First Time Loading...
H

Hero MotoCorp Ltd
NSE:HEROMOTOCO

Watchlist Manager
Hero MotoCorp Ltd
NSE:HEROMOTOCO
Watchlist
Price: 5 119.6 INR -0.32% Market Closed
Updated: Jun 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

377.9B
+3%
Revenue
Growth Rates:
1 Year
+11%
3 Years
+22%
5 Years
+11%
7 Years
-
10 Years
+50%
45.9B
+6%
Operating Income
Growth Rates:
1 Year
+33%
3 Years
+36%
5 Years
+4%
7 Years
-
10 Years
+89%
37.4B
+4%
Net Income
Growth Rates:
1 Year
+33%
3 Years
+28%
5 Years
+9%
7 Years
-
10 Years
+78%

Earnings Waterfall
Hero MotoCorp Ltd

Revenue
377.9B INR
Cost of Revenue
-255.1B INR
Gross Profit
122.8B INR
Operating Expenses
-76.9B INR
Operating Income
45.9B INR
Other Expenses
-8.5B INR
Net Income
37.4B INR

Income Statement
Hero MotoCorp Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 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
Revenue
Revenue
158 308
N/A
162 982
+3%
167 806
+3%
180 996
+8%
193 979
+7%
207 830
+7%
220 572
+6%
229 350
+4%
235 790
+3%
241 446
+2%
235 059
-3%
236 573
+1%
237 682
+0%
236 804
0%
242 191
+2%
249 083
+3%
252 755
+1%
89 133
-65%
180 815
+103%
260 188
+44%
339 722
+31%
332 449
-2%
317 373
-5%
308 749
-3%
292 553
-5%
240 385
-18%
258 511
+8%
286 033
+11%
309 592
+8%
334 928
+8%
325 585
-3%
307 445
-6%
295 513
-4%
324 961
+10%
331 154
+2%
332 206
+0%
341 584
+3%
345 618
+1%
349 367
+1%
366 062
+5%
377 886
+3%
Gross Profit
Cost of Revenue
(114 067)
(118 764)
(124 228)
(136 231)
(141 112)
(152 966)
(162 103)
(167 902)
(172 816)
(176 394)
(171 859)
(173 765)
(173 977)
(172 507)
(175 760)
(179 895)
(182 298)
(62 065)
(125 502)
(179 988)
(236 134)
(229 253)
(217 267)
(209 608)
(199 729)
(162 080)
(177 816)
(199 884)
(218 787)
(236 460)
(230 680)
(218 371)
(210 325)
(230 614)
(234 527)
(233 957)
(240 606)
(239 673)
(239 338)
(248 864)
(255 094)
Gross Profit
44 242
N/A
44 220
0%
43 579
-1%
44 767
+3%
52 869
+18%
54 866
+4%
58 471
+7%
61 449
+5%
62 975
+2%
65 052
+3%
63 201
-3%
62 809
-1%
63 704
+1%
64 296
+1%
66 430
+3%
69 186
+4%
70 456
+2%
27 068
-62%
55 313
+104%
80 200
+45%
103 588
+29%
103 196
0%
100 106
-3%
99 140
-1%
92 824
-6%
78 304
-16%
80 694
+3%
86 148
+7%
90 805
+5%
98 468
+8%
94 904
-4%
89 073
-6%
85 188
-4%
94 346
+11%
96 627
+2%
98 251
+2%
100 977
+3%
105 946
+5%
110 029
+4%
117 198
+7%
122 792
+5%
Operating Income
Operating Expenses
(18 810)
(19 291)
(20 117)
(23 079)
(31 565)
(33 221)
(35 912)
(36 760)
(37 761)
(39 388)
(39 625)
(40 775)
(42 277)
(42 795)
(43 768)
(45 232)
(46 140)
(14 579)
(30 440)
(45 816)
(59 532)
(62 443)
(62 392)
(62 471)
(60 367)
(56 676)
(56 562)
(57 803)
(56 914)
(60 540)
(59 103)
(57 865)
(57 407)
(62 577)
