TVS Motor Company Ltd
NSE:TVSMOTOR

Watchlist Manager
TVS Motor Company Ltd Logo
TVS Motor Company Ltd
NSE:TVSMOTOR
Watchlist
Price: 2 179.25 INR -2.41% Market Closed
Updated: Jun 1, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

391.4B
+5%
Revenue
Growth Rates:
1 Year
+22%
3 Years
+102%
5 Years
+94%
7 Years
-
10 Years
-
45.7B
+9%
Operating Income
Growth Rates:
1 Year
+42%
3 Years
+167%
5 Years
+162%
7 Years
-
10 Years
-
16.9B
+3%
Net Income
Growth Rates:
1 Year
+27%
3 Years
+184%
5 Years
+139%
7 Years
-
10 Years
-

Earnings Waterfall
TVS Motor Company Ltd

Revenue
391.4B INR
Cost of Revenue
-244.1B INR
Gross Profit
147.4B INR
Operating Expenses
-101.7B INR
Operating Income
45.7B INR
Other Expenses
-28.8B INR
Net Income
16.9B INR

Income Statement
TVS Motor Company Ltd

Rotate your device to view
Income Statement
Currency: INR
Mar-2004 Jun-2004 Sep-2004 Dec-2004 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
28 464
N/A
27 950
-2%
27 733
-1%
29 049
+5%
46 158
+59%
100 827
+118%
152 053
+51%
201 600
+33%
205 625
+2%
200 559
-2%
196 993
-2%
188 493
-4%
157 707
-16%
160 648
+2%
173 937
+8%
194 208
+12%
221 705
+14%
233 995
+6%
239 020
+2%
243 553
+2%
269 817
+11%
290 591
+8%
305 278
+5%
319 740
+5%
337 138
+5%
350 858
+4%
371 337
+6%
391 447
+5%
Gross Profit
Cost of Revenue
(18 923)
(18 405)
(18 117)
(19 152)
(31 927)
(70 056)
(105 499)
(141 664)
(141 546)
(135 891)
(130 805)
(123 168)
(100 317)
(103 663)
(114 926)
(130 717)
(148 739)
(156 755)
(159 559)
(164 438)
(180 533)
(193 915)
(201 201)
(210 362)
(216 792)
(222 661)
(233 580)
(244 053)
Gross Profit
9 540
N/A
9 543
+0%
9 615
+1%
9 896
+3%
14 231
+44%
30 772
+116%
46 555
+51%
59 936
+29%
64 081
+7%
64 669
+1%
66 189
+2%
65 325
-1%
57 390
-12%
56 985
-1%
59 011
+4%
63 491
+8%
72 967
+15%
77 241
+6%
79 462
+3%
79 115
0%
89 284
+13%
96 676
+8%
104 077
+8%
109 378
+5%
120 346
+10%
128 198
+7%
137 757
+7%
147 395
+7%
Operating Income
Operating Expenses
(7 686)
(7 767)
(7 881)
(8 172)
(10 476)
(22 024)
(33 265)
(42 494)
(46 350)
(47 512)
(48 774)
(48 155)
(44 832)
(44 015)
(44 806)
(46 412)
(53 405)
(56 935)
(59 392)
(58 980)
(64 614)
(68 841)
(73 981)
(77 293)
(85 448)
(90 852)
(96 016)
(101 712)
Selling, General & Administrative
(6 869)
(6 929)
(7 002)
(7 078)
(3 434)
(7 147)
(10 788)
(29 908)
(14 687)
(14 860)
(15 033)
(15 394)
(15 066)
(15 358)
(16 226)
(32 535)
(18 278)
(19 434)
(20 173)
(39 431)
(22 970)
(25 148)
(26 909)
(50 472)
(30 524)
(31 345)
(32 723)
(33 852)
Depreciation & Amortization
(817)
(861)
(894)
(936)
(1 043)
(2 145)
(3 308)
(4 417)
(4 682)
(4 936)
(5 104)
(5 560)
(5 307)
(5 455)
(5 620)
(5 648)
(6 232)
(6 551)
(6 953)
(7 429)
(7 780)
(8 080)
(8 341)
(8 589)
(8 868)
(9 117)
(9 382)
(9 751)
Other Operating Expenses
(1)
23
14
(160)
(5 999)
(12 734)
(19 171)
(8 169)
(26 981)
(27 717)
(28 636)
(27 201)
(24 457)
(23 201)
(22 961)
(8 229)
(28 896)
(30 950)
(32 267)
(12 120)
(33 866)
(35 614)
(38 732)
(18 232)
(46 055)
(50 391)
(53 911)
