Eicher Motors Ltd
NSE:EICHERMOT

Watchlist Manager
Eicher Motors Ltd Logo
Eicher Motors Ltd
NSE:EICHERMOT
Watchlist
Price: 4 870.3999 INR 6.14% Market Closed
Market Cap: 1.3T INR
Have any thoughts about
Eicher Motors Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

169.4B
+2%
Revenue
Growth Rates:
1 Year
+13%
3 Years
+72%
5 Years
+76%
7 Years
+101%
10 Years
+123%
38.5B
+3%
Operating Income
Growth Rates:
1 Year
+25%
3 Years
+130%
5 Years
+61%
7 Years
+78%
10 Years
+445%
41.8B
+5%
Net Income
Growth Rates:
1 Year
+30%
3 Years
+155%
5 Years
+101%
7 Years
+139%
10 Years
+736%

Earnings Waterfall
Eicher Motors Ltd

Revenue
169.4B INR
Cost of Revenue
-91.1B INR
Gross Profit
78.3B INR
Operating Expenses
-39.9B INR
Operating Income
38.5B INR
Other Expenses
3.4B INR
Net Income
41.8B INR

Income Statement
Eicher Motors Ltd

Rotate your device to view
Income Statement
Currency: INR
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
75 852
N/A
81 241
+7%
87 383
+8%
93 822
+7%
68 891
-27%
60 821
-12%
52 404
-14%
69 711
+33%
64 053
-8%
69 183
+8%
75 376
+9%
79 395
+5%
84 398
+6%
86 261
+2%
88 237
+2%
92 193
+4%
95 121
+3%
97 530
+3%
98 251
+1%
97 971
0%
96 313
-2%
94 156
-2%
94 455
+0%
91 536
-3%
75 899
-17%
75 310
-1%
79 883
+6%
87 204
+9%
98 765
+13%
99 925
+1%
100 449
+1%
102 978
+3%
117 211
+14%
129 909
+11%
138 312
+6%
144 422
+4%
150 311
+4%
156 262
+4%
160 841
+3%
165 358
+3%
169 425
+2%
Gross Profit
Cost of Revenue
(50 517)
(53 866)
(59 362)
(61 377)
(44 259)
(38 345)
(32 016)
(43 963)
(38 246)
(40 594)
(44 048)
(47 725)
(48 920)
(48 828)
(48 347)
(50 996)
(48 977)
(49 884)
(50 223)
(52 940)
(50 231)
(49 888)
(50 873)
(52 152)
(42 199)
(42 571)
(46 176)
(53 053)
(57 534)
(58 277)
(58 972)
(62 100)
(67 165)
(74 457)
(78 912)
(85 471)
(85 362)
(87 307)
(88 231)
(93 004)
(91 096)
Gross Profit
25 336
N/A
27 376
+8%
28 022
+2%
32 445
+16%
24 632
-24%
22 477
-9%
20 389
-9%
25 748
+26%
25 808
+0%
28 589
+11%
31 328
+10%
31 670
+1%
35 479
+12%
37 434
+6%
39 891
+7%
41 197
+3%
46 144
+12%
47 645
+3%
48 026
+1%
45 031
-6%
46 080
+2%
44 267
-4%
43 582
-2%
39 384
-10%
33 700
-14%
32 739
-3%
33 707
+3%
34 151
+1%
41 231
+21%
41 648
+1%
41 477
0%
40 878
-1%
50 046
+22%
55 452
+11%
59 400
+7%
58 951
-1%
64 949
+10%
68 956
+6%
72 610
+5%
72 354
0%
78 329
+8%
Operating Income
Operating Expenses
(18 269)
(19 584)
(19 011)
(22 345)
(14 779)
(11 868)
(8 954)
(10 151)
(10 903)
(11 866)
(12 448)
(11 314)
(13 831)
(14 516)
(15 964)
(15 310)
(18 661)
(19 924)
(20 702)
(18 916)
(22 179)
(22 421)
(22 791)
(21 187)
(21 924)
(21 817)
(22 264)
(20 746)
(24 468)
(24 942)
