Unlisted Deals:
ador powertron 500.00 (4,900.00 %) amol minechem 601.00 (0.17 %) anglo french drugs 950.00 (2.15 %) anugraha valve 510.00 (0.99 %) apl metals 39.00 (-2.50 %) apollo fashion 92.00 (-4.17 %) arkfin investments 50.00 arohan 250.00 (-1.96 %) assam carbon 325.00 (4.84 %) avalokiteshvar 242.00 (0.83 %) axles india 680.00 (0.74 %) balmer lawrie 200.00 (-0.99 %) bharat hotels 385.00 (-2.53 %) bima mandi 235.00 (-2.08 %) bira 545.00 (-0.91 %) blsx limited 35.00 (2.94 %) boat 1,550.00 (-1.90 %) c & s electric 1,070.00 (1.90 %) cable corporation 16.00 (-5.88 %) capgemini 14,300.00 (-1.38 %) care health 184.00 (-0.54 %) carrier aircon 550.00 (0.92 %) cial 465.00 (-1.06 %) csk 195.00 (-1.52 %) dalmia refract 270.00 (-1.82 %) dfm foods 470.00 (0.64 %) dsp merrill lynch 1,000.00 east india pharma 39.00 (-2.50 %) eaton fluid 445.00 (1.14 %) electronica plastic 4,500.00 (2.27 %) elgi ultra 400.00 elofic industries 2,850.00 (1.79 %) esl steel 42.00 (-2.33 %) fincare business 87.00 (1.16 %) fincare sfbl 205.00 (1.49 %) finopaytech limited 149.00 (-0.67 %) flipkart india 231,001.00 (0.00 %) frick india 3,400.00 (-2.86 %) gkn driveline 1,750.00 (2.94 %) goodluck defence 288.00 (-0.69 %) group pharma 300.00 gynofem healthcare 70.00 (7.69 %) hazira cargo terminals limited 205.00 (1.49 %) hdb financial 1,220.00 (-0.41 %) hdfc ergo 370.00 (1.70 %) hdfc securities 10,800.00 (-1.81 %) hella india 900.00 (-2.17 %) hero fincorp 1,950.00 (-0.76 %) hexaware 980.00 (-0.51 %) hicks 1,650.00 (3.13 %) hira ferro 200.00 (2.56 %) honeywell electrical 7,500.00 (2.74 %) ikf finance 320.00 (-3.03 %) incred financial 10.00 (1.01 %) incred holdings 153.00 (-1.29 %) india carbon 1,120.00 (-1.32 %) india exposition 121.00 (0.83 %) indian potash 3,100.00 (-1.59 %) indian seamless 195.00 (2.63 %) indo alusys 25.75 (-0.96 %) indofil 1,430.00 (-0.69 %) infinite computer 405.00 (1.25 %) inkel 22.00 (-2.22 %) jana small finance bank 75.00 kel 525.00 (-1.87 %) kial 137.00 (-0.72 %) klm axiva 15.50 (3.33 %) kurlon limited 1,275.00 (1.59 %) lava 43.00 (-4.44 %) mahindra rural mrhfl 100.00 manipal housing 74.00 (2.07 %) manjushree technopack 850.00 (-2.86 %) martin & harris 820.00 (-1.20 %) matrix gas 810.00 (-2.41 %) merino 3,250.00 (-1.52 %) minosha 282.00 (0.71 %) mitsubishi heavy 207.00 (-0.48 %) mkcl 425.00 (-2.30 %) mobikwik 640.00 (-1.54 %) mohan meakin 2,300.00 (-4.17 %) mohfl 15.00 (7.14 %) msei 2.50 (11.11 %) msil 34.00 (3.03 %) nayara energy 760.00 (2.01 %) nayara energy ncd 320.00 (1.59 %) ncdex 198.00 (-1.00 %) ncl buildtek 310.00 (-3.13 %) ncl holdings 106.00 (0.95 %) nsdl 1,000.00 (-0.99 %) nse india 1,800.00 (-2.70 %) onix renewable 21,000.00 (2.44 %) orbis financial 399.00 (-0.25 %) oswal minerals 60.10 (-1.48 %) otis elevator 4,100.00 (2.50 %) oyo rooms 53.00 (-1.85 %) panasonic appliances 262.00 (0.77 %) paymate india 500.00 (-1.96 %) pharmeasy 8.60 (1.78 %) pharmed limited 660.00 (3.13 %) philips domestic 625.00 (-2.34 %) philips india 925.00 (-0.54 %) pnb metlife 70.00 proyuga adtech 25.00 purity flexpack 20.00 ramaraju surgical 260.00 (-1.89 %) rapido 16,650.00 (0.03 %) rasoi 82,000.00 (2.50 %) reliance gic 500.00 (2.04 %) resins plastics 550.00 (4.76 %) ring plus aqua 560.00 (1.82 %) rrp s4e innovation 295.00 (-1.67 %) sab miller 535.00 (0.94 %) sbi amc 2,650.00 (-1.12 %) sbi general insurance 621.00 (0.16 %) scottish assam 505.00 (1.00 %) shriram life 261.00 (0.38 %) sigachi laboratories 36.00 (-2.70 %) signify 1,325.00 (-1.85 %) smile microfinance 51.00 (-1.92 %) sterlite grid 5 255.00 (-7.27 %) sterlite power 570.00 (-3.39 %) studds 1,460.00 (-0.68 %) svsml 315.00 (2.94 %) t stanes 800.00 (1.27 %) tata capital 885.00 (-0.56 %) trl krosaki 1,750.00 (-1.41 %) urban tots 64.00 (-1.54 %) utkarsh coreinvest 290.00 (-1.69 %) vikram solar 442.00 (-0.67 %) vivriti capital 1,040.00 (-0.95 %)
×

