Whalesbook
рд╣реАрд░реЛ рдореЛрдЯреЛрдХреЙрд░реНрдк рдХреЗ рд╢реЗрдпрд░ 2.5% рд╕реЗ рдЬрд╝реНрдпрд╛рджрд╛ рдмрдврд╝рдХрд░ 6,000 рд░реБрдкрдпреЗ рдХреЗ рдкрд╛рд░ рдкрд╣реБрдВрдЪ рдЧрдП, рдЬреЛ рд╕рд┐рддрдВрдмрд░ 2024 рдХреЗ рдмрд╛рдж рдкрд╣рд▓реА рдмрд╛рд░ рд╣реБрдЖ рд╣реИред рдпрд╣ рдЙрдЫрд╛рд▓ рдореИрдХреНрд╡реЗрд░реА рдФрд░ рдЬреЗ.рдкреА. рдореЙрд░реНрдЧрди рджреНрд╡рд╛рд░рд╛ рд░реЗрдЯрд┐рдВрдЧ рдЕрдкрдЧреНрд░реЗрдб рдХреЗ рдмрд╛рдж рдЖрдпрд╛ рд╣реИ, рдЬрд┐рдиреНрд╣реЛрдВрдиреЗ рдШрд░реЗрд▓реВ рдмрд╛рдЬрд╝рд╛рд░ рдореЗрдВ рд╢реЗрдпрд░ рд╕реНрдерд┐рд░ рд╣реЛрдиреЗ, рдЗрд▓реЗрдХреНрдЯреНрд░рд┐рдХ рд╡рд╛рд╣рдиреЛрдВ рдХреА рдмрдврд╝рддреА рдорд╛рдВрдЧ, рд╕реНрдерд┐рд░ рдорд╛рд░реНрдЬрд┐рди рдФрд░ рдмреЗрд╣рддрд░ рдХрдорд╛рдИ рдХреА рд╕рдВрднрд╛рд╡рдирд╛рдУрдВ рдХрд╛ рд╣рд╡рд╛рд▓рд╛ рджрд┐рдпрд╛ред рдореИрдХреНрд╡реЗрд░реА рдиреЗ рдЕрдкрдирд╛ рдореВрд▓реНрдп рд▓рдХреНрд╖реНрдп 6,793 рд░реБрдкрдпреЗ рдФрд░ рдЬреЗ.рдкреА. рдореЙрд░реНрдЧрди рдиреЗ 6,850 рд░реБрдкрдпреЗ рддрдп рдХрд┐рдпрд╛ред рдХрдВрдкрдиреА рдХрд╛ рджреВрд╕рд░реА рддрд┐рдорд╛рд╣реА рдХрд╛ EBITDA рдорд╛рд░реНрдЬрд┐рди 15% рддрдХ рд╕реБрдзрд░рд╛ред
Hero Moto Corp earlier also known as тАЬHero HondaтАЭ is one of IndiaтАЩs first motorcycle manufacturers.The company started in 1984 as a Technological collaboration with Honda, Japan. Before this collaboration, Hero was selling Cycles under the brand name, Hero Cycles.In 2011, Honda group sold its 26% stake in the company to the Munjals (promoters) and ended the JV. Post the termination of JV, the name of the company was changed to Hero Motocorp.[1][2]
Products & BrandsPremium Segment: Karizma XMR, H-D X440, MAVRICK 440. It has 7 models in 2024. It has Sports, Adventure, Roadster bikes.[1]. The Premium segment contributed ~25% to the revenue mix Q3FY24.[2]
| S.No. | Name | Current Price (Rs.) | Price to Earning | Market Capitalization (Rs.Cr.) | Dividend yield (%) | Net Profit latest quarter (Rs.Cr.) | YOY Quarterly profit growth (%) | Sales latest quarter (Rs.Cr.) | YOY Quarterly sales growth (%) | Return on capital employed (%) | Sales (Rs.Cr.) | OPM (%) | Profit after tax (Rs.Cr.) | Profit after tax latest quarter (Rs.Cr.) | Price to book value | Return on assets (%) | Debt to equity |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | Bajaj Auto | 8892.00 | 29.80 | 248198.39 | 2.36 | 2122.03 | 53.17 | 15734.74 | 18.78 | 28.06 | 54683.29 | 19.62 | 8329.97 | 2122.03 | 7.27 | 15.63 | 0.58 |
| 2. | Eicher Motors | 7134.50 | 38.32 | 195733.13 | 0.98 | 1369.45 | 24.46 | 6171.59 | 44.77 | 29.81 | 21427.66 | 24.14 | 5107.32 | 1369.45 | 8.86 | 18.85 | 0.02 |
| 3. | TVS Motor Co. | 3441.90 | 62.77 | 163548.38 | 0.29 | 832.76 | 41.93 | 14051.22 | 24.33 | 15.35 | 48838.15 | 15.25 | 2605.48 | 795.48 | 20.15 | 5.15 | 2.08 |
