Hero Motocorp

Market Cap (₹ Cr.)

₹95,703

52 Week High

6,246.25

Book Value

₹885

52 Week Low

3,041.50

PE Ratio

23.45

PB Ratio

5.41

PE for Sector

78.01

PB for Sector

5.89

ROE

20.98 %

ROCE

27.04 %

Dividend Yield

2.92 %

EPS

₹204.10

Industry

Automobile

Sector

Automobiles - Motorcycles / Mopeds

Investment Returns

In Long Term

In Short Term

1 Year

0.00%

2 Years

0.00%

3 Years

0.00%

4 Years

0.00%

5 Years

0.00%

Growth Rate

Revenue Growth

11.28 %

Net Income Growth

33.65 %

Cash Flow Change

88.35 %

ROE

25.76 %

ROCE

19.05 %

EBITDA Margin (Avg.)

19.57 %

Financial Results

Quarterly Financials	Mar 2015	Jun 2015	Sept 2015	Dec 2015	Mar 2016	Jun 2016	Sept 2016	Dec 2016	Mar 2017	Jun 2017	Sept 2017	Dec 2017	Mar 2018	Jun 2018	Sept 2018	Dec 2018	Mar 2019	Jun 2019	Sept 2019	Dec 2019	Mar 2020	Jun 2020	Sept 2020	Dec 2020	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024
Revenue	6,887	7,009	6,921	7,314	7,622	7,519	7,949	6,497	7,041	8,112	8,489	7,424	8,731	8,926	9,315	8,052	8,049	8,987	7,779	7,179	6,408	3,120	9,509	9,978	8,773	5,626	8,610	8,005	7,561	8,446	9,167	8,214	8,544	8,989	9,694	9,966	9,699	10,375
Expenses	6,111	5,863	5,714	6,093	6,316	6,169	6,427	5,285	5,965	6,685	6,916	6,156	7,193	7,433	7,712	6,760	6,816	6,872	6,530	5,958	5,579	2,863	8,081	8,362	7,475	4,972	7,387	6,923	6,594	7,452	8,037	7,107	7,224	7,721	8,117	8,362	8,160	8,684
EBITDA	776	1,146	1,207	1,221	1,306	1,350	1,521	1,212	1,076	1,428	1,573	1,268	1,537	1,493	1,602	1,292	1,234	2,114	1,249	1,221	829	257	1,428	1,616	1,299	653	1,223	1,082	967	994	1,130	1,107	1,320	1,268	1,577	1,604	1,539	1,691
Operating Profit %	9 %	14 %	15 %	14 %	16 %	17 %	18 %	17 %	14 %	16 %	17 %	16 %	16 %	16 %	15 %	14 %	14 %	14 %	14 %	15 %	11 %	4 %	14 %	14 %	14 %	9 %	13 %	12 %	11 %	11 %	11 %	12 %	13 %	12 %	14 %	14 %	14 %	14 %
Depreciation	90	103	109	114	115	115	119	125	135	133	136	138	148	148	152	152	150	236	203	204	175	171	173	170	163	163	164	164	158	163	163	162	169	169	175	183	185	193
Interest	1	1	1	1	1	2	2	2	1	2	2	2	2	2	2	2	2	4	8	6	4	6	5	5	6	6	7	7	7	7	3	5	5	5	5	5	5	5
Profit Before Tax	686	1,042	1,097	1,106	1,190	1,234	1,400	1,085	939	1,293	1,436	1,128	1,387	1,343	1,448	1,138	1,081	1,874	1,038	1,012	651	79	1,250	1,442	1,129	484	1,053	911	802	824	964	940	1,147	1,095	1,397	1,417	1,350	1,493
Tax	209	295	311	313	258	315	363	265	165	355	394	317	381	416	468	351	366	624	215	177	68	16	255	337	317	118	256	212	213	184	227	236	296	250	327	353	331	344
Net Profit	477	748	786	793	833	883	1,004	772	718	914	1,010	805	967	909	976	769	730	1,257	875	880	621	61	953	1,084	865	365	794	686	627	625	716	711	859	825	1,054	1,073	1,016	1,123
EPS in ₹	23.86	37.44	39.37	39.72	41.73	44.22	50.29	38.66	35.94	45.77	50.60	40.33	48.44	45.52	48.88	38.52	36.57	62.95	43.80	44.08	31.08	3.07	47.73	54.29	43.30	18.29	39.76	34.34	31.38	31.25	35.84	35.58	42.99	41.27	52.72	53.70	50.84	56.15

