Tata Motors Ltd
NSE:TATAMOTORS
Tata Motors Ltd
NSE:TATAMOTORS
Price:
579.75
INR
-5.56%
Market Closed
Market Cap:
2.1T
INR
Income Statement
Earnings Waterfall
Tata Motors Ltd
Tata Motors Ltd
|
Revenue
|
4.4T
INR
|
|
Cost of Revenue
|
-2.4T
INR
|
|
Gross Profit
|
2T
INR
|
|
Operating Expenses
|
-1.7T
INR
|
|
Operating Income
|
320.7B
INR
|
|
Other Expenses
|
-3B
INR
|
|
Net Income
|
317.7B
INR
|
Income Statement
Tata Motors Ltd
Tata Motors Ltd
Currency: INR
Millions
TTM
| 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 | Sep-2024 | Dec-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
2 606 984
N/A
|
2 631 590
+1%
|
2 601 406
-1%
|
2 621 470
+1%
|
2 635 517
+1%
|
2 776 606
+5%
|
2 823 163
+2%
|
2 843 060
+1%
|
2 776 322
-2%
|
2 744 921
-1%
|
2 612 931
-5%
|
2 668 122
+2%
|
2 760 255
+3%
|
2 954 093
+7%
|
3 026 724
+2%
|
3 046 285
+1%
|
3 074 734
+1%
|
3 019 384
-2%
|
2 967 043
-2%
|
2 900 242
-2%
|
2 846 994
-2%
|
2 610 680
-8%
|
2 315 840
-11%
|
2 196 821
-5%
|
2 236 598
+2%
|
2 497 948
+12%
|
2 842 181
+14%
|
2 920 670
+3%
|
2 886 425
-1%
|
2 784 536
-4%
|
2 839 818
+2%
|
3 022 144
+6%
|
3 184 737
+5%
|
3 459 670
+9%
|
3 762 684
+9%
|
4 017 853
+7%
|
4 238 738
+5%
|
4 379 278
+3%
|
4 437 397
+1%
|
4 400 615
-1%
|
4 430 593
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 446 170)
|
(1 484 710)
|
(1 405 979)
|
(1 415 954)
|
(1 424 091)
|
(1 534 433)
|
(1 528 408)
|
(1 550 255)
|
(1 525 284)
|
(1 593 453)
|
(1 528 856)
|
(1 569 571)
|
(1 630 120)
|
(1 742 884)
|
(1 735 229)
|
(1 743 469)
|
(1 767 160)
|
(1 835 714)
|
(1 753 076)
|
(1 701 811)
|
(1 668 179)
|
(1 537 606)
|
(1 313 215)
|
(1 255 018)
|
(1 280 373)
|
(1 488 351)
|
(1 671 355)
|
(1 740 944)
|
(1 716 972)
|
(1 701 969)
|
(1 703 968)
|
(1 812 948)
|
(1 916 103)
|
(2 132 174)
|
(2 211 258)
|
(2 332 033)
|
(2 421 599)
|
(2 522 955)
|
(2 463 956)
|
(2 404 665)
|
(2 403 246)
|
|
| Gross Profit |
1 160 814
N/A
|
1 146 880
-1%
|
1 195 427
+4%
|
1 205 517
+1%
|
1 211 426
+0%
|
1 242 173
+3%
|
1 294 755
+4%
|
1 292 804
0%
|
1 251 037
-3%
|
1 151 468
-8%
|
1 084 075
-6%
|
1 098 551
+1%
|
1 130 135
+3%
|
1 211 210
+7%
|
1 291 495
+7%
|
1 302 817
+1%
|
1 307 573
+0%
|
1 183 670
-9%
|
1 213 968
+3%
|
1 198 431
-1%
|
1 178 815
-2%
|
1 073 074
-9%
|
1 002 626
-7%
|
941 803
-6%
|
956 225
+2%
|
1 009 596
+6%
|
1 170 827
+16%
|
1 179 725
+1%
|
1 169 453
-1%
|
1 082 567
-7%
|
1 135 850
+5%
|
1 209 196
+6%
|
1 268 634
+5%
|
1 327 496
+5%
|
1 551 426
+17%
|
1 685 819
+9%
|
1 817 139
+8%
|
1 856 322
+2%
|
1 973 441
+6%
|
1 995 950
+1%
|
2 027 347
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(879 230)
|
(887 985)
|
(940 428)
|
(986 043)
|
(1 007 453)
|
(1 015 492)
|
(1 088 839)
|
(1 087 834)
|
(1 081 399)
|
(994 122)
