Tata Motors Passenger Vehicles Limited

TMPV · Auto · NSE

₹381

Current Market Price

Under Review— We don’t have enough data to publish a fair value estimate for TMPV yet. Reason: Data Limited.

Valuation engine: DCF

Updated 2h ago

YieldIQ Score

Piotroski F-Score

6/9

Economic Moat

Moderate

Confidence

52%

ROE

22.7%

Debt/Equity

0.60

WACC

11.7%

Market Cap

₹1.40 Lakh Cr

Quality & Valuation

Neutral model outputs — no recommendations.

ROCE

31.6%

Return on capital employed

EV / EBITDA

7.3×

Enterprise multiple

Debt / EBITDA

2.6×

Leverage vs earnings

Interest Coverage

7.6×

EBIT covers interest

Current Ratio

0.90×

Short-term liquidity

Asset Turnover

1.03×

Revenue per ₹ of assets

Revenue CAGR (3Y)

-5.7%

3-year revenue growth

Revenue CAGR (5Y)

5.6%

5-year revenue growth

Ratio Trends

TMPV · last 8 annual periods

ROE

22.7%

min 12.1%max 22.7%

ROCE

31.6%

min 9.0%max 31.6%

Operating Margin

min max

Debt / Equity

0.60×

min 0.43×max 0.82×

PE

min max

EV / EBITDA

min max

Historical Financials

TMPV · Annual, last 5 years· amounts in ₹Cr unless noted

Metric
2022
NSE_XBRL
2023
NSE_XBRL
2024
NSE_XBRL
2025
yfinance
2026
yfinance
CAGR
Revenue₹275.2K Cr₹342.9K Cr₹431.2K Cr₹363.5K Cr₹333.4K Cr+4.9%
EBITDA₹27.1K Cr₹38.5K Cr₹63.3K Cr₹55.6K Cr₹21.5K Cr-5.7%
EBIT₹2308 Cr₹13.3K Cr₹37.2K Cr+100.4%
PAT₹-11.4K Cr₹2414 Cr₹31.4K Cr₹27.8K Cr₹82.4K Cr
EPS (diluted)₹-29.88₹6.29₹81.88
CFO₹14.3K Cr₹35.4K Cr₹67.9K Cr₹63.1K Cr₹13.0K Cr-2.2%
CapEx₹-15.2K Cr₹-18.1K Cr₹-31.4K Cr₹-38.0K Cr₹-36.3K Cr
FCF₹-886 Cr₹17.3K Cr₹36.5K Cr₹25.1K Cr₹-23.2K Cr
Total Assets₹330.6K Cr₹336.1K Cr₹370.7K Cr₹378.6K Cr₹381.9K Cr+3.7%
Total Debt₹147.7K Cr₹136.6K Cr₹109.8K Cr₹74.0K Cr₹79.1K Cr-14.5%
Shareholders' Equity₹44.6K Cr₹45.3K Cr₹84.9K Cr₹116.1K Cr₹112.1K Cr+25.9%

CAGR computed across the visible window. Signs reverse if start value is zero or negative.

Peer Comparison

TMPV vs 5 closest peers by market-cap band

PeerMoSScoreVerdictROEPE
HYUNDAI

Hyundai Motor India Limited

-48.8%48Above Fair Value27.1%
TMCV

Tata Motors Limited

-64.8%15Data Limited23.8%
HEROMOTOCO

Hero MotoCorp Limited

+94.4%40Below Fair Value26.6%17.6×
TVSMOTOR

TVS Motor Company Limited

-78.6%38Data Limited31.6%
EICHERMOT

Eicher Motors Limited

-34.6%50Above Fair Value22.0%32.8×

Click a ticker to view its fair-value analysis.

Dividend History

No dividend events recorded for TMPV in the last 10 years.

Run Full Interactive Analysis

Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.

Analyse TMPVNow →

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.