Nifty
Sensex
:
:
18562.75
62504.80
50.00 (0.27%)
211.16 (0.34%)

Automobile Two & Three Wheelers

Rating :
52/99

BSE: 500182 | NSE: HEROMOTOCO

2783.50
28-Nov-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 2719.95
  • 2804.00
  • 2712.05
  • 2708.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1223958
  •  33958.54
  •  2938.60
  •  2146.85

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 54,096.10
  • 20.89
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 54,149.84
  • 3.51%
  • 3.30

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 34.77%
  • 0.75%
  • 8.23%
  • FII
  • DII
  • Others
  • 27.78%
  • 26.30%
  • 2.17%

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
  • 20.08
  • 18.28
  • 19.43

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.60
  • 4.15
  • 3.50

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.37
  • 11.68
  • 12.16

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
9,158.23
8,538.85
7.25%
8,447.54
5,502.80
53.51%
7,496.55
8,689.74
-13.73%
8,013.08
9,827.05
-18.46%
Expenses
8,071.76
7,452.84
8.30%
7,506.17
4,983.09
50.63%
6,640.60
7,463.10
-11.02%
7,029.98
8,379.50
-16.11%
EBITDA
1,086.47
1,086.01
0.04%
941.37
519.71
81.13%
855.95
1,226.64
-30.22%
983.10
1,447.55
-32.09%
EBIDTM
11.86%
12.72%
11.14%
9.44%
11.42%
14.12%
12.27%
14.73%
Other Income
93.99
157.95
-40.49%
55.53
145.40
-61.81%
131.44
68.27
92.53%
120.22
205.56
-41.52%
Interest
47.66
13.97
241.16%
13.92
13.46
3.42%
12.97
12.61
2.85%
12.70
10.90
16.51%
Depreciation
172.83
173.90
-0.62%
172.84
172.85
-0.01%
168.38
173.51
-2.96%
174.39
179.61
-2.91%
PBT
959.97
1,056.09
-9.10%
810.14
478.80
69.20%
806.04
1,108.79
-27.30%
916.23
1,462.60
-37.36%
Tax
253.60
245.36
3.36%
203.44
86.79
134.40%
165.17
261.26
-36.78%
231.74
334.75
-30.77%
PAT
706.37
810.73
-12.87%
606.70
392.01
54.77%
640.87
847.53
-24.38%
684.49
1,127.85
-39.31%
PATM
7.71%
9.49%
7.18%
7.12%
8.55%
9.75%
8.54%
11.48%
EPS
34.46
37.32
-7.66%
29.55
12.82
130.50%
30.60
44.09
-30.60%
35.22
51.02
-30.97%

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
33,115.40
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
1.71%
-4.55%
5.83%
-13.89%
4.66%
13.45%
0.54%
3.34%
8.95%
 
Cost Of Goods Sold
23,452.74
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
9,662.66
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
29.18%
29.21%
29.77%
32.21%
30.99%
32.57%
33.21%
32.13%
28.41%
27.88%
Total Expenditure
29,248.51
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
3,866.89
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
11.68%
11.66%
13.24%
13.88%
14.77%
16.41%
15.99%
15.45%
12.70%
14.00%
Other Income
401.18
555.01
557.90
730.56
686.73
523.17
521.95
412.83
492.11
444.19
Interest
87.25
53.10
46.41
46.64
37.18
30.80
27.28
14.61
11.70
11.82
Depreciation
688.44
689.52
715.12
845.76
624.44
574.98
502.25
443.25
540.45
1,107.37
PBT
3,492.38
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
853.95
729.06
913.27
951.67
1,637.95
1,569.93
1,339.10
1,274.71
943.45
758.17
Tax Rate
24.45%
22.38%
23.44%
20.79%
32.48%
29.95%
29.31%
29.29%
28.66%
26.47%
PAT
2,638.43
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
2,639.66
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
1.23
-12.17
-18.30
-21.30
-22.26
-1.77
37.97
29.69
1.04
0.35
PAT Margin
7.97%
8.51%
9.57%
12.32%
9.96%
11.31%
11.42%
10.92%
8.53%
8.33%
PAT Growth
-16.98%
-15.13%
-17.74%
6.51%
-7.83%
12.35%
5.14%
32.27%
11.55%
 
EPS
132.05
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 to make upward revision in ex-showroom prices of motorcycles, scooters
    26th Nov 2022, 14:24 PM

    The price increase will be up to Rs 1500 and the exact quantum of increase will vary by specific models and markets

    Read More
  • Hero MotoCorp-backed Ather Energy inaugurates second plant in Hosur
    24th Nov 2022, 11:20 AM

