HERO MOTOCORP
|
HERO MOTOCORP Last 5 Year Income Statement History
[Consolidated]
Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
---|---|---|---|---|---|
INCOME : | |||||
Gross Sales | ₹38,420 Cr | ₹34,814 Cr | ₹30,081 Cr | ₹31,444 Cr | ₹28,576 Cr |
Sales | ₹37,788 Cr | ₹33,956 Cr | ₹29,049 Cr | ₹30,507 Cr | ₹27,559 Cr |
Job Work/ Contract Receipts | - | - | - | - | - |
Processing Charges / Service Income | ₹443 Cr | ₹438 Cr | ₹458 Cr | ₹429 Cr | ₹576 Cr |
Revenue from property development | - | - | - | - | - |
Other Operational Income | ₹190 Cr | ₹421 Cr | ₹574 Cr | ₹508 Cr | ₹441 Cr |
Less: Excise Duty | - | - | - | - | ₹1.35 Cr |
Net Sales | ₹37,789 Cr | ₹34,158 Cr | ₹29,551 Cr | ₹30,959 Cr | ₹29,254 Cr |
EXPENDITURE : | |||||
Increase/Decrease in Stock | ₹188 Cr | ₹-164 Cr | ₹29 Cr | ₹-256 Cr | ₹-173 Cr |
Raw Material Consumed | ₹25,272 Cr | ₹24,090 Cr | ₹20,870 Cr | ₹21,987 Cr | ₹19,989 Cr |
Opening Raw Materials | ₹717 Cr | ₹595 Cr | ₹885 Cr | ₹636 Cr | ₹771 Cr |
Purchases Raw Materials | ₹24,967 Cr | ₹24,164 Cr | ₹20,535 Cr | ₹22,205 Cr | ₹19,854 Cr |
Closing Raw Materials | ₹896 Cr | ₹717 Cr | ₹596 Cr | ₹885 Cr | ₹636 Cr |
Other Direct Purchases / Brought in cost | ₹484 Cr | ₹47 Cr | ₹46 Cr | ₹31 Cr | - |
Other raw material cost | - | - | - | - | - |
Power & Fuel Cost | ₹120 Cr | ₹115 Cr | ₹110 Cr | ₹114 Cr | ₹133 Cr |
Electricity & Power | ₹120 Cr | ₹115 Cr | ₹110 Cr | ₹114 Cr | ₹133 Cr |
Oil, Fuel & Natural gas | - | - | - | - | - |
Coals etc | - | - | - | - | - |
Other power & fuel | - | - | - | - | - |
Employee Cost | ₹2,154 Cr | ₹1,961 Cr | ₹1,768 Cr | ₹1,735 Cr | ₹1,684 Cr |
Salaries, Wages & Bonus | ₹1,816 Cr | ₹1,678 Cr | ₹1,516 Cr | ₹1,499 Cr | ₹1,447 Cr |
Contributions to EPF & Pension Funds | ₹153 Cr | ₹143 Cr | ₹132 Cr | ₹124 Cr | ₹123 Cr |
Workmen and Staff Welfare Expenses | ₹161 Cr | ₹124 Cr | ₹110 Cr | ₹103 Cr | ₹103 Cr |
Other Employees Cost | ₹24 Cr | ₹16 Cr | ₹10.00 Cr | ₹8.86 Cr | ₹10 Cr |
Other Manufacturing Expenses | ₹928 Cr | ₹779 Cr | ₹661 Cr | ₹627 Cr | ₹712 Cr |
Sub-contracted / Out sourced services | - | - | - | - | - |
Processing Charges | - | - | - | - | - |
Repairs and Maintenance | ₹172 Cr | ₹155 Cr | ₹147 Cr | ₹135 Cr | ₹140 Cr |
Packing Material Consumed | - | - | - | - | - |
Other Mfg Exp | ₹756 Cr | ₹624 Cr | ₹514 Cr | ₹492 Cr | ₹572 Cr |
General and Administration Expenses | ₹134 Cr | ₹139 Cr | ₹133 Cr | ₹123 Cr | ₹92 Cr |
