Watchlist Manager

Watchlist

Price: 5 217.5 INR 1.12%

Market Cap: ₹1T

H	Hero MotoCorp Ltd NSE:HEROMOTOCO	IN
A	AXMIN Inc OTC:AXMIF	CA
	Brookfield Reinsurance Ltd TSX:BNRE	BM
	Willplus Holdings Corp TSE:3538	JP
I	Ikab Securities and Investment Ltd BSE:514238	IN
	Tabuk Agricultural Development Co SJSC SAU:6040	SA
	Dogan Sirketler Grubu Holding AS IST:DOHOL.E	TR
	Care Property Invest NV XBRU:CPINV	BE

Income Statement

Currency: INR

	Sep-2002	Dec-2002	Jun-2003	Sep-2003	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	Dec-2008	Mar-2009	Jun-2009	Sep-2009	Dec-2009	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	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	250	0	0	0	144	0	0	0	226	0	0	0	251	0	0	0	827	0	0	0	551	0	0	0	480	0	0	0
Revenue	25 486 N/A	39 464 +55%	40 158 +2%	40 449 +1%	42 730 +6%	59 975 +40%	63 828 +6%	68 937 +8%	73 110 +6%	75 586 +3%	78 251 +4%	82 363 +5%	85 439 +4%	88 703 +4%	92 758 +5%	93 558 +1%	97 046 +4%	100 898 +4%	101 600 +1%	102 620 +1%	103 576 +1%	103 631 +0%	108 814 +5%	116 921 +7%	117 782 +1%	123 821 +5%	133 814 +8%	142 489 +6%	152 070 +7%	158 561 +4%	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%	237 681 +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%	391 484 +4%	400 983 +2%	405 703 +1%	409 234 +1%	404 404 -1%	421 758 +4%	444 028 +5%
Gross Profit
Cost of Revenue	(17 083)	(26 438)	(26 740)	(26 877)	(28 614)	(48 523)	(44 923)	(48 496)	(51 617)	(62 530)	(40 329)	(43 326)	(45 128)	(73 495)	(63 626)	(64 568)	(68 023)	(87 269)	(72 618)	(73 620)	(73 599)	(75 228)	(77 835)	(84 005)	(84 774)	(88 138)	(94 318)	(98 771)	(104 699)	(108 169)	(118 764)	(124 228)	(136 231)	(141 989)	(152 966)	(162 103)	(167 902)	(173 839)	(176 394)	(171 859)	(173 765)	(175 035)	(172 507)	(175 760)	(179 895)	(185 149)	(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)	(256 616)	(262 514)	(266 792)	(267 975)	(270 384)	(264 885)	(276 433)	(292 849)
Gross Profit	8 403 N/A	13 026 +55%	13 418 +3%	13 573 +1%	14 117 +4%	11 451 -19%	18 906 +65%	20 442 +8%	21 494 +5%	13 055 -39%	18 162 +39%	19 275 +6%	20 549 +7%	15 207 -26%	29 130 +92%	28 990 0%	29 024 +0%	13 629 -53%	28 984 +113%	29 001 +0%	29 976 +3%	28 402 -5%	30 979 +9%	32 916 +6%	33 009 +0%	35 683 +8%	39 496 +11%	43 718 +11%	47 371 +8%	50 391 +6%	44 220 -12%	43 579 -1%	44 767 +3%	51 991 +16%	54 866 +6%	58 471 +7%	61 449 +5%	61 952 +1%	65 052 +5%	63 201 -3%	62 809 -1%	62 646 0%	64 296 +3%	66 430 +3%	69 186 +4%	67 606 -2%	27 068 -60%	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%	121 270 +3%	128 971 +6%	134 191 +4%	137 728 +3%	138 851 +1%	139 518 +0%	145 325 +4%	151 179 +4%
Operating Income
Operating Expenses	(4 131)	(6 400)	(6 588)	(6 563)	(6 514)	(741)	(7 659)	(8 555)	(9 249)	(894)	(25 661)	(26 219)	(26 982)	(1 147)	(14 650)	(14 932)	(15 802)	(1 398)	(17 493)	(17 673)	(17 690)	(16 156)	(16 819)	(17 796)	(18 131)	(19 823)	(20 381)	(21 548)	(22 757)	(24 620)	(19 291)	(20 117)	(23 079)	(29 759)	(33 221)	(35 912)	(36 760)	(36 566)	(39 388)	(39 625)	(40 775)	(41 117)	(42 795)	(43 768)	(45 232)	(43 143)	(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)	(75 414)	(80 808)	(84 453)	(86 912)	(87 219)	(88 791)	(91 360)	(93 926)