|
(944 027)
|
(950 109)
|
(972 079)
|
(1 104 974)
|
(1 197 370)
|
(1 240 147)
|
(1 277 375)
|
(1 177 175)
|
(1 216 182)
|
(1 189 633)
|
(1 145 051)
|
(1 086 412)
|
(1 050 817)
|
(1 004 596)
|
(983 835)
|
(953 683)
|
(1 058 464)
|
(1 084 806)
|
(1 118 067)
|
(1 083 273)
|
(1 138 068)
|
(1 188 231)
|
(1 221 474)
|
(1 236 393)
|
(1 382 728)
|
(1 452 419)
|
(1 535 486)
|
(1 517 610)
|
(1 629 955)
|
(1 666 679)
|
(1 706 670)
|
|
| Selling, General & Administrative |
(247 932)
|
(682 237)
|
(266 120)
|
(272 792)
|
(279 423)
|
(813 697)
|
(294 615)
|
(293 570)
|
(290 264)
|
(780 936)
|
(279 811)
|
(284 435)
|
(289 752)
|
(854 120)
|
(317 081)
|
(326 641)
|
(335 968)
|
(899 023)
|
(324 402)
|
(315 109)
|
(307 392)
|
(830 022)
|
(284 133)
|
(275 393)
|
(273 642)
|
(665 950)
|
(299 489)
|
(306 733)
|
(307 621)
|
(742 821)
|
(306 002)
|
(313 647)
|
(323 066)
|
(881 170)
|
(357 201)
|
(379 211)
|
(404 305)
|
(1 135 322)
|
(444 369)
|
(460 559)
|
(469 647)
|
|
| Research & Development |
(28 398)
|
(28 752)
|
(29 826)
|
(30 826)
|
(32 141)
|
(34 688)
|
(36 344)
|
(35 333)
|
(34 939)
|
(34 136)
|
(33 549)
|
(33 779)
|
(34 875)
|
(35 319)
|
(36 700)
|
(39 734)
|
(41 824)
|
(42 246)
|
(40 680)
|
(40 983)
|
(39 750)
|
(41 885)
|
(44 894)
|
(44 019)
|
(46 409)
|
(52 266)
|
(61 753)
|
(72 850)
|
(83 292)
|
(92 095)
|
(98 578)
|
(102 585)
|
(106 026)
|
(106 620)
|
(103 837)
|
(104 127)
|
(105 165)
|
(109 587)
|
(113 040)
|
(116 985)
|
(117 311)
|
|
| Depreciation & Amortization |
(126 574)
|
(133 886)
|
(141 506)
|
(152 990)
|
(162 221)
|
(167 108)
|
(175 200)
|
(176 122)
|
(175 802)
|
(179 050)
|
(178 787)
|
(183 946)
|
(197 355)
|
(215 536)
|
(228 862)
|
(238 575)
|
(247 259)
|
(235 906)
|
(228 452)
|
(222 036)
|
(209 636)
|
(214 254)
|
(219 131)
|
(222 150)
|
(231 445)
|
(235 467)
|
(241 495)
|
(246 713)
|
(246 207)
|
(248 357)
|
(244 746)
|
(242 486)
|
(242 423)
|
(248 604)
|
(256 525)
|
(263 916)
|
(271 698)
|
(272 701)
|
(272 110)
|
(265 795)
|
(251 375)
|
|
| Other Operating Expenses |
(476 327)
|
(43 110)
|
(502 976)
|
(529 436)
|
(533 669)
|
0
|
(582 680)
|
(582 808)
|
(580 393)
|
0
|
(451 880)
|
(447 948)
|
(450 098)
|
0
|
(614 728)
|
(635 198)
|
(652 324)
|
0
|
(622 647)
|
(611 505)
|
(588 273)
|
(251)
|
(502 659)
|
(463 035)
|
(432 340)
|
0
|
(455 727)
|
(458 510)
|
(480 947)
|
0
|
(488 742)
|
(529 512)
|
(549 960)
|
0
|
(665 165)
|
(705 164)
|
(754 319)
|
0
|
(800 436)
|
(823 339)
|
(868 337)
|
|
| Operating Income |
281 584
N/A
|
258 895
-8%
|
254 999
-2%
|
219 474
-14%
|
203 972
-7%
|
226 681
+11%
|
205 916
-9%
|
204 970
0%
|
169 639
-17%
|
157 346
-7%
|
140 049
-11%
|
148 442
+6%
|
158 056
+6%
|
106 235
-33%
|
94 125
-11%
|
62 669
-33%
|
30 198
-52%
|
6 495
-78%
|
(2 214)
