Eicher Motors Limited
EICHERMOT · Auto OEM · NSE
₹7,078
Current Market Price
Fair Value (DCF)
₹4,868
Margin of Safety
-31.2%
Updated 5h ago
YieldIQ Score
28/100
Piotroski F-Score
7/9
Economic Moat
Moderate
Confidence
46%
ROE
22.2%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹1.94 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
26.1%
Return on capital employed
EV / EBITDA
25.5×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
110.2×
EBIT covers interest
Current Ratio
1.63×
Short-term liquidity
Asset Turnover
0.77×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
20.5%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹7,078
Bear case
₹2,923.76
MoS -142.1%
Base case
₹4,868.04
MoS -45.4%
Bull case
₹6,533.58
MoS -8.3%
Ratio Trends
EICHERMOT · last 8 annual periods
ROE
22.2%
ROCE
30.9%
Operating Margin
—
Debt / Equity
0.02×
PE
31.0×
EV / EBITDA
21.9×
Historical Financials
EICHERMOT · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹8720 Cr | ₹10.3K Cr | ₹3804 Cr | ₹4256 Cr | ₹18.5K Cr | +20.7% |
| EBITDA | — | ₹2673 Cr | ₹4354 Cr | ₹5851 Cr | ₹6717 Cr | +25.9% |
| EBIT | ₹1784 Cr | ₹2161 Cr | ₹991 Cr | ₹1269 Cr | — | -8.2% |
| PAT | ₹1347 Cr | ₹1677 Cr | ₹906 Cr | ₹1070 Cr | ₹4734 Cr | +36.9% |
| EPS (diluted) | ₹49.24 | ₹61.26 | ₹33.06 | ₹39.03 | — | -5.6% |
| CFO | ₹1714 Cr | ₹1527 Cr | ₹2847 Cr | ₹3742 Cr | ₹3980 Cr | +23.5% |
| CapEx | — | — | — | — | ₹-1039 Cr | — |
| FCF | — | — | — | — | ₹2941 Cr | +0.0% |
| Total Assets | — | ₹16.2K Cr | ₹19.2K Cr | ₹23.1K Cr | ₹27.2K Cr | +13.8% |
| Total Debt | — | — | ₹133 Cr | ₹112 Cr | ₹458 Cr | +36.3% |
| Shareholders' Equity | — | — | ₹15.0K Cr | ₹18.0K Cr | ₹21.3K Cr | +9.2% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
EICHERMOT vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TVSMOTOR TVS Motor Company Limited | -52.2% | 46 | Overvalued | 23.7% | — |
| TMCV Tata Motors Limited | +127.5% | 60 | Undervalued | 18.7% | — |
| HYUNDAI Hyundai Motor India Limited | -41.9% | 40 | Overvalued | 34.6% | — |
| BAJAJ-AUTO BAJAJ-AUTO | — | — | Pending | 20.8% | 30.0× |
| TMPV Tata Motors Passenger Vehicles Limited | +460.0% | 42 | Undervalued | 22.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
9 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹196.00/sh
Last payout
2025-08-01
₹70.00
Peak payout
₹70.00
Trailing yield
0.99%
Amounts parsed from NSE subject lines; percent-of-face-value declarations are not converted and shown as missing.
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Eicher Motors Limited (EICHERMOT.NS) trades at 7078.00 vs a model fair value of 4868.04, a gap of -31.2%. Piotroski F-score: 7/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of EICHERMOT →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for EICHERMOT →
Compare
Head-to-head with peers
Compare EICHERMOT side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse EICHERMOTNow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.