Hero Motors Annual Report, Balance Sheet & Revenue

Hero Motors Limited (Hero Motors) Return Comparision with Primex 40 Index

Periods 1 Week 1 Month 3 Months 6 Months 1 Year 3 Years All Time
Primex-40
Hero Motors Limited

Hero Motors Limited Balance Sheet (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Non-Current Assets

 

 

Property, plant and equipment

36,029.92

25,712.55

Right-of-use assets

3,547.56

1,869.95

Capital work-in-progress

6,218.27

6,863.64

Goodwill

797.25

797.25

Other intangible assets

525.21

394.75

Intangible assets under development

1,542.74

-

Investments

156.20

118.16

Loans

131.07

2.32

Other financial assets

739.13

397.14

Deferred tax assets (net)

41.59

36.94

Non current tax assets (net)

904.59

94.99

Other non-current assets

1,741.70

1,095.49

Current Assets

 

 

Inventories

17,989.79

19,579.29

Investment

667.56

1,530.26

Trade receivables

19,478.69

25,100.98

Cash and cash equivalents

4,226.09

755.79

Bank balances other than Cash and cash equivalents

4,600.00

8,555.18

Loans

60.19

33.57

Other financial assets

2,017.55

4,145.10

Other current assets

4,569.61

2,117.71

Total assets

1,05,984.71

99,201.06

Equity

 

 

Equity share capital

35,357.84

35,357.84

Other equity

3,226.09

-494.18

Non-controllable Interest

-1,102.33

-1,131.41

Non-current liabilities

 

 

Borrowings

8,175.29

7,167.51

Lease Liabilities

2,333.00

1,024.70

Other financial liabilities

470.70

413.40

Provisions

7,364.66

6,802.33

Deferred tax liabilities (net)

1,059.91

428.54

Current liabilities

 

 

Borrowings

22,224.34

19,793.43

Lease Liabilities

666.28

477.84

Trade payables

 

 

total outstanding dues of micro and small enterprises

1,717.06

1,599.08

total outstanding dues other than above

11,907.22

13,252.35

Other financial liabilities

10,195.33

12,673.36

Other current liabilities

2,185.26

1,526.40

Provisions

204.06

309.87

Total equity and liabilities

1,05,984.71

99,201.06

 Hero Motors Limited Profit & Loss Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Revenue from operations

1,06,438.59

1,05,462.27

Other income

1,903.27

1536.97

Total income

1,08,341.86

1,06,999.24

Cost of materials consumed

64,044.80

75,629.38

Changes in inventories of finished goods, work-in-progress and stock-in-trade

456.77

-3774.39

Employee benefit expense

18,083.45

9,331.01

Finance costs

2,994.42

2693.16

Depreciation and amortisation expense

2,855.14

1828.46

Other expenses

17,475.87

15,915.57

Total expenses

1,05,910.45

1,01,623.19

Profit /(Loss) before share of net profit/ (loss) of associates, exceptional items and tax