| 4. | Hero Motocorp | 6002.50 | 25.01 | 120081.97 | 2.75 | 1392.83 | 15.73 | 12126.37 | 15.90 | 31.46 | 41854.66 | 14.57 | 4802.31 | 1392.83 | 5.71 | 16.80 | 0.01 |
| 5. | Ather Energy | 695.90 | тАУ | 26407.13 | 0.00 | -154.10 | 21.86 | 898.90 | 54.05 | -65.71 | 2854.50 | -20.32 | -764.50 | -154.10 | 9.73 | -40.47 | 0.16 |
| 6. | Ola Electric | 41.86 | тАУ | 18476.97 | 0.00 | -418.00 | 15.56 | 690.00 | -43.16 | -28.09 | 3174.00 | -50.25 | -2280.00 | -418.00 | 4.25 | -23.94 | 0.72 |
| 7. | Zelio E-Mobility | 438.65 | 44.65 | 927.74 | 0.00 | 11.82 | 67.66 | 133.32 | 77.10 | 51.78 | 171.97 | 12.25 | 16.01 | 11.82 | тАУ | 33.76 | 0.70 |
| тАУ | Median: 10 Co. | 567.27 | 29.8 | 22442.05 | 0.3 | 10.16 | 33.2 | 794.45 | 34.55 | 17.64 | 3014.25 | 13.41 | 15.5 | 10.16 | 6.06 | 6.96 | 0.64 |
Standalone figures in тВ╣ crores
| Sep 2022 | Dec 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 9,075 | 8,031 | 8,307 | 8,767 | 9,445 | 9,724 | 9,519 | 10,144 | 10,463 | 10,211 | 9,939 | 9,579 | 12,126 |
Expenses | 8,037 | 7,107 | 7,224 | 7,561 | 8,117 | 8,362 | 8,160 | 8,684 | 8,947 | 8,734 | 8,523 | 8,197 | 10,303 |
Operating Profit | 1,038 | 924 | 1,083 | 1,206 | 1,328 | 1,362 | 1,359 | 1,460 | 1,516 | 1,476 | 1,416 | 1,382 | 1,823 |
Other Income | 92 | 183 | 237 | 62 | 248 | 242 | 180 | 232 | 283 | 318 | 224 | 304 | 233 |
Profit before tax | 964 | 940 | 1,147 | 1,095 | 1,397 | 1,417 | 1,350 | 1,493 | 1,600 | 1,592 | 1,442 | 1,487 | 1,854 |
Tax % | 26% | 24% | 25% | 25% | 25% | 24% | 25% | 25% | 25% | 24% | 25% | 24% | 25% |
Net Profit | 716 | 711 | 859 | 825 | 1,054 | 1,073 | 1,016 | 1,123 | 1,204 | 1,203 | 1,081 | 1,126 | 1,393 |
EPS in Rs | 35.84 | 35.58 | 42.98 | 41.27 | 52.73 | 53.70 | 50.82 | 56.15 | 60.18 | 60.14 | 54.04 | 56.28 | 69.62 |
Standalone Figures in тВ╣ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 25,275 | 27,585 | 28,443 | 28,500 | 32,230 | 33,651 | 28,836 | 30,801 | 29,245 | 33,806 | 37,456 | 40,756 | 41,855 |
Expenses | 21,721 | 24,020 | 23,962 | 23,857 | 26,941 | 28,714 | 24,869 | 26,777 | 25,866 | 29,815 | 32,194 | 34,885 | 35,757 |
Operating Profit | 3,554 | 3,565 | 4,481 | 4,644 | 5,289 | 4,937 | 3,967 | 4,024 | 3,379 | 3,991 | 5,261 | 5,872 | 6,097 |
Other Income | 432 | 315 | 396 | 513 | 517 | 685 | 1,447 | 575 | 547 | 560 | 727 | 1,052 | 1,078 |
Interest | 12 | 11 | 5 | 6 | 6 | 9 | 22 | 22 | 26 | 20 | 18 | 20 | 21 |
Depreciation | 1,107 | 540 | 438 | 493 | 556 | 602 | 818 | 677 | 650 | 657 | 711 | 776 | 779 |
Profit before tax | 2,867 | 3,329 | 4,435 | 4,658 | 5,244 | 5,011 | 4,574 | 3,900 | 3,250 | 3,875 | 5,258 | 6,128 | 6,375 |
Net Profit | 2,109 | 2,386 | 3,160 | 3,377 | 3,697 | 3,385 | 3,633 | 2,964 | 2,473 | 2,911 | 3,968 | 4,610 | 4,802 |
EPS in Rs | 105.62 | 119.47 | 158.25 | 169.11 | 185.14 | 169.47 | 181.90 | 148.37 | 123.77 | 145.65 | 198.48 | 230.49 | 240.08 |
Dividend Payout % | 62% | 50% | 46% | 50% | 51% | 51% | 49% | 71% | 77% | 69% | 71% | 72% | тАУ |