(25 553)
(23 622)
(28 206)
(30 272)
(31 706)
(29 756)
(34 138)
(35 643)
(37 095)
(35 036)
(39 854)
Selling, General & Administrative
(5 990)
(6 344)
(15 069)
(6 906)
(4 546)
(3 578)
(2 724)
(8 044)
(3 228)
(3 502)
(3 743)
(9 141)
(4 636)
(5 086)
(5 497)
(12 205)
(6 426)
(6 736)
(7 116)
(14 828)
(7 432)
(7 532)
(7 529)
(16 067)
(7 611)
(7 826)
(8 315)
(15 415)
(8 898)
(8 561)
(8 243)
(18 125)
(8 446)
(9 143)
(9 720)
(23 392)
(10 477)
(11 103)
(11 602)
(27 926)
(12 967)
Research & Development
0
0
(363)
0
0
0
0
(44)
0
0
0
(72)
0
0
0
(105)
0
0
0
(136)
0
0
0
(111)
0
0
0
(89)
0
0
0
(120)
0
0
0
(148)
0
0
0
(365)
0
Depreciation & Amortization
(1 764)
(1 992)
(2 194)
(2 488)
(1 574)
(1 273)
(994)
(1 361)
(1 348)
(1 444)
(1 479)
(1 535)
(1 599)
(1 732)
(2 025)
(2 230)
(2 483)
(2 713)
(2 832)
(2 999)
(3 177)
(3 353)
(3 537)
(3 812)
(3 921)
(4 071)
(4 348)
(4 507)
(4 641)
(4 687)
(4 572)
(4 519)
(4 564)
(4 741)
(4 975)
(5 262)
(5 522)
(5 676)
(5 804)
(5 976)
(6 240)
Other Operating Expenses
(10 516)
(11 249)
(1 386)
(12 952)
(8 659)
(7 017)
(5 237)
(701)
(6 329)
(6 921)
(7 226)
(567)
(7 597)
(7 700)
(8 444)
(771)
(9 754)
(10 477)
(10 755)
(954)
(11 571)
(11 536)
(11 727)
(1 197)
(10 393)
(9 920)
(9 601)
(735)
(10 930)
(11 696)
(12 739)
(858)
(15 196)
(16 388)
(17 011)
(953)
(18 139)
(18 864)
(19 689)
(769)
(20 648)
Operating Income
7 066
N/A
7 791
+10%
9 010
+16%
10 100
+12%
9 854
-2%
10 610
+8%
11 435
+8%
15 598
+36%
14 904
-4%
16 722
+12%
18 880
+13%
20 356
+8%
21 648
+6%
22 919
+6%
23 928
+4%
25 887
+8%
27 484
+6%
27 721
+1%
27 325
-1%
26 114
-4%
23 903
-8%
21 848
-9%
20 792
-5%
18 197
-12%
11 776
-35%
10 922
-7%
11 442
+5%
13 404
+17%
16 762
+25%
16 704
0%
15 922
-5%
17 256
+8%
21 838
+27%
25 179
+15%
27 694
+10%
29 195
+5%
30 811
+6%
33 312
+8%
35 515
+7%
37 318
+5%
38 475
+3%
Pre-Tax Income
Interest Income Expense
(131)
(117)
885
(52)
501
810
1 142
1 513
1 388
1 332
1 198
3 989
1 751
2 012
2 541
5 273
3 119
3 368
3 057
6 675
2 045
1 330
1 057
5 197
(738)
(854)
(699)
4 257
394
538
559
4 571
1 159
1 463
1 727
7 894
3 486
4 005
4 456
13 310
4 691
Non-Reccuring Items
0
0
(9)
0
0
0
0
(14)
0
0
0
(1)
0
0
0
0
0
0
0
(30)
0
0
0
(4)
0
0
0
33
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
(12)
0
0
0
0
(1)
0
0
0
(2)
0
0
0
(7)
0
0
0
(9)
0
0
0
(23)
0
0
0
(15)
0
0
0
(42)
0
0
0
(3)
0
0
0
(14)
0
Total Other Income
1 029
1 068
52
858
906
1 134
1 328
1 673
1 685
1 930
2 175
(8)
2 583
2 617
2 502
5
2 620
2 861
3 857
223
5 042
5 552
5 428
182
5 370
4 920
4 823
305
4 609
4 695
4 366
241
3 674
4 074
5 076
911
7 896
9 148
9 762
1 407
11 146
Pre-Tax Income
7 964