2,431.41

5,376.05

Add: Share of Net Profit/ (loss) of associates

-

-162.48

Profit /(Loss) before tax

2,431.41

5,213.57

Current tax

124.68

1,737.13

Deferred tax

603.10

-574.37

Profit for the year

1,703.63

4,050.81

Other comprehensive income / (expenses)

 

 

Items that will not be reclassified to profit or (loss)

 

 

Re -measurement gains /(losses)on defined benefit plans

-488.09

-645.87

Share of gains /(losses )related to associate

-

-531.49

Income tax on items that will not be reclassified to profit or loss

-23.62

162.02

Items that will be reclassified to of profit or loss

 

 

Exchange differences in translating the financial statements of foreign operations

-423.71

256.52

Other comprehensive Income for the year, net of tax

-935.42

-758.82

Total comprehensive income/ (loss) for the year

768.21

3,291.99

Earning Per Equity Share

 

 

Basic

0.36

3.13

Diluted

0.36

3.13

Profit for the year attributable to:

 

 

Equity holder of parent

1,341.84

4061.48

Non-controlling interest

361.79

-10.67

Other comprehensive Income for the year attributable to:

 

 

Equity holder of parent

-602.71

-758.82

Non-controlling interest

-332.71

-

Total comprehensive income for the year attributable to:

 

 

Equity holder of parent

739.13

3302.66

Non-controlling interest

29.08

-10.67

 Hero Motors Limited Consolidated Cash Flow Statement (Rs in Lakhs)

Particulars

31-03-2024

31-03-2023

Cash flow from operating activities

 

 

Profit / (Loss) before income tax

2,431.41

5,213.57

Adjustments for:

 

 

Depreciation and amortization

2,855.14

1,828.46

Interest Paid

2,115.96

1,943.22

Other borrowing Cost

878.46

749.94

Foreign currency translation reserve

-423.71

256.52

Provision/ sundry balances written off

-300.08

-3.28

Unrealized foreign exchange loss gain

87.79

8.58

Loss/ (Profit) on sale of property plant and equipment

-10.84

17.89

Employee stock option

3,946.17

1,334.99

Rental Income

-2.35

-5.66

Gain on derecognition of right of use asset and lease liability

-105.12

-

Profit on sale/fair valuation

-87.29

-143.56

Other non-operating income

-2.99

-59.26

Share in loss of associates

-

-693.97

Interest Income

-967.58

-671.29

Operating Profit before working capital changes

10,414.97

9,776.15

Working capital adjustments

 

 

Adjustments for Increase/ (decrease) in operating assets:

 

 

(Increase)/Decrease inTrade receivables

5,555.30

-3,469.68

(Increase)/Decrease in Inventories

1,589.50

-1,895.99

(Increase)/Decrease in Other financial assets

1,901.67

258.64

(Increase)/Decrease in Other assets

-2,345.49

1,933.21

(Increase)/Decrease in Trade payables

-926.24

-2,235.89

(Increase)/Decrease in other financial liabilities

-3,050.02

1,952.81

Decrease in provisions

-31.57

-282.67

Increase in other liabilities

675.78

65.88

Cash generated from operations

13,783.90

6,102.46

Income taxes paid (net of refunds)

-934.28

-1,891.70

Net cash inflow from operating activities

12,849.62

4,210.76

Cash flows from investing activities

 

 

Capital Expenditure on PPE (including capital advances)

-13,283.43

-13,772.25

Proceeds from sale of property, plant and equipment

25.07

69.17

Investment in debentures/shares

-38.04

-113.16

Sale of mutual fund

949.99

1,059.82

Loan granted

-155.37

-18.25

Interest received

854.46

621.11

Rent received

2.35

5.66

Bank balance not considered as cash & cash equivalents

3,955.18

-8,518.59

Net cash outflow from investing activities

-7,689.79

-20,666.49

Cash flows from financing activities

 

 