(64 843)
(66 855)
(66 492)
(69 349)
(70 843)
(73 800)
(76 869)
Selling, General & Administrative
(5 603)
(5 668)
(5 779)
(5 969)
(6 189)
(6 384)
(6 680)
(7 112)
(7 355)
(7 756)
(7 884)
(7 873)
(8 209)
(8 378)
(8 746)
(9 203)
(9 304)
(4 241)
(8 703)
(13 176)
(43 131)
(18 367)
(18 683)
(19 021)
(40 853)
(17 994)
(18 456)
(18 961)
(39 620)
(20 062)
(20 013)
(20 018)
(41 448)
(21 011)
(21 453)
(21 738)
(46 027)
(22 931)
(23 233)
(23 811)
(24 716)
Depreciation & Amortization
(1 915)
(1 942)
(2 047)
(2 138)
(4 025)
(5 940)
(8 117)
(10 544)
(10 974)
(11 611)
(11 721)
(11 566)
(11 417)
(11 126)
(11 100)
(11 000)
(11 073)
(1 535)
(3 108)
(4 690)
(6 244)
(7 134)
(7 658)
(8 186)
(8 458)
(7 818)
(7 556)
(7 242)
(7 151)
(7 095)
(6 999)
(6 947)
(6 895)
(6 895)
(6 884)
(6 860)
(6 974)
(7 043)
(7 186)
(7 405)
(7 574)
Other Operating Expenses
(11 292)
(11 681)
(12 292)
(14 972)
(21 351)
(20 897)
(21 115)
(19 104)
(19 432)
(20 021)
(20 020)
(21 335)
(22 650)
(23 290)
(23 921)
(25 028)
(25 761)
(8 803)
(18 629)
(27 949)
(10 156)
(36 943)
(36 051)
(35 265)
(11 056)
(30 864)
(30 551)
(31 601)
(10 143)
(33 385)
(32 093)
(30 901)
(9 064)
(34 671)
(36 505)
(38 257)
(13 491)
(39 375)
(40 425)
(42 585)
(44 580)
Operating Income
25 430
N/A
24 928
-2%
23 462
-6%
21 687
-8%
21 304
-2%
21 644
+2%
22 558
+4%
24 690
+9%
25 214
+2%
25 665
+2%
23 576
-8%
22 033
-7%
21 428
-3%
21 502
+0%
22 663
+5%
23 956
+6%
24 317
+2%
12 489
-49%
24 874
+99%
34 386
+38%
44 056
+28%
40 754
-7%
37 715
-7%
36 670
-3%
32 457
-11%
21 630
-33%
24 133
+12%
28 345
+17%
33 891
+20%
37 927
+12%
35 800
-6%
31 208
-13%
27 781
-11%
31 769
+14%
31 784
+0%
31 395
-1%
34 486
+10%
36 597
+6%
39 186
+7%
43 398
+11%
45 923
+6%
Pre-Tax Income
Interest Income Expense
207
179
139
33
(151)
(303)
(353)
(322)
(212)
(116)
(117)
(118)
(120)
(121)
(121)
(121)
(119)
(29)
13
89
7 166
238
198
255
7 285
(201)
(180)
(1 409)
4 878
(2 312)
(3 104)
(1 937)
3 177
(1 381)
(1 330)
(813)
4 365
(1 823)
(1 310)
(1 682)
(1 966)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7 375
6 774
6 774
6 774
0
0
0
0
0
0
0
0
0
0
0
0
(1 600)
(1 600)
(1 600)
(1 600)
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
(58)
0
0
0
(83)
0
0
0
(38)
0
0
0
(96)
0
0
0
7
0
0
0
0
Total Other Income
2 681
2 790
2 884
3 109
2 894
3 301
3 405
3 401
3 647
3 753
3 858
3 988
3 983
4 065
4 224
4 280
4 443
1 173
3 286
5 194
(122)
7 942
7 475
7 412
(322)
6 562
6 255
6 466
(238)
5 532
5 773
4 919
(281)
4 651
4 011
4 629
(222)
7 391
8 532
9 148
8 545
Pre-Tax Income
28 317
N/A
27 895
-1%
26 485
-5%
24 829
-6%
24 047
-3%
24 640
+2%
25 609
+4%
27 767
+8%
28 648
+3%
29 301
+2%
27 317
-7%
25 905
-5%
25 293
-2%
25 446
+1%
