Financial Ratios Tata Motors Limited NSE India S.E.
Equities
TATAMOTORS
INE155A01022
Auto & Truck Manufacturers
Market Closed -
NSE India S.E.
Other stock markets
|
5-day change | 1st Jan Change | ||
798.75 INR | -2.21% | +1.56% | +2.41% |
12:44pm | India's Tata Motors to hike prices by up to 3% from January | RE |
11:58am | Indian Equities Close with Losses on Monday, Weighed by Consumer Firms | MT |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 2,548B | 2,429B | 2,711B | 3,387B | 4,312B | |||||
Finance Div. Revenues | 38.13B | 40.48B | 41.12B | 42.19B | 38.32B | |||||
Other Revenues, Total | 30.86B | 33.7B | 32.18B | 30.92B | 29.44B | |||||
Total Revenues | 2,617B | 2,503B | 2,785B | 3,460B | 4,379B | |||||
Cost of Goods Sold, Total | 1,499B | 1,455B | 1,652B | 2,073B | 2,460B | |||||
Gross Profit | 1,118B | 1,049B | 1,133B | 1,387B | 1,919B | |||||
Selling General & Admin Expenses, Total | 381B | 320B | 357B | 397B | 517B | |||||
R&D Expenses | 41.88B | 52.27B | 92.1B | 107B | 110B | |||||
Depreciation & Amortization - (IS) | 214B | 235B | 248B | 249B | 273B | |||||
Other Operating Expenses | 478B | 351B | 415B | 536B | 667B | |||||
Other Operating Expenses, Total | 1,115B | 959B | 1,112B | 1,288B | 1,566B | |||||
Operating Income | 2.84B | 89.27B | 21.02B | 98.83B | 353B | |||||
Interest Expense, Total | -62.9B | -72.69B | -84.16B | -91.89B | -86.84B | |||||
Interest And Investment Income | 11.91B | 5.11B | 6.59B | 12.98B | 26.92B | |||||
Net Interest Expenses | -50.99B | -67.58B | -77.57B | -78.91B | -59.92B | |||||
Income (Loss) On Equity Invest. | -10B | -3.79B | -741M | 3.36B | 7B | |||||
Currency Exchange Gains (Loss) | -17.39B | 17.32B | -787M | 1.04B | -238M | |||||
Other Non Operating Income (Expenses) | -9.53B | -8.28B | -8.96B | -10.37B | -13.02B | |||||
EBT, Excl. Unusual Items | -85.07B | 26.94B | -67.03B | 13.95B | 287B | |||||
Restructuring Charges | -3.71B | -4.13B | 116M | -14.5M | -866M | |||||
Impairment of Goodwill | - | - | - | - | - | |||||
Gain (Loss) On Sale Of Investments | -5.55B | 2.14B | 3.56B | 6.37B | 2.87B | |||||
Gain (Loss) On Sale Of Assets | - | - | -3.01B | -90M | -309M | |||||
Asset Writedown | -13.46B | 10.68B | - | -2.3B | -1.02B | |||||
Insurance Settlements | - | - | - | - | - | |||||
Legal Settlements | - | - | - | - | - | |||||
Other Unusual Items | -8.02B | -144B | -4.41B | 16.03B | -8.06B | |||||
EBT, Incl. Unusual Items | -116B | -109B | -70.77B | 33.94B | 280B | |||||
Income Tax Expense | 3.95B | 25.42B | 42.31B | 7.04B | -38.52B | |||||
Earnings From Continuing Operations | -120B | -134B | -113B | 26.9B | 318B | |||||
Net Income to Company | -120B | -134B | -113B | 26.9B | 318B | |||||
Minority Interest | -956M | -563M | -1.33B | -2.76B | -4.08B | |||||
Net Income - (IS) | -121B | -135B | -114B | 24.14B | 314B | |||||
Net Income to Common Incl Extra Items | -121B | -135B | -114B | 24.14B | 314B | |||||
Net Income to Common Excl. Extra Items | -121B | -135B | -114B | 24.14B | 314B | |||||
Per Share Items | ||||||||||
Net EPS - Basic | -34.88 | -36.99 | -29.88 | 6.3 | 81.97 | |||||