Proceeds from non-current borrowings

4,825.00

9,063.77

Repayments of non-current borrowings

-2,253.14

-13,020.70

Proceeds from / repayment of current borrowings

823.23

4,292.50

Proceeds from isuue non-cumulative compulsory covertible preference shares

-

14,500.00

Payment of interim dividend

-935.70

-

Share issue expenses

-29.33

-345.07

Payment of lease liabilities

-865.79

-149.99

Other borrowing Cost

-878.46

-749.94

Interest Paid

-2,375.34

-1,799.48

Net cash inflow (outflow) from financing activities

-1,689.53

11,791.09

Net increase (decrease) in cash and cash equivalents

3,470.30

-4,664.64

Cash and cash equivalents at the beginning of the financial year

755.79

5,420.45

Total cash and cash equivalents

4,226.09

755.79

Components of cash and cash equivalents

 

 

Cash on hand

0.26

3.20

With banks- current account

2,225.83

752.59

With banks- Deposit account

2,000.00

-

Total cash and cash equivalents

4,226.09

755.79

 

Here is a summary of the Cash Flow Statement for the years 2024 and 2023:

Cash Flow from Operating Activities

In 2024, the company generated a net cash inflow from operating activities of ₹12,849.62 lakhs, which is a significant improvement over the ₹4,210.76 lakhs generated in 2023.

Profit Before Taxes: The profit before income tax dropped from ₹5,213.57 lakhs in 2023 to ₹2,431.41 lakhs in 2024. Despite this reduction, positive cash flow was maintained due to adjustments for non-cash items and working capital changes.

Adjustments for Non-Cash Items: Key adjustments included high depreciation and amortization expenses, increasing from ₹1,828.46 lakhs in 2023 to ₹2,855.14 lakhs in 2024, which indicates more investment in long-term assets. The company also recognized substantial employee stock option expenses of ₹3,946.17 lakhs in 2024, up from ₹1,334.99 lakhs in 2023, indicating a large equity-based compensation expense.

Working Capital Changes: Positive working capital adjustments contributed significantly to operating cash flows. Trade receivables decreased by ₹5,555.30 lakhs, suggesting improved collections, while inventories decreased by ₹1,589.50 lakhs, reflecting better inventory management. However, trade payables decreased by ₹926.24 lakhs, which would have reduced cash inflow as it suggests lower credit from suppliers.

Income Taxes Paid: The income taxes paid decreased slightly from ₹1,891.70 lakhs in 2023 to ₹934.28 lakhs in 2024, helping retain more cash from operations.

Cash Flow from Investing Activities

The company saw a significant cash outflow from investing activities, with a net outflow of ₹7,689.79 lakhs in 2024, though this was less severe than the outflow of ₹20,666.49 lakhs in 2023.

Capital Expenditure: Capital expenditure on property, plant, and equipment (PPE) was ₹13,283.43 lakhs in 2024, relatively stable compared to ₹13,772.25 lakhs in 2023. This consistent spending on PPE suggests ongoing investments in fixed assets.

Bank Balances and Term Deposits: The company saw a net cash inflow of ₹3,955.18 lakhs from bank balances and deposits not considered cash equivalents, compared to a significant outflow of ₹8,518.59 lakhs in 2023. This shift suggests that the company used previously held deposits to improve liquidity in 2024.

Interest and Rental Income: The company received ₹854.46 lakhs in interest income in 2024, an increase from ₹621.11 lakhs in 2023. Rental income was a minor inflow, remaining fairly stable.

Cash Flow from Financing Activities

The cash flows from financing activities in 2024 showed a net outflow of ₹1,689.53 lakhs, a notable decline from the inflow of ₹11,791.09 lakhs in 2023.

Borrowings: There were net borrowings of ₹4,825.00 lakhs in non-current borrowings, offset by repayments of ₹2,253.14 lakhs. Current borrowings also increased by ₹823.23 lakhs, indicating the company utilized short-term debt to manage liquidity.

Dividend and Share Issue: The company paid an interim dividend of ₹935.70 lakhs in 2024, with no comparable payment in 2023. Additionally, share issue expenses were lower in 2024 at ₹29.33 lakhs, down from ₹345.07 lakhs in 2023, indicating a reduction in equity-raising activities.

Interest and Lease Payments: Interest paid increased to ₹2,375.34 lakhs in 2024 from ₹1,799.48 lakhs in 2023, while lease payments increased to ₹865.79 lakhs, which shows rising financing costs.

Net Increase in Cash and Cash Equivalents

The net increase in cash and cash equivalents for 2024 was ₹3,470.30 lakhs, compared to a decrease of ₹4,664.64 lakhs in 2023. This improvement in cash reserves reflects effective cash flow management across all activities.

