TVS MOTOR COMPANY
|
TVS MOTOR COMPANY Last 5 Year Income Statement History
[Consolidated]
| Mar2025 | Mar2024 | Mar2023 | Mar2022 | Mar2021 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹38,779 Cr | ₹31,974 Cr | ₹24,355 Cr | ₹19,421 Cr | ₹18,849 Cr |
| Sales | ₹32,591 Cr | ₹27,354 Cr | ₹21,182 Cr | ₹17,015 Cr | ₹16,468 Cr |
| Job Work/ Contract Receipts | - | - | - | - | - |
| Processing Charges / Service Income | ₹77 Cr | ₹80 Cr | ₹139 Cr | ₹58 Cr | ₹32 Cr |
| Revenue from property development | - | - | - | - | - |
| Other Operational Income | ₹6,110 Cr | ₹4,540 Cr | ₹3,035 Cr | ₹2,347 Cr | ₹2,350 Cr |
| Less: Excise Duty | - | - | - | - | - |
| Net Sales | ₹38,779 Cr | ₹31,974 Cr | ₹24,355 Cr | ₹19,421 Cr | ₹18,849 Cr |
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹-323 Cr | ₹-141 Cr | ₹-260 Cr | ₹-0.19 Cr | ₹6.73 Cr |
| Raw Material Consumed | ₹24,594 Cr | ₹20,987 Cr | ₹16,518 Cr | ₹12,926 Cr | ₹12,310 Cr |
| Opening Raw Materials | ₹925 Cr | ₹875 Cr | ₹749 Cr | ₹641 Cr | ₹713 Cr |
| Purchases Raw Materials | ₹23,624 Cr | ₹20,147 Cr | ₹16,065 Cr | ₹12,809 Cr | ₹11,979 Cr |
| Closing Raw Materials | ₹967 Cr | ₹925 Cr | ₹875 Cr | ₹749 Cr | ₹641 Cr |
| Other Direct Purchases / Brought in cost | ₹1,012 Cr | ₹891 Cr | ₹579 Cr | ₹225 Cr | ₹259 Cr |
| Other raw material cost | - | - | - | - | - |
| Power & Fuel Cost | ₹105 Cr | ₹133 Cr | ₹127 Cr | ₹96 Cr | ₹113 Cr |
| Electricity & Power | ₹105 Cr | ₹133 Cr | ₹127 Cr | ₹96 Cr | ₹113 Cr |
| Oil, Fuel & Natural gas | - | - | - | - | - |
| Coals etc | - | - | - | - | - |
| Other power & fuel | - | - | - | - | - |
| Employee Cost | ₹3,298 Cr | ₹2,890 Cr | ₹2,125 Cr | ₹1,689 Cr | ₹1,539 Cr |
| Salaries, Wages & Bonus | ₹2,831 Cr | ₹2,517 Cr | ₹1,840 Cr | ₹1,502 Cr | ₹1,349 Cr |
| Contributions to EPF & Pension Funds | ₹216 Cr | ₹178 Cr | ₹137 Cr | ₹100 Cr | ₹84 Cr |
| Workmen and Staff Welfare Expenses | ₹251 Cr | ₹196 Cr | ₹148 Cr | ₹88 Cr | ₹106 Cr |
| Other Employees Cost | - | - | - | - | - |
| Other Manufacturing Expenses | ₹245 Cr | ₹210 Cr | ₹161 Cr | ₹142 Cr | ₹154 Cr |
| Sub-contracted / Out sourced services | - | - | - | - | - |
| Processing Charges | - | - | - | - | - |
| Repairs and Maintenance | ₹190 Cr | ₹150 Cr | ₹101 Cr | ₹92 Cr | ₹98 Cr |
| Packing Material Consumed | - | - | - | - | - |
| Other Mfg Exp | ₹55 Cr | ₹59 Cr | ₹60 Cr | ₹50 Cr | ₹56 Cr |
| General and Administration Expenses | ₹64 Cr | ₹59 Cr | ₹60 Cr | ₹47 Cr | ₹32 Cr |