Basic EPS - Continuing Operations | -34.88 | -36.99 | -29.88 | 6.3 | 81.97 | |||||
Basic Weighted Average Shares Outstanding | 3.46B | 3.64B | 3.83B | 3.83B | 3.83B | |||||
Net EPS - Diluted | -34.88 | -36.99 | -29.88 | 6.3 | 81.9 | |||||
Diluted EPS - Continuing Operations | -34.88 | -36.99 | -29.88 | 6.3 | 81.9 | |||||
Diluted Weighted Average Shares Outstanding | 3.46B | 3.64B | 3.83B | 3.83B | 3.83B | |||||
Normalized Basic EPS | -15.64 | 4.47 | -11.29 | 1.56 | 45.75 | |||||
Normalized Diluted EPS | -15.64 | 4.47 | -11.29 | 1.56 | 45.71 | |||||
Dividend Per Share | - | - | - | 2 | 3 | |||||
Payout Ratio | - | -0.01 | -0.01 | - | 2.45 | |||||
American Depositary Receipts Ratio (ADR) | 5 | 5 | 5 | 5 | 5 | |||||
Supplemental Items | ||||||||||
EBITDA | 110B | 199B | 133B | 218B | 485B | |||||
EBITA | 3.72B | 90.03B | 21.99B | 99.6B | 355B | |||||
EBIT | 2.84B | 89.27B | 21.02B | 98.83B | 353B | |||||
EBITDAR | 112B | 200B | 135B | 220B | 489B | |||||
Total Revenues (As Reported) | 2,640B | 2,524B | 2,815B | 3,506B | 4,439B | |||||
Effective Tax Rate - (Ratio) | -3.41 | -23.42 | -59.79 | 20.74 | -13.78 | |||||
Current Domestic Taxes | 1.9B | 1.36B | 3.4B | 4.47B | 3.31B | |||||
Current Foreign Taxes | 17.03B | 15.74B | 23.3B | 28.11B | 46.06B | |||||
Total Current Taxes | 18.93B | 17.1B | 26.7B | 32.58B | 49.37B | |||||
Deferred Domestic Taxes | -1.36B | 146M | -124M | -14.96B | -2.46B | |||||
Deferred Foreign Taxes | -13.62B | 8.17B | 15.74B | -10.58B | -85.42B | |||||
Total Deferred Taxes | -14.98B | 8.32B | 15.61B | -25.54B | -87.89B | |||||
Normalized Net Income | -54.12B | 16.27B | -43.22B | 5.96B | 175B | |||||
Interest Capitalized | 14.47B | 11.36B | 5.74B | 2.98B | 10.2B | |||||
Interest on Long-Term Debt | 19.16B | 16.32B | 11.15B | 9.25B | 17.24B | |||||
Non-Cash Pension Expense | 3.02B | 3.41B | 3.71B | -15.5B | -2.19B | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | 76.14B | 43.85B | 48.64B | 60.35B | 92.21B | |||||
Selling and Marketing Expenses | 76.14B | 43.85B | 48.64B | 60.35B | 92.21B | |||||
Research And Development Expense From Footnotes | 200B | 191B | 241B | 262B | 306B | |||||
Net Rental Expense, Total | 2.28B | 1.71B | 2.34B | 2.46B | 3.28B | |||||
Imputed Operating Lease Interest Expense | 1.18B | 834M | 1.14B | 1.3B | 2.05B | |||||
Imputed Operating Lease Depreciation | 1.1B | 872M | 1.2B | 1.16B | 1.24B | |||||
Maintenance & Repair Expenses, Total | - | - | - | - | - | |||||
Stock-Based Comp., SG&A Exp. (Total) | 47M | 90.4M | 167M | 205M | 282M | |||||
Stock-Based Comp., Other (Total) | - | - | 13.2M | 95.7M | - | |||||
Total Stock-Based Compensation | 47M | 90.4M | 180M | 300M | 282M |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Cash And Equivalents | 185B | 317B | 382B | 319B | 400B | |||||
Short Term Investments | 248B | 313B | 191B | 191B | 163B | |||||
Trading Asset Securities, Total | 15.07B | 29.72B | 58.04B | 40.76B | 28.89B | |||||
Total Cash And Short Term Investments | 448B | 659B | 630B | 551B | 592B | |||||
