Eicher Motors Ltd Detail Report

8/12/2019 Eicher Motors Ltd Detail Report

1/12

BC 4860.00

5248.00

: E066A01013 FEBA 14, 2014

ECHE D : 4 C13

C DEA

BE C 505200

F 10.00

52. H / (.) 524.5/2512.00

(2. A ) 5050

C ( ) 1312.0

A (A*: A / *: )

C13A C14E C15E

1024.0 211.2 2532.02

EBDA 33.30 4311.0 402.1

2.20 3002. 320.03

E 103.04 111.1 121.0

/E 4.1 43.1 40.14

(%)

1

& B

E M L , , ,

& , ,

& I

.

.744.30

.341.60

,

117.89%.

77.92%

.5278.80 .2967.00 ,

.

140.17% . 1075.70 Q4 2013 .

447.90 Q4 2012.

C .

2786.20 D 31,

2013 . 1447.60 D 31, 2012.

D C2013, I

. 17825.70 . 10950.40

C2012.

E M 300%

(. 30/ ).

C

.

N PA CAG 35% 31% 2012

2015E .

EE G C AE CA E /E () /B() DDED

CA AE (.) . . (.) (%)

E 40.00 1312.0 103.04 4.1 1.00 300.00

H C 155.25 313.50 10.1 1.3 .2 3000.00

34.10 123512.0 2.1 14.03 .45 100.00

B A 15.25 532.00 112.15 1.4 .3 450.00


2/12

AA (AA)

4 13,

E G

& , /

& B,

M, A G ,

31D, 2013.

D13 D12 % C

52.0 2.00 .2

A 44.30 341.0 11.

E 2.53 12.5 11.5

EBDA 105.0 44.0 140.1

.744.30 .341.60

, 117.89%. 77.92% .5278.80

.2967.00 , . .27.53 , 117.56% .

P , .1075.70 .447.90

.

:

D 61

M CC

. Q4 C13

. 4312.90 . 2672.70

Q4 C12. C M

. 3290.50 . 2036.30

. E B E . 321.70

. 757.50

Q4 C13

.


3/12

E M L 300% (. 30/ ). D , 23,500

. 462 ( . 452 ) 6,400 . 297 ( . 287 )

E E O .

E M L . O 11 5 49 .

C . 2786.20 D 31, 2013 . 1447.60 D 31, 2012.

I . 10950.40 D 31, 2012 . 17825.70 D 31, 2013.

E M L (EML) E G,

I I 1959. EML

I . I 5050 , E C L,

, , ;

I . E M

E , I.

, E

, .

EML 50:50 P I I., E P P L.

, ,

. I 2012, E M IN 7,000 (D 1.3 ).

E . I 2012 63

249.

O 85 &D. P

E . E

& B, A , E , M

, M .


4/12

:

I . I

M M C J CANE

.

I E. I 300

600. 39,000 .

.

(C ), .


5/12

AA

B 31, 20122015

(A &

ECHE D. C12A C13A C4E C15E

CE F FD (..)

' F 20.00 20.40 20.40 20.40

020.50 43.00 1045. 131.1

1. 6290.50 8213.40 11216.28 14062.21

C

() 2.0 12.30 101.04 .2

32.30 3.0 43.4 4.

2.0 104.0 115.2 124.50

2. C 187.50 268.90 259.79 262.10

C

200.10 40.00 4.40 5.14

15.00 3214.20 321.32 4313.4

11.10 2114.0 244.43 22.3

21.20 0.40 14.0 11.

3. C 3764.40 6349.50 6591.22 7203.75

(1+2+3) 10242.40 14831.80 18067.29 21528.07

ACA F FD

C A) F A ( C

)1980.30 3131.70 4278.52 5476.51

) 10.40 30.40 3.5 4.5

) 13.00 2.20 101.4 1200.0

) 1.0 0.0 . 4.23

1. C A 2764.50 4339.20 5760.72 7240.90

C A

34.50 254.10 54. 1015.22

54.10 143.40 154.5 205.5

2.00 121.30 152.4 13.41

35.00 1.10 224.52 20.44

& 23.40 4.40 54.3 5.2

2.0 4.30 4. 5.

2. C A 7477.90 10492.60 12306.58 14287.17

A (1+2) 10242.40 14831.80 18067.29 21528.07


6/12

A & 2012 2015

(..) C12A C13A C14E C15E

D 12 12 12 12

10492.60 17024.70 21791.62 25932.02

45.0 01.00 20.35 24.3

1050.40 125.0 2201. 222.3

E 03.30 13.40 10.1 21523.5

1912.10 3938.30 4311.80 4702.81

2.0 2.0 3.2 3.

G 10.50 335.0 430.50 4.2

D 11.50 304.10 33.1 452.14

B 13.00 331.50 325.34 424.

20.40 45.30 22.45 .