| Rent , Rates & Taxes | ₹15 Cr | ₹18 Cr | ₹22 Cr | ₹16 Cr | ₹8.96 Cr |
| Insurance | ₹48 Cr | ₹40 Cr | ₹36 Cr | ₹29 Cr | ₹20 Cr |
| Printing and stationery | - | - | - | - | - |
| Professional and legal fees | - | - | - | - | - |
| Traveling and conveyance | - | - | - | - | - |
| Other Administration | ₹1.26 Cr | ₹1.28 Cr | ₹1.26 Cr | ₹1.31 Cr | ₹3.00 Cr |
| Selling and Distribution Expenses | ₹1,739 Cr | ₹1,294 Cr | ₹1,077 Cr | ₹939 Cr | ₹1,192 Cr |
| Advertisement & Sales Promotion | ₹1,187 Cr | ₹744 Cr | ₹539 Cr | ₹592 Cr | ₹782 Cr |
| Sales Commissions & Incentives | - | - | - | - | - |
| Freight and Forwarding | ₹551 Cr | ₹550 Cr | ₹538 Cr | ₹347 Cr | ₹410 Cr |
| Handling and Clearing Charges | - | - | - | - | - |
| Other Selling Expenses | - | - | - | - | - |
| Miscellaneous Expenses | ₹3,608 Cr | ₹2,475 Cr | ₹1,795 Cr | ₹1,344 Cr | ₹1,229 Cr |
| Bad debts /advances written off | - | - | - | - | - |
| Provision for doubtful debts | ₹1,127 Cr | ₹629 Cr | ₹554 Cr | ₹467 Cr | ₹274 Cr |
| Losson disposal of fixed assets(net) | - | - | - | ₹1.96 Cr | - |
| Losson foreign exchange fluctuations | ₹7.85 Cr | - | ₹1.75 Cr | ₹33 Cr | ₹8.24 Cr |
| Losson sale of non-trade current investments | - | - | - | - | - |
| Other Miscellaneous Expenses | ₹2,473 Cr | ₹1,846 Cr | ₹1,239 Cr | ₹843 Cr | ₹947 Cr |
| Less: Expenses Capitalised | - | - | - | - | - |
| Total Expenditure | ₹33,328 Cr | ₹27,907 Cr | ₹21,601 Cr | ₹17,183 Cr | ₹16,576 Cr |
| Operating Profit (Excl OI) | ₹5,451 Cr | ₹4,067 Cr | ₹2,755 Cr | ₹2,238 Cr | ₹2,273 Cr |
| Other Income | ₹133 Cr | ₹138 Cr | ₹33 Cr | ₹47 Cr | ₹52 Cr |
| Interest Received | ₹22 Cr | ₹11 Cr | ₹8.16 Cr | ₹33 Cr | ₹27 Cr |
| Dividend Received | ₹0.65 Cr | ₹0.02 Cr | ₹3.81 Cr | ₹0.20 Cr | ₹1.26 Cr |
| Profit on sale of Fixed Assets | ₹3.38 Cr | ₹2.65 Cr | ₹2.47 Cr | - | ₹2.28 Cr |
| Profits on sale of Investments | ₹89 Cr | ₹46 Cr | ₹0.23 Cr | ₹0.04 Cr | ₹0.03 Cr |
| Provision Written Back | - | - | - | - | - |
| Foreign Exchange Gains | - | - | - | - | - |
| Others | ₹17 Cr | ₹79 Cr | ₹18 Cr | ₹14 Cr | ₹22 Cr |
| Operating Profit | ₹5,584 Cr | ₹4,205 Cr | ₹2,788 Cr | ₹2,285 Cr | ₹2,325 Cr |
| Interest | ₹1,917 Cr | ₹1,368 Cr | ₹940 Cr | ₹881 Cr | ₹855 Cr |
| InterestonDebenture / Bonds | - | - | - | - | - |
| Interest on Term Loan | ₹1,845 Cr | - | - | - | - |
| Intereston Fixed deposits | - | - | - | - | - |
| Bank Charges etc | ₹11 Cr | ₹12 Cr | ₹58 Cr | ₹46 Cr | ₹165 Cr |