Selling, General & Administrative	(993)	(1 514)	(1 554)	(1 598)	(1 684)	0	(2 432)	(2 517)	(2 589)	0	(2 021)	(2 203)	(2 384)	0	(3 363)	(3 397)	(3 454)	0	(3 636)	(3 658)	(3 751)	(6 052)	(3 907)	(4 140)	(4 285)	(10 880)	(4 833)	(5 117)	(5 333)	(13 789)	(5 668)	(5 779)	(5 969)	(15 644)	(6 384)	(6 680)	(7 112)	(18 118)	(7 756)	(7 884)	(7 873)	(20 721)	(8 378)	(8 746)	(9 203)	(26 202)	(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)	(50 228)	(25 033)	(25 827)	(26 475)	(55 829)	(27 012)	(27 538)	(28 241)
Depreciation & Amortization	(273)	(457)	(501)	(534)	(544)	(733)	(759)	(796)	(819)	(894)	(939)	(998)	(1 105)	(1 146)	(1 219)	(1 296)	(1 348)	(1 398)	(1 451)	(1 491)	(1 523)	(1 603)	(1 649)	(1 731)	(1 798)	(1 807)	(1 841)	(1 878)	(1 872)	(1 915)	(1 942)	(2 047)	(2 138)	(4 024)	(5 940)	(8 117)	(10 544)	(10 973)	(11 611)	(11 721)	(11 566)	(11 418)	(11 126)	(11 100)	(11 000)	(11 074)	(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)	(7 831)	(8 021)	(8 171)	(8 246)	(8 248)	(8 289)	(8 386)
Other Operating Expenses	(2 865)	(4 429)	(4 533)	(4 431)	(4 287)	(7)	(4 469)	(5 243)	(5 841)	0	(22 701)	(23 017)	(23 491)	0	(10 066)	(10 238)	(11 000)	0	(12 406)	(12 524)	(12 416)	(8 500)	(11 263)	(11 925)	(12 048)	(7 136)	(13 708)	(14 553)	(15 552)	(8 915)	(11 681)	(12 292)	(14 972)	(10 091)	(20 897)	(21 115)	(19 104)	(7 475)	(20 021)	(20 020)	(21 335)	(8 978)	(23 290)	(23 921)	(25 028)	(5 867)	(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)	(17 612)	(47 945)	(50 605)	(52 266)	(23 144)	(53 532)	(55 533)	(57 299)
Operating Income	4 272 N/A	6 627 +55%	6 832 +3%	7 011 +3%	7 603 +8%	10 711 +41%	11 247 +5%	11 887 +6%	12 245 +3%	12 162 -1%	12 261 +1%	12 818 +5%	13 330 +4%	14 061 +5%	14 483 +3%	14 060 -3%	13 222 -6%	12 231 -7%	11 490 -6%	11 327 -1%	12 287 +8%	12 247 0%	14 161 +16%	15 121 +7%	14 877 -2%	15 860 +7%	19 113 +21%	22 168 +16%	24 613 +11%	25 772 +5%	24 928 -3%	23 462 -6%	21 687 -8%	22 232 +3%	21 644 -3%	22 558 +4%	24 690 +9%	25 386 +3%	25 665 +1%	23 576 -8%	22 033 -7%	21 529 -2%	21 502 0%	22 663 +5%	23 956 +6%	24 463 +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%	45 856 +6%	48 162 +5%	49 738 +3%	50 816 +2%	51 632 +2%	50 727 -2%	53 965 +6%	57 253 +6%
Pre-Tax Income
Interest Income Expense	13	12	6	10	13	14	15	8	8	11	12	17	26	61	91	148	192	230	287	323	355	1 899	319	301	301	1 989	321	299	258	2 605	179	139	33	2 734	(303)	(353)	(322)	3 373	(116)	(117)	(118)	3 822	(121)	(121)	(121)	4 434	(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)	6 852	(1 541)	(2 383)	(3 681)	7 949	4 500	4 373	4 314
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(798)	0	0	0	0	0	0	0	0	0	0	0	(5)	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)	0	0	0	0	0	0	(1 190)
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	0	(43)	0	0	0	(34)	0	0	0	(60)	0	0	0	(120)	0	0	0	(112)	0	0	0	(59)	0	0	0	(133)	0	0	0	(58)	0	0	0	(83)	0	0	0	(38)	0	0	0	(96)	0	0	0	7	0	0	0	7	0	0	0	(19)	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	392	931	1 367	0	1 400	1 548	1 662	0	2 790	2 884	3 109	0	3 301	3 405	3 401	0	3 753	3 858	3 988	0	4 065	4 224	4 280	(118)	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	(213)	8 538	8 844	9 472	(227)	11 292	11 309	11 223
