read More
  • Hero MotoCorp sells 13.90 lakh units in Q1FY23
    2nd Jul 2022, 09:43 AM

    This is a robust double-digit growth of 35.7% over the corresponding quarter of the previous fiscal, when the company had sold 10.25 lakh units

    Read More
  • Hero MotoCorp gets nod from Tribunal to sell upcoming EVs under 'Hero' trademark
    1st Jul 2022, 16:10 PM

    The Arbitration Tribunal has found the case of Hero Electric unmerited in the interim

    Read More
  • Hero MotoCorp introduces new Passion ‘XTec’
    24th Jun 2022, 16:58 PM

    The new Hero Passion ‘XTec’ is a perfect combination of style, safety, connectivity and comfort

    Read More
  • Hero MotoCorp to make upward revision in prices of motorcycles, scooters
    23rd Jun 2022, 17:26 PM

    The price revision will be up to Rs 3000

    Read More
  • Hero MotoCorp introduces three Euro-5 compliant products in Turkiye
    21st Jun 2022, 17:23 PM

    The Xpulse 200 is already a highly appreciated motorcycle in Turkiye

    Read More
  • Hero MotoCorp backed EV maker Ather Energy to set up new manufacturing facility in India
    15th Jun 2022, 14:13 PM

    The company is to be in talks with officials of several state governments, including Andhra Pradesh, Maharashtra, Gujarat, Telangana and Karnataka

    Read More
  • Hero MotoCorp strengthens partnership with Uttarakhand Government
    10th Jun 2022, 11:53 AM

    The company handed over 300 motorcycles, specially equipped with hooters, flashlight, leg guard, helmet lock and waterproof side bags along with 600 helmets

    Read More
  • Hero MotoCorp launches new community-riding platform ‘XCLAN’
    9th Jun 2022, 15:57 PM

    The inaugural chapters will be rolled out in five cities across the country - Dehradun, Guwahati, Bengaluru, Cochin and Mumbai

    Read More
  • Hero MotoCorp, ACMA collaborate for first-ever EV Technology Expo
    9th Jun 2022, 15:42 PM

    More than 35 auto components are participating in the EV tech-show for Hero MotoCorp

    Read More
  • Hero MotoCorp reports sequential growth of 16% in sales during May
    2nd Jun 2022, 09:28 AM

    The volumes in the month of May indicate the continuously improving consumer sentiment

    Read More
  • Hero MotoCorp launches new edition of iconic motorcycle 'Splendor'
    19th May 2022, 17:55 PM

    Hero Splendor+ XTEC will be available at Hero MotoCorp dealerships at a starting price of Rs 72,900

    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.