Eicher Motors Limited (505200)

Basic

  • Market Cap

    ₹1,120.65B

  • EV

    ₹1,107.78B

  • Shares Out

    273.77M

  • Revenue

    ₹155.08B

  • Employees

    5,002

Margins

  • Gross

    42.83%

  • EBITDA

    23.88%

  • Operating

    20.96%

  • Pre-Tax

    29.96%

  • Net

    23.09%

  • FCF

    18.01%

Returns (5Yr Avg)

  • ROA

    9.53%

  • ROE

    18.92%

  • ROCE

    18.73%

  • ROIC

    16.89%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₹3,892.11

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₹566.9

  • Earnings (Dil)

    ₹130.67

  • FCF

    ₹101.93

  • Book Value

    ₹582.06

Growth (CAGR)

  • Rev 3Yr

    27.47%

  • Rev 5Yr

    9.81%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    48.42%

  • Dil EPS 5Yr

    8.96%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    12.89%

  • EBITDA Fwd 2Yr

    17%

  • EPS Fwd 2Yr

    20.81%

  • EPS LT Growth Est

    14.71%

Dividends

  • Yield

    —

  • Payout

    34.72%

  • DPS

    ₹37

  • DPS Growth 3Yr

    43.58%

  • DPS Growth 5Yr

    27.46%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    -11.72%

Select a metric from the list below to chart it

Dec '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Dec '14
Dec '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Revenues

97,174.4

90,735.5

86,615.6

101,270.7

141,759.0

153,417.4

Other Revenues, Total

336.0

253.3

148.9

689.5

1,485.2

1,667.2

Total Revenues

97,510.4

90,988.8

86,764.5

101,960.2

143,244.2

155,084.6

Total Revenues % Chg.

9.3%

-6.7%

-4.6%

17.5%

40.5%

20.6%

Cost of Goods Sold, Total

51,512.4

50,961.4

52,236.1

60,895.3

83,468.6

88,656.4

Gross Profit

45,998.0

40,027.4

34,528.4

41,064.9

59,775.6

66,428.2

Selling General & Admin Expenses, Total

7,814.9

8,319.1

8,758.8

8,799.5

10,902.5

11,986.0

Depreciation & Amortization

3,002.8

3,815.4

4,507.3

4,519.3

5,262.1

5,676.8

Other Operating Expenses

9,282.9

10,073.0

8,118.2

11,250.2

15,249.3

16,265.4

Other Operating Expenses, Total

20,100.6

22,207.5

21,384.3

24,569.0

31,413.9

33,928.2

Operating Income

25,897.4

17,819.9

13,144.1

16,495.9

28,361.7

32,500.0

Interest Expense, Total

-57.3

-177.6

-156.8

-163.7

-235.5

-343.8

Interest And Investment Income

1,303.6

2,206.6

3,115.3

2,453.8

1,771.8

1,771.8

Net Interest Expenses

1,246.3

2,029.0

2,958.5

2,290.1

1,536.3

1,428.0

Income (Loss) On Equity Invest.

2,584.0

317.1

311.3

601.5

3,151.7

4,393.3

Currency Exchange Gains (Loss)

-38.1

-175.4

-79.9

125.9

194.6

194.6

Other Non Operating Income (Expenses)

3,322.6

3,585.2

1,632.2

2,554.0

4,755.1

7,952.2

EBT, Excl. Unusual Items

33,012.2

23,575.8

17,966.2

22,067.4

37,999.4

46,468.1

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

-9.3

-22.7

-14.8

-42.3

-3.1

-3.1

Asset Writedown

-30.0

-4.2

—

—

—

—

Other Unusual Items

—

—

32.5

—

—

—

EBT, Incl. Unusual Items

32,972.9

23,548.9

17,983.9

22,025.1

37,996.3

46,465.0

Income Tax Expense

10,770.4

5,274.5

4,515.0

5,259.1

8,856.9

10,654.9

Earnings From Continuing Operations

22,202.5

18,274.4

13,468.9

16,766.0

29,139.4

35,810.1

Earnings Of Discontinued Operations

-175.2

—

—

—

—

—

Minority Interest

—

—

—

—

—

—

Net Income

22,027.3

18,274.4

13,468.9

16,766.0

29,139.4

35,810.1

Net Income to Common Incl Extra Items

22,027.3

18,274.4

13,468.9

16,766.0

29,139.4

35,810.1

Net Income to Common Excl. Extra Items

22,202.5

18,274.4

13,468.9

16,766.0

29,139.4

35,810.1

Total Shares Outstanding

272.8

273.0

273.3

273.4

273.5

273.7

Weighted Avg. Shares Outstanding

272.7

272.9

273.2

273.4

273.5

273.6

Weighted Avg. Shares Outstanding Dil

273.0

273.1

273.5

273.7

273.9

274.0

EPS

80.8

67.0

49.3

61.3

106.6

130.9

EPS Diluted

80.7

66.9

49.2

61.3

106.4

130.7

EBITDA

28,642.8

20,932.1

16,652.1

20,062.9

32,473.6

37,026.6