26 768
+5%
28 116
+5%
28 641
+2%
13 632
-52%
28 172
+107%
39 668
+41%
51 043
+29%
56 310
+10%
52 162
-7%
51 110
-2%
46 111
-10%
27 990
-39%
30 208
+8%
33 403
+11%
38 493
+15%
41 147
+7%
38 469
-7%
34 190
-11%
30 581
-11%
35 039
+15%
34 466
-2%
35 212
+2%
38 636
+10%
40 566
+5%
44 808
+10%
49 263
+10%
50 902
+3%
Net Income
Tax Provision
(5 999)
(5 662)
(5 167)
(4 579)
(4 769)
(4 699)
(4 687)
(5 005)
(4 866)
(4 943)
(4 590)
(4 429)
(4 111)
(4 933)
(5 847)
(6 828)
(7 583)
(4 385)
(9 105)
(12 873)
(16 380)
(18 327)
(15 161)
(12 786)
(9 517)
(3 385)
(4 803)
(6 758)
(9 133)
(9 801)
(9 283)
(8 252)
(7 291)
(8 457)
(8 539)
(9 115)
(10 637)
(11 417)
(12 411)
(13 168)
(13 480)
Income from Continuing Operations
22 318
22 234
21 319
20 251
19 279
19 941
20 921
22 761
23 781
24 357
22 727
21 476
21 182
20 513
20 921
21 289
21 060
9 247
19 067
26 795
34 664
37 983
37 001
38 324
36 594
24 605
25 405
26 646
29 361
31 348
29 188
25 938
23 291
26 582
25 927
26 097
27 999
29 148
32 396
36 095
37 422
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4
(43)
(93)
(68)
(223)
(224)
(217)
(275)
(213)
(154)
(164)
(231)
(183)
(200)
(168)
(73)
(122)
(70)
13
66
101
149
80
54
27
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(36)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
22 318
N/A
22 234
0%
21 319
-4%
20 251
-5%
19 279
-5%
19 941
+3%
20 921
+5%
22 761
+9%
23 781
+4%
24 357
+2%
22 727
-7%
21 476
-6%
21 182
-1%
20 513
-3%
20 921
+2%
21 289
+2%
21 027
-1%
9 204
-56%
18 974
+106%
26 727
+41%
34 441
+29%
37 759
+10%
36 784
-3%
38 049
+3%
36 381
-4%
24 450
-33%
25 240
+3%
26 414
+5%
29 178
+10%
31 147
+7%
29 019
-7%
25 864
-11%
23 169
-10%
26 511
+14%
25 938
-2%
26 161
+1%
28 100
+7%
29 296
+4%
32 475
+11%
36 149
+11%
37 448
+4%
EPS (Diluted)
111.59
N/A
111.17
0%
106.59
-4%
100.25
-6%
96.39
-4%
99.7
+3%
104.6
+5%
112.67
+8%
118.9
+6%
121.78
+2%
113.63
-7%
107.38
-6%
105.91
-1%
102.56
-3%
104.6
+2%
106.44
+2%
105.13
-1%
46.25
-56%
95.34
+106%
133.63
+40%
172.2
+29%
189.74
+10%
184.84
-3%
190.24
+3%
181.9
-4%
122.25
-33%
126.2
+3%
132.07
+5%
145.88
+10%
155.73
+7%
145.09
-7%
129.32
-11%
115.84
-10%
132.55
+14%
129.69
-2%
130.8
+1%
140.49
+7%
146.45
+4%
162.16
+11%
180.48
+11%
187.04
+4%

See Also

Summary
HEROMOTOCO intrinsic value, competitors valuation, and company profile.
DCF Valuation
HEROMOTOCO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HEROMOTOCO stock valuation using valuation multiples.
Wall Street Estimates
HEROMOTOCO price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HEROMOTOCO stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 142,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.