| Other Interest | ₹60 Cr | ₹1,356 Cr | ₹883 Cr | ₹836 Cr | ₹689 Cr |
| PBDT | ₹3,667 Cr | ₹2,837 Cr | ₹1,847 Cr | ₹1,404 Cr | ₹1,470 Cr |
| Depreciation | ₹956 Cr | ₹859 Cr | ₹743 Cr | ₹565 Cr | ₹556 Cr |
| Profit Before Taxation & Exceptional Items | ₹2,711 Cr | ₹1,979 Cr | ₹1,104 Cr | ₹839 Cr | ₹914 Cr |
| Exceptional Income / Expenses | - | ₹-1.87 Cr | ₹-40 Cr | ₹-9.36 Cr | ₹-40 Cr |
| Profit Before Tax | ₹2,668 Cr | ₹1,936 Cr | ₹1,067 Cr | ₹822 Cr | ₹865 Cr |
| Provision for Tax | ₹914 Cr | ₹627 Cr | ₹336 Cr | ₹214 Cr | ₹219 Cr |
| Current Income Tax | ₹1,007 Cr | ₹705 Cr | ₹365 Cr | ₹250 Cr | ₹286 Cr |
| Deferred Tax | ₹-93 Cr | ₹-77 Cr | ₹-29 Cr | ₹-36 Cr | ₹-76 Cr |
| Other taxes | - | ₹-1.19 Cr | - | - | ₹8.46 Cr |
| Profit After Tax | ₹1,754 Cr | ₹1,309 Cr | ₹731 Cr | ₹608 Cr | ₹647 Cr |
| Extra items | ₹25 Cr | - | - | - | - |
| Minority Interest | ₹-92 Cr | ₹19 Cr | ₹26 Cr | ₹-13 Cr | ₹-22 Cr |
| Share of Associate | - | - | - | - | - |
| Other Consolidated Items | - | - | - | - | - |
| Consolidated Net Profit | ₹1,686 Cr | ₹1,329 Cr | ₹757 Cr | ₹594 Cr | ₹625 Cr |
| Adjustments to PAT | - | - | - | - | - |
| Profit Balance B/F | ₹4,315 Cr | ₹3,285 Cr | ₹2,707 Cr | ₹2,297 Cr | ₹2,138 Cr |
| Appropriations | ₹6,002 Cr | ₹4,613 Cr | ₹3,464 Cr | ₹2,891 Cr | ₹2,763 Cr |
| General Reserves | - | - | - | - | - |
| Proposed Equity Dividend | - | - | - | - | - |
| Corporate dividend tax | - | - | - | - | ₹34 Cr |
| Other Appropriation | ₹-22 Cr | ₹-18 Cr | ₹-19 Cr | ₹-2.05 Cr | ₹236 Cr |
| Equity Dividend % | ₹800.00 | ₹500.00 | ₹375.00 | ₹350.00 | ₹350.00 |
| Earnings Per Share | ₹35.50 | ₹27.97 | ₹15.93 | ₹12.51 | ₹13.15 |
| Adjusted EPS | ₹35.50 | ₹27.97 | ₹15.93 | ₹12.51 | ₹13.15 |
Compare Income Statement of peers of TVS MOTOR COMPANY
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| TVS MOTOR COMPANY | ₹171,026.5 Cr | -1.4% | 2.5% | 31.5% | Stock Analytics | |
| BAJAJ AUTO | ₹253,650.0 Cr | -0.7% | 1.2% | -13.9% | Stock Analytics | |
| EICHER MOTORS | ₹187,483.0 Cr | -2.9% | -2.2% | 43.1% | Stock Analytics | |
| HERO MOTOCORP | ₹110,799.0 Cr | -1% | 3.1% | 6.6% | Stock Analytics | |
| OLA ELECTRIC MOBILITY | ₹23,311.2 Cr | -7.7% | -9.2% | -34.3% | Stock Analytics | |
| ATUL AUTO | ₹1,357.6 Cr | -0.5% | -6% | -21.6% | Stock Analytics | |
TVS MOTOR COMPANY Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year |
| TVS MOTOR COMPANY | -1.4% |
2.5% |
31.5% |
| SENSEX | 0.9% |
2.5% |
3.7% |
You may also like the below Video Courses