sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
EICHERMOT logo

EICHERMOT - Eicher Motors Ltd. Share Price

Automobiles

₹7936.50+39.50(+0.50%)
Market Closed as of Feb 20, 2026, 15:30 IST

Valuation

Market Cap2.18 LCr
Price/Earnings (Trailing)40.66
Price/Sales (Trailing)9.05
EV/EBITDA31.18
Price/Free Cashflow65.28
MarketCap/EBT35.65
Enterprise Value2.18 LCr

Fundamentals

Growth & Returns

Price Change 1W10.2%
Price Change 1M7.3%
Price Change 6M37.8%
Price Change 1Y63.8%
3Y Cumulative Return34.7%
5Y Cumulative Return23.4%
7Y Cumulative Return21.8%
10Y Cumulative Return15.5%
Revenue (TTM)
24.08 kCr
Rev. Growth (Yr)22.6%
Earnings (TTM)5.36 kCr
Earnings Growth (Yr)21.4%

Profitability

Operating Margin25%
EBT Margin25%
Return on Equity23.12%
Return on Assets17.65%
Free Cashflow Yield1.53%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-2.48 kCr
Cash Flow from Operations (TTM)3.98 kCr
Cash Flow from Financing (TTM)-1.4 kCr
Cash & Equivalents249.18 Cr
Free Cash Flow (TTM)2.94 kCr
Free Cash Flow/Share (TTM)107.22

Balance Sheet

Total Assets28.94 kCr
Total Liabilities6.86 kCr
Shareholder Equity22.09 kCr
Current Assets8.02 kCr
Current Liabilities5.05 kCr
Net PPE2.58 kCr
Inventory1.83 kCr
Goodwill0.00

Capital Structure & Leverage

Debt Ratio0.01
Debt/Equity0.01
Interest Coverage91.05
Interest/Cashflow Ops70.86

Dividend & Shareholder Returns

Dividend/Share (TTM)70
Dividend Yield0.88%
Shares Dilution (1Y)0.10%
Shares Dilution (3Y)0.30%
Pros

Momentum: Stock price has a strong positive momentum. Stock is up 7.3% in last 30 days.

Size: It is among the top 200 market size companies of india.

Growth: Awesome revenue growth! Revenue grew 26% over last year and 68% in last three years on TTM basis.

Past Returns: Outperforming stock! In past three years, the stock has provided 34.7% return compared to 13.2% by NIFTY 50.

Profitability: Very strong Profitability. One year profit margin are 22%.

Balance Sheet: Strong Balance Sheet.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Smart Money: Smart money has been increasing their position in the stock.

Cons

No major cons observed.

Price to Sales Ratio

Latest reported: 9.1

Revenue (Last 12 mths)

Latest reported: 24.1 kCr

Net Income (Last 12 mths)

Latest reported: 5.4 kCr
Pros

Momentum: Stock price has a strong positive momentum. Stock is up 7.3% in last 30 days.

Size: It is among the top 200 market size companies of india.

Growth: Awesome revenue growth! Revenue grew 26% over last year and 68% in last three years on TTM basis.

Past Returns: Outperforming stock! In past three years, the stock has provided 34.7% return compared to 13.2% by NIFTY 50.

Profitability: Very strong Profitability. One year profit margin are 22%.

Balance Sheet: Strong Balance Sheet.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Smart Money: Smart money has been increasing their position in the stock.

Cons

No major cons observed.

Investor Care

Dividend Yield0.88%
Dividend/Share (TTM)70
Shares Dilution (1Y)0.10%
Earnings/Share (TTM)195.36

Financial Health

Current Ratio1.59
Debt/Equity0.01

Technical Indicators

RSI (14d)69.06
RSI (5d)85.58
RSI (21d)58.51
MACD SignalBuy
Stochastic Oscillator SignalHold
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalSell
RSI21 SignalHold
SMA 5 SignalBuy
SMA 10 Signal

Latest News and Updates from Eicher Motors

Updated Feb 10, 2026

The Bad News

CNBCTV18

Lower export volumes could negatively impact standalone realization for Eicher Motors.

Business Standard

Despite the recent stock gains, Eicher Motors experienced a 2.56% decline over the last month.

Business Standard

Trading volume for Eicher Motors has been lower than the monthly average, indicating potential concern among investors.

