Stock TVSMOTOR TVS MOTOR COMPANY LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials TVS Motor Company Limited

Equities

TVSMOTOR

INE494B01023

Auto & Truck Manufacturers

Market Closed - Bombay S.E.
Other stock markets
 03:49:46 29/04/2024 pm IST 		5-day change 1st Jan Change
2,036 INR +0.95% Intraday chart for TVS Motor Company Limited +4.73% +0.56%
27/04 TVS Motor Company Showcases TVS iQube Electric Scooter at the Makina Motoshow in Philippines CI
15/04 India's Ola Electric cuts cheapest e-scooter prices by as much as 12.5% RE

Valuation

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,25,405 1,41,053 2,77,973 2,97,238 5,11,859 9,58,251 - -
Enterprise Value (EV) 1 2,38,746 1,56,608 2,79,031 3,09,956 5,31,885 9,74,446 9,59,693 9,34,585
P/E ratio 33.6 x 23.8 x 45.4 x 33.3 x 34.3 x 45.5 x 36.1 x 29.6 x
Yield 0.74% 1.18% 0.6% 0.6% 0.46% 0.4% 0.5% 0.59%
Capitalization / Revenue 1.24 x 0.86 x 1.66 x 1.43 x 1.93 x 3.04 x 2.63 x 2.31 x
EV / Revenue 1.31 x 0.95 x 1.67 x 1.49 x 2.01 x 3.09 x 2.63 x 2.25 x
EV / EBITDA 16.7 x 11.6 x 19.5 x 15.8 x 19.9 x 27.9 x 22.3 x 18.3 x
EV / FCF 47.4 x 18.1 x 13.9 x 41 x 54.4 x 51.6 x 38.9 x 30.9 x
FCF Yield 2.11% 5.54% 7.18% 2.44% 1.84% 1.94% 2.57% 3.24%
Price to Book 6.73 x 3.9 x 6.67 x 6.16 x 8.46 x 12.5 x 9.85 x 7.8 x
Nbr of stocks (in thousands) 4,75,087 4,75,087 4,75,087 4,75,087 4,75,087 4,75,087 - -
Reference price 2 474.4 296.9 585.1 625.6 1,077 2,017 2,017 2,017
Announcement Date 30/04/19 28/05/20 27/04/21 05/05/22 04/05/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,82,099 1,64,233 1,67,505 2,07,905 2,64,787 3,15,378 3,64,458 4,14,717
EBITDA 1 14,332 13,459 14,286 19,617 26,747 34,988 43,067 50,945
EBIT 1 10,340 8,568 9,349 13,503 20,435 28,404 35,592 42,619
Operating Margin 5.68% 5.22% 5.58% 6.49% 7.72% 9.01% 9.77% 10.28%
Earnings before Tax (EBT) 1 9,610 7,544 8,262 12,132 20,034 28,081 35,593 43,442
Net income 1 6,701 5,922 6,120 8,936 14,910 21,044 26,510 32,388
Net margin 3.68% 3.61% 3.65% 4.3% 5.63% 6.67% 7.27% 7.81%
EPS 2 14.11 12.47 12.88 18.81 31.38 44.34 55.82 68.03
Free Cash Flow 1 5,039 8,674 20,022 7,562 9,773 18,892 24,649 30,293
FCF margin 2.77% 5.28% 11.95% 3.64% 3.69% 5.99% 6.76% 7.3%
FCF Conversion (EBITDA) 35.16% 64.45% 140.16% 38.55% 36.54% 53.99% 57.23% 59.46%
FCF Conversion (Net income) 75.19% 146.45% 327.14% 84.63% 65.55% 89.77% 92.98% 93.53%
Dividend per Share 2 3.500 3.500 3.500 3.750 5.000 8.156 10.08 11.86
Announcement Date 30/04/19 28/05/20 27/04/21 05/05/22 04/05/23 - - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 53,914 53,219 39,344 56,194 57,064 55,303 60,309 72,206 65,519 66,753 72,755 81,802 83,501 80,230 82,015
EBITDA 1 5,111 5,361 2,738 5,629 5,683 5,568 5,995 7,365 6,589 6,798 7,638 9,111 9,190 9,002 -
EBIT 1 3,782 3,995 - 4,084 4,136 3,975 4,474 5,830 5,006 5,124 6,002 7,368 7,843 7,209 7,462
Operating Margin 7.02% 7.51% - 7.27% 7.25% 7.19% 7.42% 8.07% 7.64% 7.68% 8.25% 9.01% 9.39% 8.99% 9.1%
Earnings before Tax (EBT) 1 3,615 3,869 721.7 3,769 3,914 3,727 4,321 5,492 4,755 5,466 6,104 7,411 7,148 7,099 -
Net income 1 2,656 2,892 531.5 2,776 2,883 2,745 3,205 4,075 3,528 4,103 4,677 5,304 5,409 5,426 -
Net margin 4.93% 5.43% 1.35% 4.94% 5.05% 4.96% 5.31% 5.64% 5.38% 6.15% 6.43% 6.48% 6.48% 6.76% -
EPS 2 5.590 6.090 1.120 5.840 6.070 5.780 6.750 8.580 7.420 8.640 9.840 11.27 11.45 11.42 -
Dividend per Share 2 - - - - - 3.750 - - - 5.000 - - - - -
Announcement Date 28/01/21 27/04/21 29/07/21 21/10/21 07/02/22 05/05/22 28/07/22 04/11/22 24/01/23 04/05/23 24/07/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 13,341 15,555 1,058 12,718 20,026 16,195 1,442 -
Net Cash position 1 - - - - - - - 23,666
Leverage (Debt/EBITDA) 0.9308 x 1.156 x 0.074 x 0.6483 x 0.7487 x 0.4629 x 0.0335 x -
Free Cash Flow 1 5,039 8,674 20,022 7,562 9,773 18,892 24,649 30,293
ROE (net income / shareholders' equity) 21.5% 17% 15.7% 19.9% 27.4% 29.8% 29.7% 28.8%
ROA (Net income/ Total Assets) 8.63% 6.68% 6.26% 8.11% 11.5% 13.6% 15% 16%
Assets 1 77,652 88,653 97,754 1,10,226 1,29,474 1,54,360 1,76,344 2,02,425
Book Value Per Share 2 70.50 76.20 87.80 102.0 127.0 162.0 205.0 259.0
Cash Flow per Share 2 23.10 29.30 53.90 31.50 41.90 61.50 74.00 85.70
Capex 1 5,939 5,263 5,587 7,413 10,156 9,877 9,854 10,437
Capex / Sales 3.26% 3.2% 3.34% 3.57% 3.84% 3.13% 2.7% 2.52%
Announcement Date 30/04/19 28/05/20 27/04/21 05/05/22 04/05/23 - - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for TVS Motor Company Limited