Show % Change

Above figures are in Rs. Crores

Balance Sheet

Balance Sheet	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Total Assets	10,522	12,573	14,694	16,739	17,641	18,749	22,161	21,714	23,263	25,572
Fixed Assets	2,913	3,584	4,396	4,655	4,619	6,117	5,988	5,806	5,761	5,834
Current Assets	5,282	6,151	7,453	8,848	8,116	8,289	10,953	10,115	9,037	9,796
Capital Work in Progress	713	605	465	318	542	341	437	458	464	481
Investments	2,290	4,581	5,890	7,525	5,969	8,223	10,500	10,652	11,010	13,086
Other Assets	4,606	3,802	3,944	4,241	6,512	4,068	5,236	4,797	6,028	6,171
Total Liabilities	3,980	3,738	4,583	4,970	4,784	4,613	6,963	5,931	6,558	7,585
Current Liabilities	3,883	3,448	4,093	4,343	4,130	3,976	6,110	5,072	5,624	6,544
Non Current Liabilities	97	290	490	627	654	637	852	859	934	1,041
Total Equity	6,541	8,834	10,111	11,769	12,857	14,136	15,198	15,783	16,705	17,986
Reserve & Surplus	6,501	8,794	10,071	11,729	12,817	14,097	15,159	15,743	16,665	17,946
Share Capital	40	40	40	40	40	40	40	40	40	40

Show % Change

Above figures are in Rs. Crores

Cash Flow

Cash Flow	2015	2016	2017	2018	2019	2020	2021	2022	2023
Net Cash Flow	32	-44	-12	19	6	107	21	-71	70
Investing Activities	12	-2,206	-1,944	-1,915	1,321	-2,883	-2,210	-152	-469
Operating Activities	2,250	3,849	4,028	3,981	979	5,410	4,173	2,020	2,579
Financing Activities	-2,231	-1,687	-2,096	-2,047	-2,294	-2,420	-1,941	-1,939	-2,041

Show % Change

Above figures are in Rs. Crores

Share Holding

% Holding	Mar 2021	Jun 2021	Sept 2021	Dec 2021	Mar 2022	Jun 2022	Sept 2022	Dec 2022	Mar 2023	Jun 2023	Sept 2023	Dec 2023	Mar 2024	Jun 2024	Sept 2024
Promoter	34.76 %	34.76 %	34.76 %	34.75 %	34.75 %	34.78 %	34.78 %	34.77 %	34.77 %	34.77 %	34.77 %	34.76 %	34.76 %	34.76 %	34.75 %
FIIs	37.19 %	34.97 %	32.28 %	29.57 %	29.22 %	28.84 %	27.78 %	27.47 %	26.99 %	28.09 %	26.79 %	28.33 %	28.92 %	29.86 %	29.58 %
DIIs	18.68 %	20.23 %	21.96 %	23.69 %	24.24 %	25.58 %	26.90 %	27.31 %	27.88 %	27.29 %	29.15 %	28.11 %	27.77 %	26.89 %	26.95 %
Government	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %	0.00 %
Public / Retail	9.37 %	10.05 %	11.00 %	11.99 %	11.79 %	10.81 %	10.54 %	10.45 %	10.36 %	9.85 %	9.30 %	8.80 %	8.55 %	8.49 %	8.72 %

Show % Change

Dividend History

Peer Comparison Compare Peers on Screener

Competitors	LTP	Market Cap (₹ Cr.)	P/E Ratio	Revenue (₹ Cr.)	YoY Revenue Growth %	Net Profit (₹ Cr.)	YoY Profit Growth %	RSI
Eicher Motors	4,898.15	1,34,136.27	32.06	17,611.65	17.12	4,001	19.94	57.45
TVS Motors	2,447.20	1,16,366.24	61.66	39,250.56	22.23	1,779	41.40	29.56
Hero Motocorp	4,787.45	95,703.49	23.45	38,643.16	11.28	3,742	47.34	19.53
Ola Electric Mobility	76.32	33,672.28	-	5,243.27	88.42	-1,584	-10,157.97	27.85
Wardwizard Innovations & Mobility	42.41	1,105.60	78.54	321.63	34.41	13	47.44	35.50
Urja Global	18.54	972.61	462.75	45.96	10.98	2	-61.11	36.74
Tunwal e-Motors	41.15	227.56	19.23	105.54	37.85	12	-	32.15
Bikewo Green Tech	31.25	40.76	24.41	25.14	21.94	2	-94.95	23.84