N/A
|
8 798
N/A
|
33 764
+284%
|
(13 338)
N/A
|
(48 191)
-261%
|
(62 793)
-30%
|
(27 610)
+56%
|
55 913
N/A
|
112 362
+101%
|
94 920
-16%
|
51 385
-46%
|
(705)
N/A
|
(2 218)
-214%
|
20 965
N/A
|
47 160
+125%
|
91 103
+93%
|
168 697
+85%
|
233 401
+38%
|
281 653
+21%
|
338 712
+20%
|
343 486
+1%
|
329 271
-4%
|
320 678
-3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(46 502)
|
8 540
|
(56 170)
|
(65 560)
|
(72 060)
|
(59 230)
|
(97 292)
|
(97 381)
|
(99 438)
|
(67 810)
|
(88 072)
|
(75 849)
|
(64 095)
|
(4 617)
|
(38 932)
|
(45 505)
|
(49 517)
|
(25 240)
|
(48 626)
|
(51 527)
|
(54 045)
|
(74 301)
|
(87 158)
|
(86 092)
|
(86 979)
|
(33 945)
|
(69 620)
|
(80 989)
|
(90 244)
|
(75 321)
|
(118 919)
|
(126 886)
|
(118 345)
|
(95 200)
|
(100 068)
|
(91 369)
|
(97 580)
|
(58 582)
|
(82 945)
|
(71 988)
|
(67 062)
|
|
| Non-Reccuring Items |
(4 321)
|
(1 847)
|
3 551
|
(30 124)
|
(31 016)
|
(18 504)
|
(19 937)
|
13 364
|
22 855
|
11 146
|
45 677
|
45 787
|
38 581
|
19 751
|
(16 451)
|
(21 754)
|
(301 847)
|
(300 285)
|
(301 374)
|
(295 592)
|
(15 439)
|
(28 463)
|
(27 343)
|
(27 772)
|
(32 012)
|
(137 610)
|
(137 642)
|
(137 736)
|
(132 648)
|
(6 321)
|
8 615
|
11 793
|
10 932
|
15 301
|
(6 436)
|
(10 822)
|
(11 705)
|
(9 817)
|
(2 586)
|
(1 344)
|
(721)
|
|
| Gain/Loss on Disposition of Assets |
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
|
25
|
25
|
25
|
25
|
0
|
(7)
|
(11)
|
605
|
635
|
658
|
662
|
46
|
0
|
0
|
0
|
|
| Total Other Income |
9 084
|
(8 126)
|
9 097
|
9 480
|
9 188
|
(7 690)
|
8 348
|
7 575
|
7 321
|
(7 534)
|
7 351
|
7 445
|
7 587
|
(9 820)
|
9 596
|
13 880
|
17 882
|
5 319
|
31 963
|
32 516
|
35 699
|
10 303
|
27 437
|
27 044
|
25 162
|
10 899
|
26 183
|
28 520
|
28 425
|
12 288
|
33 594
|
35 310
|
39 588
|
18 767
|
51 064
|
56 986
|
60 670
|
9 191
|
61 659
|
60 996
|
63 908
|
|
| Pre-Tax Income |
239 846
N/A
|
257 462
+7%
|
211 477
-18%
|
133 270
-37%
|
110 085
-17%
|
141 258
+28%
|
97 036
-31%
|
128 529
+32%
|
100 376
-22%
|
93 148
-7%
|
105 004
+13%
|
125 825
+20%
|
140 129
+11%
|
111 550
-20%
|
48 338
-57%
|
9 290
-81%
|
(303 284)
N/A
|
(313 712)
-3%
|
(320 251)
-2%
|
(305 804)
+5%
|
(21)
+100%
|
(105 800)
-501 321%
|
(135 255)
-28%
|
(149 614)
-11%
|
(121 440)
+19%
|
(104 743)
+14%
|
(68 692)
+34%
|
(95 261)
-39%
|
(143 056)
-50%
|
(70 034)
+51%
|
(78 928)
-13%
|
(58 824)
+25%
|
(20 677)
+65%
|
30 576
N/A
|
113 893
+272%
|
188 853
+66%
|
233 699
+24%
|
279 551
+20%
|
319 615
+14%
|
316 935
-1%
|
316 803
0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(77 163)
|
(76 429)
|
(71 764)
|
(43 834)
|
(29 120)
|
(30 251)
|
(20 965)
|
(29 503)
|
(31 483)
|
(32 512)
|
(37 386)
|
(44 038)
|
(46 044)
|
(43 419)
|
(27 189)
|
(19 010)
|
15 718
|
24 375
