Valuation Hero Motocorp Ltd

Stocks

Market Closed - Bombay S.E. Other stock markets 11:17:35 09/06/2026 BST			5-day change	1st Jan Change
4,855.70 ^INR	+1.66%		+0.72%	-15.85%

06-05	India launches gasoline blended with 85% ethanol at lower price	RE
05-22	India's Eicher Motors beats quarterly profit estimates on strong sales	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	582,389	458,928	469,054	943,071	744,460	971,591	-	-
Change	-	-21.2%	2.21%	101.06%	-21.06%	30.51%	-	-
Enterprise Value (EV) ¹	515,823	403,279	431,240	894,236	674,823	884,738	802,614	782,194
Change	-	-21.82%	6.93%	107.36%	-24.54%	31.11%	-3.06%	-2.54%
P/E ratio	19.6x	18.6x	16.1x	23.8x	16.2x	19.2x	17x	15.2x
PBR	3.83x	2.9x	2.81x	5.24x	3.76x	4.69x	4.13x	3.77x
PEG	-	-1.1x	0.9x	0.7x	1x	1.3x	2.15x	1.2x
Capitalization / Revenue	1.89x	1.57x	1.39x	2.52x	1.83x	2.16x	1.88x	1.73x
EV / Revenue	1.67x	1.38x	1.28x	2.39x	1.66x	1.89x	1.55x	1.39x
EV / EBITDA	12.8x	12x	10.8x	17x	11.5x	12.9x	11x	9.58x
EV / EBIT	15.4x	14.8x	13x	19.7x	13.3x	14.6x	12.6x	10.9x
EV / FCF	14.1x	26.3x	21.5x	21.4x	20.1x	12.1x	20.8x	13.9x
FCF Yield	7.09%	3.8%	4.64%	4.68%	4.97%	8.26%	4.8%	7.19%
Dividend per Share ²	90	95	100	140	165	185	194.7	210
Rate of return	3.09%	4.14%	4.26%	2.97%	4.43%	3.66%	4.01%	4.32%
EPS ²	148.4	123.7	145.5	198.2	230.2	263.1	284.8	320.2
Distribution rate	60.7%	76.8%	68.7%	70.6%	71.7%	70.3%	68.3%	65.6%
Net sales ¹	308,006	292,455	338,056	374,557	407,564	468,301	517,459	561,343
EBITDA ¹	40,192	33,688	39,862	52,560	58,677	68,708	72,855	81,676
EBIT ¹	33,424	27,190	33,293	45,443	50,918	60,728	63,744	71,805
Net income ¹	29,642	24,730	29,106	39,680	46,100	52,682	56,858	63,763
Net Debt ¹	-66,567	-55,649	-37,814	-48,834	-69,638	-127,786	-168,977	-189,398
Reference price ²	2,915.15	2,296.80	2,347.15	4,717.20	3,722.10	4,855.70	4,855.70	4,855.70
Nbr of stocks (in thousands)	199,780	199,812	199,840	199,922	200,011	200,093	-	-
Announcement Date	06/05/21	03/05/22	04/05/23	08/05/24	13/05/25	05/05/26	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HERO MOTOCORP LTD	18.1x	1.76x	12.04x	3.8%	10.03B
EICHER MOTORS LIMITED	35.13x	7.65x	30.81x	1.09%	20.3B
TVS MOTOR COMPANY LIMITED	42.97x	3.41x	26.64x	0.42%	16.56B
YAMAHA MOTOR CO., LTD.	10.84x	0.69x	6.78x	4.1%	7.39B
YADEA GROUP HOLDINGS LTD.	9.5x	0.54x	5.04x	5.07%	4.48B
LONCIN MOTOR CO., LTD.	11.6x	1.18x	9.77x	5.67%	3.87B
HARLEY-DAVIDSON, INC.	66.75x	0.94x	19.06x	3.01%	2.62B
ZHEJIANG QIANJIANG MOTORCYCLE CO., LTD.	16.73x	-	-	3.62%	858M
ATLAS HONDA LIMITED	9.83x	-	-	6.13%	792M
Average	24.60x	2.31x	15.74x	3.66%	7.43B
Weighted average by Cap.	29.46x	3.74x	20.66x	2.36%