Closing Cash Position: By the end of 2024, cash and cash equivalents increased to ₹4,226.09 lakhs from ₹755.79 lakhs at the start of the year. The main components were current account balances with banks and a deposit account totaling ₹4,226.09 lakhs, showing a stronger liquidity position.

 

Financial Ratios of Hero Motors Limited

Particulars

2024

2023

Current ratio

1.06

1.24

Debt-Equity ratio

0.72

0.68

Debt service coverage ratio

2.42

0.69

Return on equity ratio

5%

18.97%

Inventory turnover ratio

6.06

7.12

Trade receivables turnover ratio

4.41

5.04

Trade Payables turnover ratio

4.81

4.58

Net Capital turnover ratio

33.32

10.19

Net Profit ratio

2.13%

4.61%

Return on capital employed

7.03%

14.26%

 

Here is a summary of the financial and operational metrics for Hero Motors Limited for the year 2024 and 2023:

Current Ratio

The current ratio indicates a company 's ability to pay its short-term liabilities with its short-term assets. A current ratio above 1 implies that the company has more current assets than current liabilities, but a decline from 1.24 to 1.06 shows reduced liquidity. This suggests the company may have less cushion in its current assets to cover immediate obligations in 2024 compared to 2023.

Debt-Equity Ratio

The debt-equity ratio reflects the proportion of debt used in financing the company 's assets relative to shareholders ' equity. A ratio of 0.72 in 2024, up from 0.68 in 2023, indicates slightly increased reliance on debt financing. Although this increase is minimal, it suggests a slight shift towards higher leverage, which may impact financial risk if debt levels continue to grow.

Debt Service Coverage Ratio (DSCR)

The DSCR measures a company 's ability to service its debt obligations from its operating income. A DSCR above 1 means the company can cover its debt obligations comfortably. The significant improvement in DSCR from 0.69 to 2.42 in 2024 shows the company’s increased capability to cover debt payments, possibly due to higher operating income or lower debt servicing costs, which strengthens its financial stability.

Return on Equity (ROE)

ROE indicates how effectively a company generates profit from shareholders ' equity. A drop from 18.97% to 5% suggests a substantial decrease in profitability, meaning the company is generating less profit for each rupee of equity in 2024. This decline could be due to lower net income, increased equity, or a combination of both.

Inventory Turnover Ratio

The inventory turnover ratio indicates how many times the company sold and replaced its inventory within the period. A decrease from 7.12 to 6.06 suggests slower inventory movement in 2024, which may imply reduced demand or inefficiencies in inventory management. Lower turnover can lead to increased holding costs and risks of obsolete stock.

Trade Receivables Turnover Ratio

This ratio measures how efficiently a company collects receivables from its customers. The decrease from 5.04 to 4.41 indicates that the company is collecting payments from customers more slowly in 2024 compared to 2023. Lower turnover can affect cash flow and may suggest lenient credit policies or issues with collection processes.

Trade Payables Turnover Ratio

This ratio shows the rate at which the company pays its suppliers. A slight increase from 4.58 to 4.81 means the company is paying its suppliers more quickly in 2024 than in 2023. While timely payments can improve supplier relationships, faster payables turnover might also reduce available cash for other uses.

Net Capital Turnover Ratio

The net capital turnover ratio indicates the company’s sales efficiency relative to its working capital. A significant increase from 10.19 to 33.32 suggests that the company is generating more sales per unit of working capital in 2024. This improvement could be due to better working capital management or increased sales volume.

Net Profit Ratio

The net profit ratio measures how much profit a company generates as a percentage of its sales. A decrease from 4.61% to 2.13% implies that the company’s profitability has weakened, which may result from higher expenses, reduced revenue, or both. Lower profitability can impact the company’s ability to generate returns for shareholders.

Return on Capital Employed (ROCE)

ROCE measures the efficiency of capital employed in generating profits. A decline from 14.26% to 7.03% indicates reduced efficiency in using capital to generate returns. This may be due to lower earnings before interest and taxes (EBIT) or increased capital employed without a corresponding increase in profitability.

 

 

 

Hero Motors Annual Report

Hero Motors Annual Report 2023-2024

Download

Hero Motors Annual Report 2022-2023

Download
Wealth Wisdom - WWIPL
Support Megha Support Neha

News Alert