1447.60 2786.20 3002.88 3270.03

E 20.00 20.40 20.10 20.10

020.50 43.00 1045. 131.1

F 10.00 10.00 10.00 10.00

E 53.61 103.04 111.18 121.07

& 30, 2013 31, 2014

(..) 3013 3013 31D13 3114E

D 3 3 3 3

3818.20 4589.70 5278.80 5753.89

.10 21.20 20.0 33.0

35.30 410.0 52.0 5.5

E 313.40 304.0 4223.0 44.14

757.90 906.20 1075.70 1138.44

0.30 0.50 1.40 1.12

G 5.0 05.0 104.30 113.32

D 5.30 0.00 .00 103.24

B 2.30 25.0 5.30 1034.0

15.10 20.0 241.00 23.4

526.20 617.90 744.30 796.24

E 20.10 20.10 20.40 20.40

F 10.00 10.00 10.00 10.00

E 19.48 22.88 27.53 29.45


7/12

A

C12A C13A C14E C15E

E (.) 53.1 103.04 111.1 121.0

EBDA (%) 1.22% 23.13% 1.% 1.14%

B (%) 1.5% 21.33% 1.01% 1.3%

A (%) 13.0% 1.3% 13.% 12.1%

/E () 0.5 4.1 43.1 40.14

E (%) 23.01% 33.2% 2.% 23.25%

CE (%) 32.10% 51.40% 41.% 3.51%

E/EBDA () .1 33.33 30.40 2.

B (.) 232. 303.5 415.25 520.2

/B 20. 1.00 11.0 .34


8/12

A .4860.00, P/E 43.71 C14E 40.14 C15E.

E (EP) C14E C15E .111.18 .121.07 .

N PA CAG 35% 31% 2012 2015E.

O E/EBIDA, 30.40 C14E 27.87 C15E. P B 11.70 9.34 C14E C15E. B .5248.00 M L

.

I . E

. B,

. D

, (CAG) 16

201317.

I C.

H D, A KM M & M

I C .

F, I M B C,

E, .

I 3.23 201213 10

202021. CAG 13 20122021. I

, $ 9.3 201213 $ 30

202021, A C M A (ACMA).


9/12

(FDI) I A 2000

O 2013 $ 9,079 , 4 FDI (

$), D I P P (DIPP), M C, G

I.

I I

. I I' 16

250 .

M , () .

25,000 I.

&

M L 30 ($ 49.17 ) N AI C (NAIC) (&D).

M E C (MEC) , K.

I P L M, K, 974 ($ 158.32 ).

2,125 .

M J I C, , , B I , M M

N, C G J C.

M J L (JL) J B 4,626 ($ 751.95

).

JBM A (J) I BM I. II K, F H,

2,000 , 500 ($ 81.27 ).

M & M (M&M) ' 20 .

A A G K G 200 ($ 272.73 ) E 2013.

H C I E P A. E P .


10/12

G I

, M P N G, G I.

B 201314 .

A 2013 M 31, 2015.

(BCD) , , . 75 100

/ ( ) CIF $ 40,000; 60

75 800

10 25 . I , 27 30

1,500 , 80 72 ,

.

A BCD .

14 13 .

G I 100 FDI .

A

A M P (AMP) 20062016 I,

$

145 ; 10 (GDP)

25 2016.

, (M),

; GDP

$ 145 2016, AMP 20062016.


11/12


12/12

Firstcall India Equity Research: Email [email protected]

C.V.S.L.Kameswari Pharma

U. Janaki Rao Capital Goods

B. Anil Kumar Auto, IT & FMCG

Suhani Adilabadkar Pharma & Banking

M. Vinayak Rao Diversified

Firstcall India also provides

Firstcall India Equity Advisors Pvt.Ltd focuses on, IPOs, QIPs, F.P.Os,Takeover

Offers, Offer for Sale and Buy Back Offerings.

Corporate Finance Offerings include Foreign Currency Loan Syndications,

Placement of Equity / Debt with multilateral organizations, Short Term Funds

Management Debt & Equity, Working Capital Limits, Equity & Debt

Syndications and Structured Deals.

Corporate Advisory Offerings include Mergers & Acquisitions(domestic and

cross-border), divestitures, spin-offs, valuation of business, corporate

restructuring-Capital and Debt, Turnkey Corporate Revival Planning &

Execution, Project Financing, Venture capital, Private Equity and Financial

Joint Ventures

Firstcall India also provides Financial Advisory services with respect to raising

of capital through FCCBs, GDRs, ADRs and listing of the same on International

Stock Exchanges namely AIMs, Luxembourg, Singapore Stock Exchanges and

other international stock exchanges.

For Further Details Contact:

3rd Floor,Sankalp,The Bureau,Dr.R.C.Marg,Chembur,Mumbai 400 071

Tel. : 022-2527 2510/2527 6077/25276089 Telefax : 022-25276089

E-mail: [email protected]

Documents

Eicher Motors Ltd Detail Report