Pre-Tax Income	4 285 N/A	6 639 +55%	6 837 +3%	7 020 +3%	7 614 +8%	10 725 +41%	11 260 +5%	11 893 +6%	12 252 +3%	12 173 -1%	12 274 +1%	12 836 +5%	13 356 +4%	14 122 +6%	14 573 +3%	14 207 -3%	13 414 -6%	12 461 -7%	11 776 -5%	11 649 -1%	12 641 +9%	14 103 +12%	14 871 +5%	16 352 +10%	16 545 +1%	17 815 +8%	20 835 +17%	24 016 +15%	26 533 +10%	28 317 +7%	27 895 -1%	26 485 -5%	24 829 -6%	24 048 -3%	24 640 +2%	25 609 +4%	27 767 +8%	28 647 +3%	29 301 +2%	27 317 -7%	25 905 -5%	25 292 -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%	55 159 +8%	56 199 +2%	56 607 +1%	59 336 +5%	66 519 +12%	69 647 +5%	71 600 +3%
Net Income
Tax Provision	(1 495)	(2 321)	(2 333)	(2 349)	(2 445)	(3 441)	(3 656)	(3 910)	(4 106)	(4 068)	(4 026)	(4 153)	(4 244)	(4 409)	(4 526)	(4 379)	(4 113)	(3 882)	(3 677)	(3 666)	(3 999)	(4 424)	(4 362)	(4 824)	(4 762)	(4 997)	(5 744)	(6 017)	(6 181)	(5 999)	(5 662)	(5 167)	(4 579)	(4 769)	(4 699)	(4 687)	(5 005)	(4 866)	(4 943)	(4 590)	(4 429)	(4 110)	(4 933)	(5 847)	(6 828)	(7 582)	(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)	(14 421)	(14 866)	(15 102)	(15 578)	(16 027)	(16 610)	(16 894)
Income from Continuing Operations	2 790	4 318	4 504	4 672	5 171	7 283	7 607	7 985	8 147	8 105	8 249	8 684	9 113	9 713	10 046	9 827	9 301	8 579	8 100	7 983	8 641	9 679	10 509	11 529	11 783	12 818	15 090	17 998	20 352	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	21 059	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	40 738	41 333	41 505	43 758	50 493	53 038	54 705
Income to Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	68	48	16	27	(114)	(207)	(275)
Equity Earnings Affiliates	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0
Net Income (Common)	2 790 N/A	4 318 +55%	4 504 +4%	4 672 +4%	5 171 +11%	7 283 +41%	7 607 +4%	7 985 +5%	8 147 +2%	8 105 -1%	8 249 +2%	8 684 +5%	9 113 +5%	9 713 +7%	10 046 +3%	9 827 -2%	9 301 -5%	8 579 -8%	8 100 -6%	7 983 -1%	8 641 +8%	9 679 +12%	10 509 +9%	11 529 +10%	11 783 +2%	12 818 +9%	15 090 +18%	17 998 +19%	20 352 +13%	22 318 +10%	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%	40 806 +9%	41 380 +1%	41 522 +0%	43 785 +5%	50 379 +15%	52 831 +5%	54 431 +3%
EPS (Diluted)	13.97 N/A	21.59 +55%	22.52 +4%	23.12 +3%	25.85 +12%	36.41 +41%	38.03 +4%	39.92 +5%	40.73 +2%	40.52 -1%	41.24 +2%	42.99 +4%	45.56 +6%	48.56 +7%	50.23 +3%	48.64 -3%	46.5 -4%	42.89 -8%	40.5 -6%	36.45 -10%	43.2 +19%	48.39 +12%	52.54 +9%	57.64 +10%	58.91 +2%	64.09 +9%	75.45 +18%	89.99 +19%	101.76 +13%	111.59 +10%	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%	187.03 +4%	203.7 +9%	206.49 +1%	207.35 +0%	218.69 +5%	251.61 +15%	263.73 +5%	271.82 +3%

Income Statement Balance Sheet Cash Flow Statement

Hero MotoCorp Ltd
NSE:HEROMOTOCO

Income Statement

Earnings Waterfall
Hero MotoCorp Ltd

Income Statement
Hero MotoCorp Ltd

See Also

Company

Help

Tools

Stocks

Hero MotoCorp Ltd NSE:HEROMOTOCO

Income Statement

Earnings Waterfall Hero MotoCorp Ltd

Income Statement Hero MotoCorp Ltd

See Also

Company

Help

Tools

Stocks

Hero MotoCorp Ltd
NSE:HEROMOTOCO

Earnings Waterfall
Hero MotoCorp Ltd

Income Statement
Hero MotoCorp Ltd