    The company now has two separate facilities in Hosur to produce vehicles and batteries, respectively

    Read More
  • Hero MotoCorp-backed Ather Energy planning to set up 150 fast-charging grids in Tamil Nadu
    21st Nov 2022, 12:57 PM

    The company recently inaugurated its first experience centre in Salem under its move to expand retail footprint in the state

    Read More
  • Hero MotoCorp’ Vida brand opens first Experience Center in Bengaluru
    14th Nov 2022, 16:33 PM

    The innovative and exciting Experience Center will provide an immersive and a completely differentiated experience to customers

    Read More
  • Hero MotoCorp reports 9% fall in Q2 consolidated net profit
    4th Nov 2022, 11:17 AM

    Total consolidated income of the company increased by 6.39% to Rs 9,252.22 crore for Q2FY23

    Read More
  • Hero MotoCorp - Quarterly Results
    3rd Nov 2022, 17:59 PM

    Read More
  • Hero MotoCorp reports 17% fall in October sales
    2nd Nov 2022, 10:29 AM

    The company’s domestic sales stood at 442,825 units, dropping 16.10% over 527,779 units sold in October 2021

    Read More
  • Hero MotoCorp-backed electric two-wheeler maker opens retail store in Puducherry
    31st Oct 2022, 15:13 PM

    It has inaugurated two more outlets in Chennai and Vellore, respectively

    Read More
  • Hero MotoCorp logs retail growth of 20% over corresponding festive period of FY22
    31st Oct 2022, 11:42 AM

    The Company’s festival season retails were driven by the strong performance of its popular models across segments

    Read More
  • Hero MotoCorp to commence operations in Philippines
    27th Oct 2022, 09:23 AM

    As part of the partnership, TMC will be the exclusive assembler and distributor of Hero MotoCorp motorcycles in Philippines

    Read More
  • Hero MotoCorp starts reservations for first electric vehicle ‘VIDA V1’
    11th Oct 2022, 10:23 AM

    VIDA V1 will be made available to customers in a phased manner

    Read More
  • Hero MotoCorp launches first electric scooter ‘VIDA V1’
    7th Oct 2022, 17:30 PM

    The company will commence sales of the electric scooter in Bengaluru, Delhi and Jaipur before scaling up to the new locations

    Read More
  • Hero MotoCorp posts sales growth of 14.42% during April-September
    3rd Oct 2022, 10:41 AM

    The company is geared up to launch its first-electric vehicle, VIDA - Powered by Hero on October 7, 2022

    Read More
  • Hero MotoCorp to collaborate with Zero Motorcycles
    30th Sep 2022, 10:51 AM

    The company’s board also approved an equity investment up to $60 million in Zero Motorcycles

    Read More
  • Hero MotoCorp ropes in ‘Ram Charan’ as new brand ambassador
    29th Sep 2022, 15:07 PM

    Glamour XTEC - Gazab Style, Gazab Technology features Ram Charan riding stunning Glamour in Nexus Blue Colour

    Read More
  • Hero MotoCorp launches new Xtreme 160R Stealth 2.0 edition
    27th Sep 2022, 17:21 PM

    The Hero Xtreme 160R Stealth 2.0 is designed for today's smart generation, who seek both character and comfort in their everyday city ride

    Read More
  • Hero MotoCorp launches Hero GIFT- the Grand Indian Festival of Trust
    26th Sep 2022, 17:00 PM

    The festive campaign will feature exciting model refreshes of Hero MotoCorp's iconic products, including Hero Splendor+ in Silver Nexus Blue color and Hero Glamour in stunning Canvas Red

    Read More
  • Hero MotoCorp increases prices of two-wheelers by up to Rs 1,000
    23rd Sep 2022, 09:47 AM

    The company has made an upward revision in the ex-showroom prices of its motorcycles and scooters, with immediate effect

    Read More
  • Hero MotoCorp enters into collaboration with HPCL
    20th Sep 2022, 17:32 PM

    The collaboration aims to establish charging infrastructure for Electric Vehicles in India

    Read More
  • Hero MotoCorp sells 462,608 units in August 2022
    2nd Sep 2022, 10:12 AM

    Sequentially, this translates into a growth over the month of July 2022, when the Company had sold 445,580 units

    Read More
  • Hero MotoCorp opens first-ever ‘Xpulse Xperience Centre’ in India
    30th Aug 2022, 14:43 PM

    On the occasion of the inauguration, the company also delivered the first 100 Xpulse 200 4V Rally Edition motorcycles to customers

    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.