Rent , Rates & Taxes | ₹52 Cr | ₹59 Cr | ₹56 Cr | ₹52 Cr | ₹36 Cr |
Insurance | ₹77 Cr | ₹76 Cr | ₹74 Cr | ₹69 Cr | ₹53 Cr |
Printing and stationery | - | - | - | - | - |
Professional and legal fees | - | - | - | - | - |
Traveling and conveyance | - | - | - | - | - |
Other Administration | ₹5.46 Cr | ₹3.64 Cr | ₹3.07 Cr | ₹2.76 Cr | ₹2.53 Cr |
Selling and Distribution Expenses | ₹2,060 Cr | ₹1,862 Cr | ₹1,699 Cr | ₹1,567 Cr | ₹1,691 Cr |
Advertisement & Sales Promotion | ₹1,090 Cr | ₹892 Cr | ₹750 Cr | ₹606 Cr | ₹739 Cr |
Sales Commissions & Incentives | - | - | - | - | - |
Freight and Forwarding | ₹970 Cr | ₹970 Cr | ₹948 Cr | ₹961 Cr | ₹952 Cr |
Handling and Clearing Charges | - | - | - | - | - |
Other Selling Expenses | - | - | - | - | - |
Miscellaneous Expenses | ₹1,753 Cr | ₹1,407 Cr | ₹940 Cr | ₹1,059 Cr | ₹1,247 Cr |
Bad debts /advances written off | - | - | - | - | - |
Provision for doubtful debts | ₹20 Cr | ₹10 Cr | ₹0.74 Cr | ₹46 Cr | ₹53 Cr |
Losson disposal of fixed assets(net) | ₹5.57 Cr | ₹4.83 Cr | ₹10 Cr | ₹4.67 Cr | ₹8.66 Cr |
Losson foreign exchange fluctuations | - | ₹47 Cr | ₹13 Cr | - | ₹22 Cr |
Losson sale of non-trade current investments | - | - | - | - | - |
Other Miscellaneous Expenses | ₹1,728 Cr | ₹1,345 Cr | ₹916 Cr | ₹1,008 Cr | ₹1,163 Cr |
Less: Expenses Capitalised | - | - | - | - | - |
Total Expenditure | ₹32,610 Cr | ₹30,189 Cr | ₹26,209 Cr | ₹26,957 Cr | ₹25,374 Cr |
Operating Profit (Excl OI) | ₹5,179 Cr | ₹3,969 Cr | ₹3,343 Cr | ₹4,003 Cr | ₹3,880 Cr |
Other Income | ₹867 Cr | ₹569 Cr | ₹555 Cr | ₹558 Cr | ₹731 Cr |
Interest Received | ₹301 Cr | ₹261 Cr | ₹189 Cr | ₹100 Cr | ₹278 Cr |
Dividend Received | ₹19 Cr | ₹2.28 Cr | ₹1.67 Cr | ₹1.39 Cr | ₹48 Cr |
Profit on sale of Fixed Assets | ₹6.27 Cr | ₹5.56 Cr | ₹0.62 Cr | ₹0.89 Cr | ₹0.37 Cr |
Profits on sale of Investments | ₹121 Cr | ₹112 Cr | ₹109 Cr | ₹169 Cr | ₹136 Cr |
Provision Written Back | - | - | - | - | - |
Foreign Exchange Gains | ₹17 Cr | ₹0.05 Cr | ₹31 Cr | ₹0.36 Cr | ₹46 Cr |
Others | ₹403 Cr | ₹189 Cr | ₹224 Cr | ₹286 Cr | ₹222 Cr |
Operating Profit | ₹6,046 Cr | ₹4,538 Cr | ₹3,898 Cr | ₹4,560 Cr | ₹4,610 Cr |
Interest | ₹76 Cr | ₹105 Cr | ₹53 Cr | ₹46 Cr | ₹47 Cr |
InterestonDebenture / Bonds | - | - | - | - | - |
Interest on Term Loan | ₹55 Cr | ₹83 Cr | ₹25 Cr | ₹23 Cr | ₹14 Cr |
Intereston Fixed deposits | ₹3.03 Cr | ₹2.83 Cr | ₹2.70 Cr | ₹2.50 Cr | ₹2.47 Cr |
Bank Charges etc | - | - | - | - | - |