(58 109)
Operating Income
1 854
N/A
1 777
-4%
1 735
-2%
1 725
-1%
3 755
+118%
8 747
+133%
13 290
+52%
17 442
+31%
17 731
+2%
17 158
-3%
17 415
+1%
17 170
-1%
12 557
-27%
12 969
+3%
14 204
+10%
17 079
+20%
19 561
+15%
20 305
+4%
20 069
-1%
20 135
+0%
24 671
+23%
27 836
+13%
30 097
+8%
32 085
+7%
34 898
+9%
37 346
+7%
41 741
+12%
45 683
+9%
Pre-Tax Income
Interest Income Expense
(56)
(44)
(40)
(52)
(1 417)
(3 106)
(4 764)
(6 573)
(7 258)
(7 636)
(8 139)
(8 631)
(8 731)
(9 079)
(9 169)
(7 055)
(8 942)
(8 738)
(8 777)
(8 696)
(10 187)
(11 516)
(12 730)
(13 240)
(15 549)
(16 948)
(18 516)
(19 712)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
760
0
(403)
(403)
(1 177)
(434)
(94)
(460)
(456)
(444)
(401)
(46)
(37)
(39)
437
(8)
(7)
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
(22)
0
0
0
0
0
0
0
(20)
0
0
0
25
0
0
0
27
0
0
0
0
Total Other Income
366
350
346
363
104
122
131
(18)
230
278
402
518
506
592
626
(1 695)
432
358
280
(395)
624
844
844
51
1 924
2 135
2 165
1 058
Pre-Tax Income
2 162
N/A
2 082
-4%
2 040
-2%
2 035
0%
2 442
+20%
5 763
+136%
8 657
+50%
10 829
+25%
10 702
-1%
10 559
-1%
9 678
-8%
8 654
-11%
3 930
-55%
3 306
-16%
5 227
+58%
8 216
+57%
10 591
+29%
11 469
+8%
11 128
-3%
10 668
-4%
15 062
+41%
17 127
+14%
18 172
+6%
19 360
+7%
21 265
+10%
22 526
+6%
25 390
+13%
27 029
+6%
Net Income
Tax Provision
(781)
(749)
(735)
(723)
(841)
(1 930)
(2 846)
(3 575)
(3 536)
(3 056)
(2 584)
(2 186)
(802)
(933)
(1 526)
(2 141)
(2 836)
(3 185)
(3 375)
(3 359)
(4 638)
(5 312)
(5 687)
(6 266)
(6 724)
(7 559)
(8 364)
(9 244)
Income from Continuing Operations
1 382
1 333
1 305
1 312
1 601
3 833
5 811
7 254
7 166
7 503
7 093
6 468
3 127
2 372
3 701
6 075
7 756
8 286
7 755
7 309
10 425
11 815
12 485
13 095
14 541
14 967
17 027
17 785
Income to Minority Interest
0
0
0
0
(49)
(209)
(148)
(207)
(206)
(79)
(202)
(110)
(27)
(9)
(7)
(132)
(124)
(31)
141
259
304
355
215
192
34
(391)
(672)
(922)
Net Income (Common)
1 382
N/A
1 333
-4%
1 305
-2%
1 312
+1%
1 551
+18%
3 623
+134%
5 662
+56%
7 047
+24%
6 959
-1%
7 423
+7%
6 890
-7%
6 358
-8%
3 101
-51%
2 364
-24%
3 695
+56%
5 943
+61%
7 631
+28%
8 254
+8%
7 895
-4%
7 568
-4%
10 729
+42%
12 170
+13%
12 701
+4%
13 287
+5%
14 576
+10%
14 576
+0%
16 355
+12%
16 864
+3%
EPS (Diluted)
2.84
N/A
2.81
-1%
2.75
-2%
2.76
+0%
3.27
+18%
7.63
+133%
11.92
+56%
14.83
+24%
14.64
-1%
15.62
+7%
14.5
-7%
12.45
-14%
6.52
-48%
4.97
-24%
7.77
+56%
12.51
+61%
15.89
+27%
17.38
+9%
16.58
-5%
15.93
-4%
22.58
+42%
25.61
+13%
26.73
+4%
27.97
+5%
30.68
+10%
30.68
N/A
34.43
+12%
35.5
+3%

See Also

Summary
TVSMOTOR intrinsic value, competitors valuation, and company profile.
DCF Valuation
TVSMOTOR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TVSMOTOR stock valuation using valuation multiples.
Wall Street Estimates
TVSMOTOR 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
TVSMOTOR 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 142,600+ 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.