Hero MotoCorp Limited
HEROMOTOCO · Auto OEM · NSE
₹5,163
Current Market Price
Fair Value (DCF)
₹6,396
Margin of Safety
+23.9%
Updated 5h ago
YieldIQ Score
55/100
Piotroski F-Score
6/9
Economic Moat
Narrow
Confidence
46%
ROE
22.6%
Debt/Equity
0.00
WACC
10.6%
Market Cap
₹1.03 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
28.7%
Return on capital employed
EV / EBITDA
13.0×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
85.0×
EBIT covers interest
Current Ratio
1.80×
Short-term liquidity
Asset Turnover
1.35×
Revenue per ₹ of assets
Revenue CAGR (3Y)
—
3-year revenue growth
Revenue CAGR (5Y)
7.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹5,162.5
Bear case
₹3,927.32
MoS -31.5%
Base case
₹6,396.11
MoS +19.3%
Bull case
₹8,349.92
MoS +38.2%
Ratio Trends
HEROMOTOCO · last 8 annual periods
ROE
22.6%
ROCE
34.0%
Operating Margin
—
Debt / Equity
0.04×
PE
17.0×
EV / EBITDA
11.0×
Historical Financials
HEROMOTOCO · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹31.0K Cr | ₹29.6K Cr | ₹8434 Cr | ₹9617 Cr | ₹40.7K Cr | +7.1% |
| EBITDA | — | ₹3801 Cr | ₹4666 Cr | ₹5924 Cr | ₹6829 Cr | +15.8% |
| EBIT | ₹3942 Cr | ₹3310 Cr | ₹1182 Cr | ₹1374 Cr | — | -23.2% |
| PAT | ₹2936 Cr | ₹2329 Cr | ₹811 Cr | ₹943 Cr | ₹4378 Cr | +10.5% |
| EPS (diluted) | ₹146.04 | ₹115.93 | ₹40.25 | ₹46.70 | — | -24.8% |
| CFO | ₹4110 Cr | ₹2104 Cr | ₹2614 Cr | ₹4923 Cr | ₹4297 Cr | +1.1% |
| CapEx | — | — | — | — | ₹-857 Cr | — |
| FCF | — | — | — | — | ₹3441 Cr | +0.0% |
| Total Assets | — | ₹22.5K Cr | ₹23.9K Cr | ₹26.2K Cr | ₹28.4K Cr | +6.0% |
| Total Debt | — | — | ₹293 Cr | ₹363 Cr | ₹700 Cr | +24.3% |
| Shareholders' Equity | — | — | ₹16.7K Cr | ₹17.7K Cr | ₹19.4K Cr | +3.9% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
HEROMOTOCO vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
| TMPV Tata Motors Passenger Vehicles Limited | +460.0% | 42 | Undervalued | 22.7% | — |
| HYUNDAI Hyundai Motor India Limited | -41.9% | 40 | Overvalued | 34.6% | — |
| TMCV Tata Motors Limited | +127.5% | 60 | Undervalued | 18.7% | — |
| TVSMOTOR TVS Motor Company Limited | -52.2% | 46 | Overvalued | 23.7% | — |
| EICHERMOT Eicher Motors Limited | -31.2% | 28 | Overvalued | 22.2% | 31.0× |
Click a ticker to view its fair-value analysis.
Dividend History
20 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹645.00/sh
Last payout
2026-02-11
₹110.00
Peak payout
₹110.00
Trailing yield
3.39%
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. Hero MotoCorp Limited (HEROMOTOCO.NS) trades at 5162.50 vs a model fair value of 6396.11, a gap of 23.9%. Piotroski F-score: 6/9. Moat la...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of HEROMOTOCO →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for HEROMOTOCO →
Compare
Head-to-head with peers
Compare HEROMOTOCO side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse HEROMOTOCONow →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.