N/A
8 743
+10%
9 926
+14%
10 906
+10%
11 261
+3%
12 554
+11%
13 906
+11%
18 769
+35%
17 979
-4%
19 986
+11%
22 254
+11%
24 334
+9%
25 981
+7%
27 547
+6%
28 970
+5%
31 157
+8%
33 222
+7%
33 949
+2%
34 238
+1%
32 973
-4%
30 990
-6%
28 730
-7%
27 277
-5%
23 549
-14%
16 407
-30%
14 987
-9%
15 565
+4%
17 984
+16%
21 765
+21%
21 938
+1%
20 848
-5%
22 025
+6%
26 671
+21%
30 715
+15%
34 496
+12%
37 996
+10%
42 193
+11%
46 465
+10%
49 734
+7%
52 020
+5%
54 313
+4%
Net Income
Tax Provision
(1 950)
(2 324)
(2 909)
(3 287)
(3 267)
(3 575)
(3 950)
(5 389)
(5 158)
(5 879)
(6 752)
(7 203)
(7 905)
(8 308)
(8 604)
(9 359)
(10 040)
(10 399)
(10 668)
(10 770)
(10 032)
(7 708)
(6 597)
(5 275)
(3 203)
(4 077)
(4 317)
(4 515)
(5 375)
(5 249)
(4 923)
(5 259)
(6 170)
(7 377)
(8 311)
(8 857)
(9 977)
(10 655)
(11 372)
(12 010)
(12 471)
Income from Continuing Operations
6 015
6 420
7 017
7 619
7 994
8 979
9 956
13 380
12 821
14 107
15 502
17 131
18 076
19 239
20 366
21 797
23 182
23 550
23 571
22 203
20 959
21 023
20 680
18 274
13 205
10 911
11 250
13 469
16 391
16 690
15 925
16 766
20 501
23 338
26 185
29 139
32 216
35 810
38 361
40 010
41 841
Income to Minority Interest
(1 013)
(841)
(864)
(903)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
5 002
N/A
5 578
+12%
6 154
+10%
6 715
+9%
7 511
+12%
8 707
+16%
9 956
+14%
13 380
+34%
12 821
-4%
14 107
+10%
15 502
+10%
16 671
+8%
17 504
+5%
18 552
+6%
19 575
+6%
19 597
+0%
20 762
+6%
21 070
+1%
21 195
+1%
22 027
+4%
20 784
-6%
21 023
+1%
20 680
-2%
18 274
-12%
13 205
-28%
10 911
-17%
11 250
+3%
13 469
+20%
16 391
+22%
16 690
+2%
15 925
-5%
16 766
+5%
20 501
+22%
23 338
+14%
26 185
+12%
29 139
+11%
32 216
+11%
35 810
+11%
38 361
+7%
40 010
+4%
41 841
+5%
EPS (Diluted)
18.37
N/A
20.5
+12%
22.61
+10%
24.77
+10%
27.11
+9%
31.89
+18%
36.46
+14%
49.19
+35%
46.96
-5%
51.67
+10%
56.78
+10%
61.06
+8%
64.11
+5%
67.95
+6%
71.7
+6%
71.78
+0%
76.05
+6%
77.17
+1%
77.63
+1%
80.68
+4%
76.13
-6%
77.02
+1%
75.76
-2%
66.92
-12%
48.36
-28%
39.96
-17%
41.05
+3%
49.15
+20%
59.82
+22%
60.91
+2%
58.12
-5%
61.18
+5%
74.82
+22%
85.17
+14%
95.56
+12%
106.38
+11%
117.52
+10%
130.58
+11%
139.85
+7%
145.92
+4%
152.36
+4%

See Also

Summary
EICHERMOT intrinsic value, competitors valuation, and company profile.
DCF Valuation
EICHERMOT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EICHERMOT stock valuation using valuation multiples.
Wall Street Estimates
EICHERMOT price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EICHERMOT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 198,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.