Eicher Motors Limited
EICHERMOT · Auto OEM · NSE
₹7,246
Current Market Price
Fair Value (DCF)
₹4,719
Discount to FV
-34.9%
Updated 5m ago
YieldIQ Score
50/100
Piotroski F-Score
6/9
Economic Moat
Wide
Confidence
64%
ROE
22.0%
Debt/Equity
0.02
WACC
9.8%
Market Cap
₹1.99 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
31.3%
Return on capital employed
EV / EBITDA
22.6×
Enterprise multiple
Debt / EBITDA
0.1×
Leverage vs earnings
Interest Coverage
100.3×
EBIT covers interest
Current Ratio
1.90×
Short-term liquidity
Asset Turnover
0.73×
Revenue per ₹ of assets
Revenue CAGR (3Y)
17.5%
3-year revenue growth
Revenue CAGR (5Y)
21.4%
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹7,246
Bear case
Margin of Safety —
Implied upside -174.0%
Base case
Margin of Safety -115.2%
Implied upside -53.5%
Bull case
Margin of Safety -40.8%
Implied upside -29.0%
Ratio Trends
EICHERMOT · last 9 annual periods
ROE
22.0%
ROCE
31.3%
Operating Margin
—
Debt / Equity
0.02×
PE
32.8×
EV / EBITDA
22.6×
Historical Financials
EICHERMOT · 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 | ₹10.1K Cr | ₹14.2K Cr | ₹16.2K Cr | ₹18.5K Cr | ₹23.0K Cr | +22.7% |
| EBITDA | ₹2673 Cr | ₹4354 Cr | ₹5851 Cr | ₹6717 Cr | ₹8014 Cr | +31.6% |
| EBIT | ₹2161 Cr | ₹3512 Cr | ₹4805 Cr | — | — | +22.1% |
| PAT | ₹1677 Cr | ₹2914 Cr | ₹4001 Cr | ₹4734 Cr | ₹5515 Cr | +34.7% |
| EPS (diluted) | ₹61.26 | ₹106.38 | ₹145.92 | — | — | +24.2% |
| CFO | ₹1527 Cr | ₹2823 Cr | ₹3724 Cr | ₹3980 Cr | ₹4805 Cr | +33.2% |
| CapEx | ₹-641 Cr | ₹-682 Cr | ₹-819 Cr | ₹-1039 Cr | ₹-1275 Cr | — |
| FCF | ₹886 Cr | ₹2140 Cr | ₹2905 Cr | ₹2941 Cr | ₹3530 Cr | +41.3% |
| Total Assets | ₹16.2K Cr | ₹19.2K Cr | ₹23.1K Cr | ₹27.2K Cr | ₹32.2K Cr | +18.7% |
| Total Debt | ₹108 Cr | ₹288 Cr | ₹419 Cr | ₹458 Cr | ₹514 Cr | +47.8% |
| Shareholders' Equity | ₹12.6K Cr | ₹15.0K Cr | ₹18.0K Cr | ₹21.3K Cr | ₹25.1K Cr | +18.8% |
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 | -360.8%-78.3% upside | 38 | Data Limited | 31.6% | — |
TMCV TMCV | — | — | Pending | 18.7% | — |
 HYUNDAI Hyundai Motor India Limited | -100.0%-50.0% upside | 48 | Above Fair Value | 27.1% | — |
 BAJAJ-AUTO Bajaj Auto Limited | -64.7%-39.3% upside | 50 | Above Fair Value | 27.7% | 22.8× |
TMPV Tata Motors Passenger Vehicles Limited | +79.2%+380.6% upside | 40 | Data Limited | 73.5% | — |
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
0.97%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Eicher Motors Limited (EICHERMOT.NS) trades at 7246.00 vs a model fair value of 4719.38, a gap of -34.9%. 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 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.