Accounts Receivable, Total | 112B | 127B | 125B | 158B | 181B | |||||
Other Receivables | 58.03B | 64.4B | 54.67B | 67.09B | 62.62B | |||||
Notes Receivable | 1.49B | 2.02B | 1.21B | 1.19B | 1.68B | |||||
Total Receivables | 171B | 193B | 181B | 226B | 245B | |||||
Inventory | 375B | 361B | 352B | 408B | 478B | |||||
Prepaid Expenses | 13.34B | 12.2B | 20.29B | 22.57B | 24.45B | |||||
Finance Division Loans and Leases Current | 142B | 179B | 221B | 234B | 241B | |||||
Restricted Cash | 4.3B | 7.46B | 4.73B | 6.42B | 8.76B | |||||
Other Current Assets, Total | 41.89B | 56.97B | 60.55B | 67.73B | 94.99B | |||||
Total Current Assets | 1,196B | 1,469B | 1,470B | 1,515B | 1,684B | |||||
Gross Property Plant And Equipment | 1,792B | 1,970B | 2,030B | 2,126B | 2,186B | |||||
Accumulated Depreciation | -865B | -1,025B | -1,118B | -1,229B | -1,265B | |||||
Net Property Plant And Equipment | 928B | 945B | 911B | 897B | 921B | |||||
Long-term Investments | 54.47B | 56.49B | 67.54B | 86.33B | 88.27B | |||||
Goodwill | 7.77B | 8.04B | 8.07B | 8.41B | 8.6B | |||||
Other Intangibles, Total | 345B | -398B | 140B | 164B | 324B | |||||
Finance Division Loans and Leases Long-Term | 168B | 168B | 111B | 74.16B | 60.95B | |||||
Accounts Receivable Long-Term | - | 1.27B | 4.31B | 5.39B | 21.07B | |||||
Loans Receivable Long-Term | 5.78B | 7.31B | 7.34B | 6.83B | 3.81B | |||||
Deferred Tax Assets Long-Term | 54.58B | 45.2B | 38.71B | 51.85B | 131B | |||||
Deferred Charges Long-Term | 347B | 1,042B | 432B | 394B | 316B | |||||
Other Long-Term Assets, Total | 115B | 86.92B | 116B | 157B | 148B | |||||
Total Assets | 3,221B | 3,431B | 3,306B | 3,361B | 3,707B | |||||
Liabilities | ||||||||||
Accounts Payable, Total | 636B | 682B | 600B | 721B | 880B | |||||
Accrued Expenses, Total | 52.41B | 64.4B | 60.16B | 55.9B | 64.26B | |||||
Short-term Borrowings | 208B | 253B | 200B | 171B | 105B | |||||
Current Portion of Long-Term Debt | 191B | 211B | 245B | 229B | 306B | |||||
Current Portion of Leases | 8.14B | 8.14B | 8.1B | 8.84B | 10.93B | |||||
Current Income Taxes Payable | 10.4B | 10.86B | 12.54B | 12.54B | 15.27B | |||||
Unearned Revenue Current, Total | 44.11B | 64.86B | 75.06B | 70.96B | 85.94B | |||||
Other Current Liabilities | 253B | 283B | 306B | 282B | 268B | |||||
Total Current Liabilities | 1,405B | 1,577B | 1,507B | 1,550B | 1,736B | |||||
Long-Term Debt | 833B | 931B | 978B | 887B | 621B | |||||
Long-Term Leases | 51.63B | 54.12B | 59.62B | 75.68B | 76.7B | |||||
Unearned Revenue Non Current | 83.48B | 81.56B | 71.76B | 89.2B | 118B | |||||
Pension & Other Post Retirement Benefits | 14.68B | 50.72B | 14.42B | 15.54B | 17.16B | |||||
Deferred Tax Liability Non Current | 19.42B | 15.56B | 15.58B | 14.07B | 11.43B | |||||
Other Non Current Liabilities | 175B | 152B | 160B | 178B | 169B | |||||
Total Liabilities | 2,582B | 2,863B | 2,805B | 2,810B | 2,750B | |||||
Preferred Stock Convertible | - | - | 12.5B | 25B | 25.48B | |||||
Total Preferred Equity | - | - | 12.5B | 25B | 25.48B | |||||
Common Stock, Total | 7.19B | 7.66B | 7.66B | 7.66B | 7.66B | |||||
