Hero MotoCorp Limited
NSE:HEROMOTOCO.NS
4768.9 (INR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||
Net Income
| 37,448.3 | 27,999 | 23,290.5 | 29,360.5 | 36,594.1 | 34,663.5 | 37,221.7 | 35,463 | 43,124.5 | 32,919.6 | 28,641 | 25,292 | 28,647.1 | 24,047.6 | 28,317.3 | 17,814.6 | 14,102.8 | 12,461 | 14,122.4 | 12,172.5 | 10,724.6 |
Depreciation & Amortization
| 7,573.6 | 6,973.9 | 6,895.2 | 7,151.2 | 8,457.6 | 6,244.4 | 5,749.8 | 5,022.5 | 4,470.1 | 5,404.5 | 11,073.7 | 11,417.5 | 10,973.4 | 4,023.8 | 1,914.7 | 1,806.6 | 1,603.2 | 1,397.8 | 1,146.2 | 893.8 | 733.3 |
Deferred Income Tax
| 0 | -1,233.7 | -1,204.5 | -4,332.9 | 384.8 | -8,684.6 | -3,563.6 | -3,743.1 | -13,679.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 237.4 | 160.4 | 100 | 88.6 | 101.5 | 65.5 | 53.5 | 34.2 | 9.3 | 6.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Working Capital
| 10,071.7 | -6,201.9 | -6,684.7 | 9,377.2 | 11,954.6 | -19,457.6 | 1,974.6 | 4,615.5 | 3,920.7 | -3,552.9 | 550.7 | -7,872.4 | -6,906.1 | 2,180.6 | 4,845.9 | 985 | 1,141.5 | -2,223.5 | -361.8 | -541.4 | 2,991.8 |
Accounts Receivables
| 687.4 | -5,713.1 | 1,154.5 | -8,096.7 | 11,801.6 | -13,181.4 | 1,212.1 | -2,682 | 904 | -4,519.4 | -2,594.6 | -3,915.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 4.9 | -2,839.8 | 3,168.6 | -5,069.5 | -327.9 | -2,868.6 | -2,541 | 534.1 | 994 | -1,918.4 | -327.9 | 388.1 | -1,506.4 | -885.3 | -1,095.7 | -97.4 | 415.2 | -490.3 | -222.9 | -160.6 | 127.2 |
Accounts Payables
| 8,627.2 | 4,170.5 | -9,210.9 | 21,365.6 | -3,106.3 | 629.8 | 1,090.6 | 5,908.6 | 750.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| 752.2 | -1,819.5 | -1,796.9 | 1,177.8 | 3,587.2 | -4,037.4 | 4,515.6 | 4,081.4 | 2,926.7 | -1,634.5 | 878.6 | -8,260.5 | -5,399.7 | 3,065.9 | 5,941.6 | 1,082.4 | 726.3 | -1,733.2 | -138.9 | -380.8 | 2,864.6 |
Other Non Cash Items
| 2,824.8 | -1,559.3 | -1,359.5 | -540.1 | -2,311.3 | -2,508.5 | -1,263.9 | -1,320.2 | 118.7 | -12,916.1 | -10,635.2 | -9,932.8 | -9,116.6 | -7,370.9 | -8,211.5 | -7,015.9 | -4,729.7 | -5,384.8 | -5,546 | -5,056.6 | -4,720.4 |
Operating Cash Flow
| 52,090.7 | 26,138.4 | 21,037 | 41,104.5 | 55,181.3 | 10,322.7 | 40,172.1 | 40,071.9 | 37,964.1 | 21,855.1 | 29,630.2 | 18,904.3 | 23,597.8 | 22,881.1 | 26,866.4 | 13,590.3 | 12,117.8 | 6,250.5 | 9,360.8 | 7,468.3 | 9,729.3 |
Investing Activities: | |||||||||||||||||||||
Investments In Property Plant And Equipment
| -7,878.9 | -6,042.5 | -5,696.6 | -5,810.2 | -12,878 | -9,795.6 | -8,241.6 | -12,381.1 | -17,080.2 | -12,329.3 | -9,414.7 | -6,076.4 | -5,650.5 | -3,641.2 | -2,115.7 | -3,150.8 | -3,749.2 | -5,190.3 | -3,989.4 | -2,192.6 | -1,490.1 |
Acquisitions Net
| 232.8 | -9,625 | -1,500 | -3,683.7 | 6,023 | -6,283 | -900.9 | -2,169.2 | -1,971.9 | -1,524 | -1,489.6 | 0 | 0 | 612.1 | 472.4 | 730.8 | 0 | 510 | 342.3 | 191.3 | 298.1 |