|
18 258
|
16 522
|
(1 484)
|
(3 953)
|
(23 997)
|
(14 828)
|
(30 326)
|
(25 419)
|
(20 833)
|
(35 598)
|
(33 407)
|
(42 313)
|
(40 083)
|
(25 462)
|
(20 829)
|
(7 041)
|
(7 481)
|
(34 080)
|
(36 870)
|
38 516
|
22 367
|
21 225
|
5 683
|
|
| Income from Continuing Operations |
162 683
|
181 033
|
139 713
|
89 436
|
80 965
|
111 007
|
76 071
|
99 026
|
68 893
|
60 636
|
67 617
|
81 787
|
94 084
|
68 131
|
21 150
|
(9 720)
|
(287 566)
|
(289 337)
|
(301 994)
|
(289 283)
|
(1 505)
|
(109 752)
|
(159 252)
|
(164 442)
|
(151 765)
|
(130 161)
|
(89 525)
|
(130 859)
|
(176 462)
|
(112 347)
|
(119 011)
|
(84 286)
|
(41 506)
|
23 535
|
106 412
|
154 773
|
196 830
|
318 068
|
341 981
|
338 160
|
322 486
|
|
| Income to Minority Interest |
(734)
|
(868)
|
(900)
|
(920)
|
(971)
|
(989)
|
(997)
|
(981)
|
(973)
|
(1 022)
|
(959)
|
(949)
|
(931)
|
(1 025)
|
(1 246)
|
(1 450)
|
(1 608)
|
(1 020)
|
(809)
|
(705)
|
(563)
|
(956)
|
(710)
|
(493)
|
(667)
|
(563)
|
(631)
|
(819)
|
(1 120)
|
(1 327)
|
(1 875)
|
(2 078)
|
(2 281)
|
(2 756)
|
(3 178)
|
(3 396)
|
(3 745)
|
(4 077)
|
(4 358)
|
(4 747)
|
(4 814)
|
|
| Equity Earnings Affiliates |
(68)
|
134
|
(622)
|
(850)
|
1 206
|
5 775
|
10 773
|
13 702
|
15 423
|
14 930
|
17 344
|
19 709
|
18 442
|
22 783
|
19 139
|
14 897
|
10 989
|
2 095
|
(3 419)
|
(7 913)
|
(8 523)
|
(10 000)
|
(8 144)
|
(4 149)
|
(4 970)
|
(3 790)
|
(4 487)
|
(4 237)
|
(2 558)
|
(741)
|
915
|
1 362
|
3 524
|
3 364
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
161 881
N/A
|
180 299
+11%
|
138 191
-23%
|
87 666
-37%
|
81 200
-7%
|
115 793
+43%
|
85 847
-26%
|
111 747
+30%
|
83 344
-25%
|
74 544
-11%
|
84 002
+13%
|
100 547
+20%
|
111 595
+11%
|
89 889
-19%
|
39 043
-57%
|
3 727
-90%
|
(278 185)
N/A
|
(288 262)
-4%
|
(306 222)
-6%
|
(297 900)
+3%
|
(10 591)
+96%
|
(120 709)
-1 040%
|
(168 105)
-39%
|
(169 084)
-1%
|
(157 402)
+7%
|
(134 514)
+15%
|
(94 643)
+30%
|
(135 914)
-44%
|
(180 140)
-33%
|
(114 415)
+36%
|
(119 972)
-5%
|
(85 002)
+29%
|
(40 263)
+53%
|
24 143
N/A
|
106 237
+340%
|
153 323
+44%
|
193 997
+27%
|
313 991
+62%
|
337 623
+8%
|
333 413
-1%
|
317 672
-5%
|
|
| EPS (Diluted) |
49.83
N/A
|
55.42
+11%
|
40.69
-27%
|
25.81
-37%
|
23.86
-8%
|
34.26
+44%
|
25.28
-26%
|
32.9
+30%
|
24.54
-25%
|
21.95
-11%
|
24.73
+13%
|
29.6
+20%
|
32.85
+11%
|
26.46
-19%
|
11.49
-57%
|
1.09
-91%
|
-81.93
N/A
|
-84.89
-4%
|
-90.18
-6%
|
-87.73
+3%
|
-3.12
+96%
|
-34.88
-1 018%
|
-48.57
-39%
|
-48.85
-1%
|
-45.48
+7%
|
-36.99
+19%
|
-26.02
+30%
|
-37.37
-44%
|
-49.53
-33%
|
-29.88
+40%
|
-31.33
-5%
|
-22.2
+29%
|
-9.37
+58%
|
6.3
N/A
|
24.42
+288%
|
40.02
+64%
|
44.62
+11%
|
81.9
+84%
|
88.09
+8%
|
90.57
+3%
|
86.3
-5%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