Additional Paid In Capital | 219B | 253B | 141B | 142B | 143B | |||||
Retained Earnings | 366B | 174B | 238B | 261B | 561B | |||||
Comprehensive Income and Other | 38.67B | 118B | 58.48B | 42.51B | 138B | |||||
Total Common Equity | 631B | 552B | 446B | 453B | 849B | |||||
Minority Interest | 8.14B | 15.73B | 42.71B | 72.78B | 81.76B | |||||
Total Equity | 639B | 568B | 501B | 551B | 956B | |||||
Total Liabilities And Equity | 3,221B | 3,431B | 3,306B | 3,361B | 3,707B | |||||
Supplemental Items | ||||||||||
ECS Total Shares Outstanding on Filing Date | 3.6B | 3.83B | 3.83B | 3.83B | 3.83B | |||||
ECS Total Common Shares Outstanding | 3.6B | 3.83B | 3.83B | 3.83B | 3.83B | |||||
Book Value / Share | 175.34 | 144.29 | 116.37 | 118.34 | 221.59 | |||||
Tangible Book Value | 278B | 942B | 297B | 281B | 517B | |||||
Tangible Book Value Per Share | 77.39 | 246.16 | 77.62 | 73.31 | 134.85 | |||||
Total Debt | 1,293B | 1,458B | 1,491B | 1,371B | 1,120B | |||||
Net Debt | 845B | 798B | 861B | 821B | 528B | |||||
Debt Equivalent of Unfunded Proj. Benefit Obligation | -33.29B | 40.43B | -37.65B | -62.35B | -26.5B | |||||
Debt Equivalent Oper. Leases | 18.23B | 13.65B | 18.74B | 19.68B | 26.26B | |||||
Minority Interest, Total (Incl. Fin. Div) | 8.14B | 15.73B | 42.71B | 72.78B | 81.76B | |||||
Equity Method Investments, Total | 44.19B | 42.01B | 43.49B | 46.76B | 53.4B | |||||
Account Code - Inventory Valuation | 5 | 5 | 5 | 5 | 5 | |||||
Inventories - Raw Materials, Total | 30.85B | 42.17B | 55.5B | 55.14B | 47.07B | |||||
Inventories - Work In Process, Total | 45.5B | 43.73B | 55.97B | 58.41B | 61.82B | |||||
Inventories - Finished Goods, Total | 296B | 273B | 239B | 292B | 366B | |||||
Inventories - Others | 1.9B | 1.85B | 2.08B | 2.29B | 2.77B | |||||
Land - (BS) | 74.01B | 75.13B | 74.57B | 77.57B | 76.41B | |||||
Buildings, Total | 267B | 285B | 286B | 296B | 308B | |||||
Machinery, Total | 1,280B | 1,425B | 1,522B | 1,578B | 1,559B | |||||
Full Time Employees | 78.91K | 75.28K | 73.61K | 81.81K | 91.5K | |||||
Assets under Capital Lease - Gross | - | - | - | - | - | |||||
Assets under Capital Lease - Accumulated Depreciation | - | - | - | - | - | |||||
Assets on Operating Lease - Gross | 1.79B | 2.38B | 2.04B | 3.07B | 3.47B | |||||
Assets on Operating Lease - Accumulated Depreciation | -229M | -474M | -552M | -519M | -600M | |||||
Accumulated Allowance for Doubtful Accounts (Supple) | 11.14B | 9.89B | 8.52B | 8.21B | 7.51B |
Fiscal Period: March | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
---|---|---|---|---|---|---|---|---|---|---|
Net Income | -121B | -135B | -114B | 24.14B | 314B | |||||
Depreciation & Amortization - CF | 117B | 120B | 122B | 129B | 143B | |||||
Amortization of Goodwill and Intangible Assets - (CF) | 882M | 763M | 968M | 778M | 1.73B | |||||
Depreciation & Amortization, Total | 118B | 121B | 123B | 130B | 145B | |||||
Amortization of Deferred Charges, Total - (CF) | 96.11B | 114B | 126B | 119B | 128B | |||||
Minority Interest in Earnings - (CF) | - | - | - | - | - | |||||
