Whalesbook
рд╣рд┐рд░реЛ рдореЛрдЯреЛрдХреЙрд░реНрдкрдЪреЗ рд╢реЗрдЕрд░реНрд╕ рд╕рдкреНрдЯреЗрдВрдмрд░ 2024 рдирдВрддрд░ рдкреНрд░рдердордЪ 6,000 рд░реБрдкрдпрд╛рдВрдЪрд╛ рдЖрдХрдбрд╛ рдУрд▓рд╛рдВрдбреВрди 2.5% рдкреЗрдХреНрд╖рд╛ рдЬрд╛рд╕реНрдд рд╡рд╛рдврд▓реЗ. рджреЗрд╢рд╛рдВрддрд░реНрдЧрдд рдмрд╛рдЬрд╛рд░рд╛рддреАрд▓ рд╣рд┐рд╕реНрд╕рд╛ рд╕реНрдерд┐рд░ рд╣реЛрдгреЗ, рдЗрд▓реЗрдХреНрдЯреНрд░рд┐рдХ рд╡рд╛рд╣рдирд╛рдВрдЪреА рд╡рд╛рдврддреА рдорд╛рдЧрдгреА, рд╕реНрдерд┐рд░ рдорд╛рд░реНрдЬрд┐рди рдЖрдгрд┐ рд╕рдХрд╛рд░рд╛рддреНрдордХ рдХрдорд╛рдИрдЪрд╛ рджреГрд╖реНрдЯрд┐рдХреЛрди рдпрд╛ рдХрд╛рд░рдгрд╛рдВрдореБрд│реЗ рдореЕрдХреНрд╡реЗрд░реА рдЖрдгрд┐ рдЬреЗ.рдкреА. рдореЙрд░реНрдЧрдирдиреЗ рд░реЗрдЯрд┐рдВрдЧ рдЕрдкрдЧреНрд░реЗрдб рдХреЗрд▓реЗ рдЖрд╣реЗ. рдореЕрдХреНрд╡реЗрд░реАрдиреЗ рдЖрдкрд▓реЗ рдХрд┐рдВрдордд рд▓рдХреНрд╖реНрдп 6,793 рд░реБрдкрдпреЗ рдЖрдгрд┐ рдЬреЗ.рдкреА. рдореЙрд░реНрдЧрдирдиреЗ 6,850 рд░реБрдкрдпреЗ рдареЗрд╡рд▓реЗ рдЖрд╣реЗ. рдХрдВрдкрдиреАрдЪреЗ Q2 EBITDA рдорд╛рд░реНрдЬрд┐рди 15% рдкрд░реНрдпрдВрдд рд╕реБрдзрд╛рд░рд▓реЗ.
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