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Motorcycles & Scooters

1st Jan change Capi.
TVS MOTOR COMPANY LIMITED Stock TVS Motor Company Limited
+0.56% 11.49B
BAJAJ AUTO LIMITED Stock Bajaj Auto Limited
+32.03% 30.04B
EICHER MOTORS LIMITED Stock Eicher Motors Limited
+10.53% 15.09B
HERO MOTOCORP LTD Stock Hero Motocorp Ltd
+7.74% 10.77B
YAMAHA MOTOR CO., LTD. Stock Yamaha Motor Co., Ltd.
+11.67% 8.79B
YADEA GROUP HOLDINGS LTD. Stock Yadea Group Holdings Ltd.
+9.91% 5.67B
HARLEY-DAVIDSON, INC. Stock Harley-Davidson, Inc.
-5.67% 4.67B
SANYANG MOTOR CO., LTD. Stock Sanyang Motor Co., Ltd.
+17.09% 2.03B
LONCIN MOTOR CO., LTD. Stock Loncin Motor Co., Ltd.
+27.91% 1.87B
PIERER MOBILITY AG Stock PIERER Mobility AG
-22.94% 1.34B
Motorcycles & Scooters
  1. Stock Market
  2. Equities
  3. TVSMOTOR Stock
  4. Financials TVS Motor Company Limited