(Gain) Loss From Sale Of Asset | 20.88B | 2.66B | -102M | 1.41B | 3.62B | |||||
(Gain) Loss on Sale of Investments - (CF) | 2.02B | -1.97B | -2.67B | -3.97B | -2.87B | |||||
Asset Writedown & Restructuring Costs | 3.44B | -6.9B | -33.2M | 2.3B | 1.88B | |||||
Provision for Credit Losses | 6.85B | 9.58B | 13.08B | 20.39B | 11.53B | |||||
(Income) Loss On Equity Investments - (CF) | 10B | 3.79B | 741M | -3.36B | -7B | |||||
Stock-Based Compensation (CF) | 47M | 90.4M | 180M | 300M | 427M | |||||
Provision and Write-off of Bad Debts | 1.37B | 500M | - | 806M | 1.97B | |||||
Other Operating Activities, Total | 77.52B | 182B | 102B | 94.53B | 9.65B | |||||
Change In Accounts Receivable | 79.29B | -11.18B | 4.12B | -28.3B | -11.51B | |||||
Change In Inventories | 23.26B | 38.14B | 5.97B | -56.65B | -72.65B | |||||
Change In Accounts Payable | -80.85B | 57.48B | -70.12B | 69.45B | 137B | |||||
Change in Other Net Operating Assets | 28.96B | -85.37B | -44.72B | -15.77B | 20.35B | |||||
Cash from Operations | 266B | 290B | 143B | 354B | 679B | |||||
Capital Expenditure | -143B | -118B | -90.39B | -93.29B | -130B | |||||
Sale of Property, Plant, and Equipment | 1.71B | 3.51B | 2.3B | 2.85B | 2.31B | |||||
Cash Acquisitions | -270M | - | - | - | - | |||||
Divestitures | - | - | 1.36B | 194M | 1.08B | |||||
Sale (Purchase) of Intangible assets | -154B | -84.3B | -61.29B | -96.03B | -184B | |||||
Investment in Marketable and Equity Securities, Total | -63.48B | -67.19B | 93.43B | 10.8B | 56.83B | |||||
Net (Increase) Decrease in Loans Originated / Sold - Investing | 34.2M | - | - | - | - | |||||
Other Investing Activities, Total | 17.32B | 4.47B | 6.85B | 7.43B | 25.64B | |||||
Cash from Investing | -342B | -261B | -47.75B | -168B | -228B | |||||
Short Term Debt Issued, Total | 107B | 208B | 169B | 281B | 102B | |||||
Long-Term Debt Issued, Total | 292B | 296B | 313B | 163B | 116B | |||||
Total Debt Issued | 399B | 504B | 482B | 444B | 218B | |||||
Short Term Debt Repaid, Total | -144B | -156B | -214B | -318B | -187B | |||||
Long-Term Debt Repaid, Total | -183B | -201B | -250B | -332B | -337B | |||||
Total Debt Repaid | -328B | -357B | -464B | -649B | -523B | |||||
Issuance of Common Stock | 38.89B | 26.03B | 186M | 196M | 819M | |||||
Issuance of Preferred Stock | - | - | 37.5B | 37.5B | - | |||||
Common Dividends Paid | - | -15.6M | -15.3M | - | -7.69B | |||||
Common & Preferred Stock Dividends Paid | - | -15.6M | -15.3M | - | -7.69B | |||||
Other Financing Activities, Total | -75.97B | -74.16B | -88.74B | -95.19B | -58.1B | |||||
Cash from Financing | 33.9B | 99.04B | -33.8B | -262B | -370B | |||||
Foreign Exchange Rate Adjustments | 10.56B | 4.54B | 3.31B | 13.87B | 465M | |||||
Miscellaneous Cash Flow Adjustments | - | - | - | - | - | |||||
Net Change in Cash | -30.92B | 132B | 64.59B | -62.72B | 81.28B | |||||
Supplemental Items | ||||||||||
Cash Interest Paid | 65.5B | 72.23B | 81.69B | 85.95B | 83.7B | |||||
Cash Income Tax Paid (Refund) | 17.85B | 21.05B | 19.1B | 31.79B | 45.16B | |||||
Levered Free Cash Flow |