Purchases Of Investments
| -468,176.8 | -444,331.5 | -421,051 | -493,885.4 | -493,575.8 | -394,789.1 | -348,540.2 | -290,487.7 | -275,219.5 | 3,547.6 | -86.6 | 0 | 0 | -226,409.8 | -231,347.8 | -187,118.4 | -141,664.7 | -134,177.1 | -111,861.6 | -134,084.8 | -68,271.6 |
Sales Maturities Of Investments
| 454,046.3 | 453,360.1 | 424,374.9 | 479,301.4 | 474,807.8 | 420,204.5 | 336,815.8 | 283,348.2 | 269,725.6 | 13,492.9 | 1,666.5 | 6,278.5 | 0 | 220,865.8 | 228,714.8 | 180,426.5 | 137,038.6 | 138,456.1 | 114,516.3 | 131,153.9 | 67,204.8 |
Other Investing Activites
| 979.6 | 2,425.6 | 1,653 | 1,184.7 | -2,568.4 | 3,639.5 | 2,284.8 | 1,970.3 | 1,687.2 | -2,873.4 | -6,853.6 | -7,531.5 | 6,578.4 | -4,650 | -1,000 | 500 | 565.2 | -2,330 | -2,242.5 | -696.3 | -1,505 |
Investing Cash Flow
| -21,776.6 | -4,213.3 | -2,219.7 | -22,893.2 | -28,191.4 | 12,976.3 | -18,582.1 | -19,719.5 | -22,858.8 | 313.8 | -16,178 | -7,329.4 | 927.9 | -13,223.1 | -5,276.3 | -8,611.9 | -7,810.1 | -2,731.3 | -3,234.9 | -5,628.5 | -3,763.8 |
Financing Activities: | |||||||||||||||||||||
Debt Repayment
| -502 | -241.6 | -114.5 | -1,298.6 | -808.2 | -247.9 | -582.7 | -335.2 | -39.4 | -120 | 0 | 0 | 0 | -333.2 | -124.6 | -535.1 | -331.7 | -206.1 | -159.8 | -155.5 | -96.7 |
Common Stock Issued
| 104.1 | 32.4 | 50.4 | 78.3 | 1.2 | 19.8 | 26.6 | 14.5 | 5.6 | 0 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 209.2 | -114.5 | -1,298.6 | -1,801.3 | 714.7 | -57 | 345.2 | 1,249.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid
| -27,020.9 | -19,983.3 | -19,083.9 | -19,208 | -23,584.4 | -19,286 | -16,975 | -17,373.4 | -13,978.1 | -18,970.3 | -11,992.9 | -8,985.9 | -20,967.2 | -5,990.6 | 0 | -3,794.1 | -3,394.7 | -3,961.1 | -3,963.2 | -2,025.5 | -5,506 |
Other Financing Activities
| 125.8 | -1,489 | -502 | 3,183.7 | -3,839.3 | -3,724.6 | -3,436.4 | -3,009.7 | -2,845.6 | -2,341 | -2,156.4 | -1,576.8 | -3,614.4 | -3,568 | -20,968.5 | -670.1 | -596.9 | -576.2 | -589.3 | 145.9 | -233.6 |
Financing Cash Flow
| -26,528 | -21,472.3 | -19,753.3 | -18,518.2 | -26,018 | -22,524 | -21,024.5 | -20,358.6 | -15,608.3 | -21,311.3 | -14,137.3 | -10,562.7 | -24,581.6 | -9,891.8 | -21,093.1 | -4,999.3 | -4,323.3 | -4,743.4 | -4,712.3 | -2,035.1 | -5,836.3 |
Other Information: | |||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 23 | 0 | 0 | -0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change In Cash
| 4,359.4 | 452.8 | -936 | -306.9 | 971.9 | 775.1 | 565.5 | -6.2 | -503 | 857.6 | -662.1 | 1,012.2 | -55.9 | -232.9 | 497 | -20.9 | -15.6 | -1,224.2 | 1,413.6 | -195.3 | 129.2 |
Cash At End Of Period
| 6,964.7 | 2,263 | 1,810.2 | 2,746.2 | 3,053.1 | 2,081.2 | 1,306.1 | 740.6 | 1,042 | 1,545 | 687.4 | 1,349.5 | 337.3 | 393.2 | 631.5 | 131 | 151 | 363 | 1,589.6 | 175.9 | 372.5 |