Eicher Motors Financial Statements

Eicher Motors Nine Monthly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (4.70) 2.10 27.50 13.90
Op profit growth (18) (22) 29.10 28.70
EBIT growth (24) (25) 28.10 29.70
Net profit growth (26) (6.70) 17.60 24.60
Profitability ratios (%)        
OPM 20.40 23.80 31.30 30.90
EBIT margin 20.50 25.60 34.80 34.60
Net profit margin 15.40 20 21.90 23.70
RoCE 15.90 26.20 48.40 52.50
RoNW 3.14 5.37 7.92 9.26
RoA 3.01 5.12 7.60 8.99
Per share ratios ()        
EPS 49.30 669 800 630
Dividend per share 17 125 110 100
Cash EPS 32.80 530 637 556
Book value per share 418 3,655 2,579 1,964
Valuation ratios        
P/E 52.80 1.96 3.54 4.06
P/CEPS 79.40 2.47 4.45 4.59
P/B 6.22 0.36 1.10 1.30
EV/EBIDTA 29.30 12.10 22.80 26.90
Payout (%)        
Dividend payout -- 22.50 15.30 16.30
Tax payout (26) (23) (30) (30)
Liquidity ratios        
Debtor days 5.13 3.09 2.40 2.15
Inventory days 30.30 19.30 14.90 16.70
Creditor days (69) (57) (56) (50)
Leverage ratios        
Interest coverage (108) (124) (584) (685)
Net debt / equity (0.50) (0.30) (0.20) 0.02
Net debt / op. profit (3.20) (1.20) (0.40) 0.04
Cost breakup ()        
Material costs (59) (55) (52) (53)
Employee costs (9.70) (8.70) (6.40) (6.10)
Other costs (11) (13) (10) (10)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 8,720 9,154 8,965 7,033
yoy growth (%) (4.70) 2.10 27.50 13.90
Raw materials (5,113) (4,996) (4,643) (3,704)
As % of sales 58.60 54.60 51.80 52.70
Employee costs (843) (796) (574) (426)
As % of sales 9.67 8.69 6.40 6.06
Other costs (983) (1,182) (940) (729)
As % of sales 11.30 12.90 10.50 10.40
Operating profit 1,781 2,180 2,808 2,174
OPM 20.40 23.80 31.30 30.90
Depreciation (451) (382) (223) (154)
Interest expense (16) (19) (5.30) (3.60)
Other income 453 543 537 417
Profit before tax 1,767 2,323 3,116 2,433
Taxes (452) (527) (936) (720)
Tax rate (26) (23) (30) (30)
Minorities and other -- -- (220) (46)
Adj. profit 1,316 1,796 1,960 1,667
Exceptional items -- -- -- --
Net profit 1,347 1,827 1,960 1,667
yoy growth (%) (26) (6.70) 17.60 24.60
NPM 15.40 20 21.90 23.70
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 1,767 2,323 3,116 2,433
Depreciation (451) (382) (223) (154)
Tax paid (452) (527) (936) (720)
Working capital 4,392 1,563 (395) (490)
Other operating items -- -- -- --
Operating cashflow 5,257 2,977 1,562 1,069
Capital expenditure 3,060 2,059 (155) (1,842)
Free cash flow 8,317 5,036 1,407 (773)
Equity raised 11,530 10,196 7,372 6,412
Investments 3,390 5,110 4,755 3,909
Debt financing/disposal 192 227 167 53.50
Dividends paid -- 341 300 272
Other items -- -- -- --
Net in cash 23,429 20,911 14,000 9,874
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 27.30 27.30 27.30 27.30
Preference capital -- -- -- --
Reserves 11,411 9,954 8,891 7,003
Net worth 11,438 9,981 8,919 7,030
Minority interest
Debt 219 249 187 151
Deferred tax liabilities (net) 249 271 297 163
Total liabilities 11,907 10,501 9,403 7,344
Fixed assets 2,748 2,690 2,324 1,835
Intangible assets
Investments 3,902 5,749 4,923 5,581
Deferred tax asset (net) 28 19.30 23.40 21.30
Net working capital (601) (907) (833) (1,305)
Inventories 875 572 633 395
Inventory Days 36.60 22.80 -- 16.10
Sundry debtors 158 86.80 84.30 68
Debtor days 6.62 3.46 -- 2.77
Other current assets 1,046 402 457 432
Sundry creditors (1,568) (1,037) (1,184) (1,131)
Creditor days 65.60 41.30 -- 46
Other current liabilities (1,112) (931) (824) (1,068)
Cash 5,830 2,951 2,965 1,212
Total assets 11,907 10,501 9,403 7,344
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016
Gross Sales 5,731 6,883 7,258 6,658 5,788
Excise Duty -- -- -- 254 662
Net Sales 5,731 6,883 7,258 6,404 5,126
Other Operating Income 49.40 62.20 39.20 33.40 18.80
Other Income 339 446 484 322 263
Total Income 6,119 7,391 7,781 6,759 5,408
Total Expenditure ** 4,671 5,197 5,096 4,427 3,556
PBIDT 1,448 2,194 2,685 2,333 1,852
Interest 12.50 13.40 5.19 3.99 2.47
PBDT 1,436 2,181 2,679 2,329 1,850
Depreciation 326 273 219 159 111
Minority Interest Before NP -- -- -- -- --
Tax 329 436 705 628 493
Deferred Tax (40) (51) 97.80 43.90 38.80
Reported Profit After Tax 821 1,523 1,658 1,498 1,208
Minority Interest After NP -- -- -- -- --
Net Profit after Minority Interest 821 1,523 1,658 1,498 1,208
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 821 1,523 1,658 1,498 1,208
EPS (Unit Curr.) 30.10 55.80 608 550 444
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 27.30 27.30 27.30 27.20 27.20
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 25.30 31.90 37 36.40 36.10
PBDTM(%) 25.10 31.70 36.90 36.40 36.10
PATM(%) 14.30 22.10 22.80 23.40 23.60
Open ZERO Brokerage Demat Account
Open ZERO Brokerage Demat Account

  • 0

    Delivery Brokerage for Lifetime

  • 20

    Per order for Intraday, F&O, Currency & Commodity