Other Interest | ₹18 Cr | ₹19 Cr | ₹25 Cr | ₹21 Cr | ₹30 Cr |
PBDT | ₹5,969 Cr | ₹4,434 Cr | ₹3,845 Cr | ₹4,514 Cr | ₹4,564 Cr |
Depreciation | ₹599 Cr | ₹573 Cr | ₹587 Cr | ₹618 Cr | ₹664 Cr |
Profit Before Taxation & Exceptional Items | ₹5,370 Cr | ₹3,861 Cr | ₹3,257 Cr | ₹3,896 Cr | ₹3,899 Cr |
Exceptional Income / Expenses | ₹-160 Cr | - | - | - | ₹677 Cr |
Profit Before Tax | ₹5,090 Cr | ₹3,864 Cr | ₹3,058 Cr | ₹3,849 Cr | ₹4,611 Cr |
Provision for Tax | ₹1,348 Cr | ₹1,064 Cr | ₹729 Cr | ₹913 Cr | ₹952 Cr |
Current Income Tax | ₹1,264 Cr | ₹948 Cr | ₹805 Cr | ₹931 Cr | ₹1,097 Cr |
Deferred Tax | ₹84 Cr | ₹116 Cr | ₹-76 Cr | ₹-18 Cr | ₹-145 Cr |
Other taxes | - | - | - | - | - |
Profit After Tax | ₹3,742 Cr | ₹2,800 Cr | ₹2,329 Cr | ₹2,936 Cr | ₹3,659 Cr |
Extra items | - | - | - | - | - |
Minority Interest | ₹2.67 Cr | ₹10 Cr | ₹-12 Cr | ₹-18 Cr | ₹-21 Cr |
Share of Associate | - | - | - | - | - |
Other Consolidated Items | - | - | - | - | - |
Consolidated Net Profit | ₹3,745 Cr | ₹2,810 Cr | ₹2,317 Cr | ₹2,918 Cr | ₹3,638 Cr |
Adjustments to PAT | - | - | - | - | - |
Profit Balance B/F | ₹13,863 Cr | ₹13,060 Cr | ₹12,649 Cr | ₹11,652 Cr | ₹10,385 Cr |
Appropriations | ₹17,608 Cr | ₹15,870 Cr | ₹14,966 Cr | ₹14,570 Cr | ₹14,023 Cr |
General Reserves | - | - | - | - | - |
Proposed Equity Dividend | - | - | - | - | - |
Corporate dividend tax | - | - | - | - | ₹259 Cr |
Other Appropriation | ₹738 Cr | ₹708 Cr | ₹707 Cr | ₹523 Cr | ₹2,113 Cr |
Equity Dividend % | ₹7,000.00 | ₹5,000.00 | ₹4,750.00 | ₹5,250.00 | ₹4,500.00 |
Earnings Per Share | ₹187.34 | ₹140.60 | ₹115.96 | ₹146.03 | ₹182.13 |
Adjusted EPS | ₹187.34 | ₹140.60 | ₹115.96 | ₹146.03 | ₹182.13 |
Compare Income Statement of peers of HERO MOTOCORP
Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
HERO MOTOCORP | ₹84,986.0 Cr | -1.1% | -1.9% | -23.5% | Stock Analytics | |
BAJAJ AUTO | ₹225,794.0 Cr | -3.1% | -4.5% | -15.5% | Stock Analytics | |
EICHER MOTORS | ₹151,937.0 Cr | -2.4% | 4.1% | 15.8% | Stock Analytics | |
TVS MOTOR COMPANY | ₹133,115.0 Cr | -1.1% | 2.2% | 12.9% | Stock Analytics | |
OLA ELECTRIC MOBILITY | ₹20,788.2 Cr | 15.6% | 0.3% | NA | Stock Analytics | |
ATUL AUTO | ₹1,282.9 Cr | 2.6% | -1.2% | -40% | Stock Analytics |
HERO MOTOCORP Share Price vs Sensex
Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
HERO MOTOCORP | -1.1% |
-1.9% |
-23.5% |
SENSEX | -1.4% |
0.7% |
2.4% |
You may also like the below Video Courses