Standalone figures in тВ╣ crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 |
Reserves | 5,560 | 6,501 | 8,794 | 10,071 | 11,729 | 12,817 | 14,096 | 15,158 | 15,743 | 16,665 | 17,946 | 19,767 | 20,990 |
Borrowings | 284 | 0 | 0 | 0 | 0 | 0 | 150 | 150 | 168 | 156 | 138 | 163 | 185 |
Other Liabilities | 4,213 | 3,980 | 3,738 | 4,583 | 4,970 | 4,784 | 4,463 | 6,813 | 5,763 | 6,402 | 7,448 | 7,950 | 10,306 |
Total Liabilities | 10,097 | 10,522 | 12,573 | 14,694 | 16,739 | 17,641 | 18,749 | 22,161 | 21,714 | 23,263 | 25,572 | 27,920 | 31,522 |
Fixed Assets | 2,243 | 2,913 | 3,584 | 4,396 | 4,655 | 4,619 | 6,117 | 5,988 | 5,806 | 5,761 | 5,834 | 5,901 | 6,239 |
Gross Block | 6,909 | 8,114 | 9,126 | 10,377 | 11,134 | 11,628 | 13,865 | 14,324 | 14,666 | 15,194 | 15,786 | 16,538 | тАУ |
Accumulated Depreciation | 4,666 | 5,201 | 5,542 | 5,982 | 6,480 | 7,010 | 7,748 | 8,336 | 8,859 | 9,433 | 9,952 | 10,637 | тАУ |
CWIP | 854 | 713 | 605 | 465 | 318 | 542 | 341 | 437 | 458 | 464 | 481 | 492 | 188 |
Investments | 4,089 | 3,154 | 4,581 | 5,890 | 7,525 | 5,969 | 8,223 | 10,500 | 10,652 | 11,010 | 13,086 | 14,910 | 17,340 |
Other Assets | 2,911 | 3,742 | 3,802 | 3,944 | 4,241 | 6,512 | 4,068 | 5,236 | 4,797 | 6,028 | 6,171 | 6,617 | 7,754 |
Total Assets | 10,097 | 10,522 | 12,573 | 14,694 | 16,739 | 17,641 | 18,749 | 22,161 | 21,714 | 23,263 | 25,572 | 27,920 | 31,522 |
Standalone Figures in тВ╣ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash from Operating Activity | 2,963 | 2,250 | 3,849 | 4,028 | 3,981 | 979 | 5,410 | 4,173 | 2,020 | 2,579 | 4,907 | 4,182 |
Cash from Investing Activity | -1,617 | 12 | -2,206 | -1,944 | -1,915 | 1,321 | -2,883 | -2,210 | -152 | -469 | -1,802 | -1,586 |
Cash from Financing Activity | -1,415 | -2,231 | -1,687 | -2,096 | -2,047 | -2,294 | -2,420 | -1,941 | -1,939 | -2,041 | -2,733 | -2,847 |
Net Cash Flow | -69 | 32 | -44 | -12 | 19 | 6 | 107 | 21 | -71 | 70 | 372 | -251 |
Standalone Figures in тВ╣ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 13 | 18 | 16 | 20 | 17 | 31 | 20 | 29 | 29 | 30 | 26 | 33 |
Inventory Days | 13 | 15 | 13 | 13 | 14 | 17 | 20 | 25 | 20 | 22 | 21 | 20 |
Days Payable | 46 | 50 | 50 | 62 | 55 | 53 | 56 | 87 | 75 | 72 | 79 | 75 |
Cash Conversion Cycle | -19 | -16 | -21 | -30 | -24 | -5 | -16 | -34 | -26 | -20 | -32 | -22 |
Working Capital Days | -33 | -14 | -12 | -17 | -14 | 7 | -8 | -19 | -12 | -6 | -16 | -9 |
ROCE % | 45% | 51% | 55% | 48% | 46% | 40% | 28% | 25% | 20% | 23% | 30% | 31% |
Nov 2025
Aug 2025
May 2025
Feb 2025
Nov 2024
Aug 2024
Jun 2024
May 2024
Feb 2024
Nov 2023
Aug 2023
Jul 2023
Jun 2023
May 2023
Feb 2023
Nov 2022
Oct 2022
Aug 2022
May 2022
Feb 2022
Nov 2021
Sep 2021
May 2021
Feb 2021
Oct 2020
Aug 2020
Jun 2020
Mar 2020
Feb 2020
Oct 2019
Jul 2019
May 2019
Feb 2019
Jan 2019
Sep 2018
Aug 2018
May 2018
Feb 2018