The Good News

Summary of Latest Earnings Report from Eicher Motors

Summary of Eicher Motors's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

In the Q2 FY '26 earnings call for Eicher Motors Limited, management provided a positive outlook, bolstered by a robust performance in both Royal Enfield and VE Commercial Vehicles (VECV). The company achieved record revenues of INR 6,172 crores, up 45% from the previous year, with an EBITDA of INR 1,512 crores, marking a 39% increase, and a PAT of INR 1,369 crores, reflecting a 25% rise.

Management highlighted several key forward-looking points:

  1. Strong Demand: The festive season demonstrated robust market demand, with Royal Enfield selling approximately 3,27,067 motorcycles in Q2 FY '26 compared to 2,25,317 units in Q2 FY '25. This included a record of about 2.49 lakh motorcycles sold during the festive months of September and October.

  2. Product Launches and Refreshes: New launches like the refreshed Meteor 350 and the introduction of variants contributed to the growth, alongside an expanded dealer network exceeding 2,000 stores.

  3. Capacity Expansion: Eicher Motors will expand motorcycle production capacity from 1.2 million to approximately 1.35 million units per annum to meet growing demand, focusing particularly on the 350cc segment.

  4. Continued Growth in VECV: VECV reported its highest-ever second-quarter sales of 21,901 units, a 5.4% increase year-on-year. The company is investing INR 544 crores for a new manufacturing facility for Volvo's 12-speed automated manual transmission.

  5. Positive Economic Environment: Management noted that India's economic resilience, aided by GST rate rationalization, is expected to drive commercial vehicle demand. The outlook for the second half remains optimistic with anticipated growth rates in various commercial vehicle segments.

  6. Focus on Sustainability: 98% of the energy used in plants comes from renewable sources, and Eicher Motors received awards for excellence in sustainability and corporate governance.

Overall, the company anticipates sustained growth driven by strategic product management, expanding market presence, and operational efficiency improvements.

Share Holdings

Understand Eicher Motors ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
THE SIMRAN SIDDHARTHA TARA BENEFIT TRUST (Name of trustees are mentioned in Note-4)43.86%
Sbi Nifty 50 Etf2.98%
Hdfc Trustee Company Limited-Hdfc Flexi Cap Fund2.5%
THE BRINDA LAL TRUST (Mrs Anita Lal, Mr. Vikram Lal & Mr. Ravi Prakash)1.77%
Uti Nifty 50 Etf1.34%
Government Of Singapore1.18%

Is Eicher Motors Better than it's peers?

Detailed comparison of Eicher Motors against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker
Name
Mkt Cap
Revenue
Price %, 1M
Returns, 1Y
P/E
P/S
Rev 1-Yr
Inc 1-Yr
M&MMahindra & Mahindra4.47 LCr1.89 LCr-1.90%+20.30%25.512.36--
BAJAJ-AUTOBajaj Auto2.75 LCr59.63 kCr

Sector Comparison: EICHERMOT vs Automobiles

Comprehensive comparison against sector averages

Comparative Metrics

EICHERMOT metrics compared to Automobiles

CategoryEICHERMOTAutomobiles
PE39.7813.78
PS8.852.02
Growth26 %0.9 %
67% metrics above sector average
Key Insights
  • 1. EICHERMOT is among the Top 5 Automobiles companies by market cap.
  • 2. The company holds a market share of 2.5% in Automobiles.
  • 3. In last one year, the company has had an above average growth that other Automobiles companies.

What does Eicher Motors Ltd. do?

2/3 Wheelers•Automobile and AutoComponents•Large Cap

Eicher Motors is a prominent automobile company specializing in the manufacture and sale of 2/3 wheelers and commercial vehicles in India and internationally.

With a stock ticker of EICHERMOT and a market capitalization of Rs. 154,117 Crores, the company has established a strong presence in the automotive sector.

Eicher Motors designs, develops, manufactures, assembles, and sells a variety of products, including:

  • Two-wheelers: motorcycles and motorcycle accessories
  • Apparel: protective riding apparel and urban casual wear for both men and women

The company is well-known for owning the Royal Enfield motorcycle brand, which features popular models such as the Classic 350, Bullet 350, Meteor 350, Hunter 350, Himalayan 450, Scram 411, Interceptor 650, Continental GT 650, Super Meteor 650, Shotgun 650, and Thunderbird.

Additionally, through its joint venture, Volvo Eicher Commercial Vehicles Limited, Eicher Motors manufactures and sells light and medium-duty trucks, heavy-duty trucks, and buses under both Eicher and Volvo brands. They also offer connected vehicles through the Eicher LIVE platform, as well as medium-duty base engines, engineering components, and aggregates.

Founded in 1901 and headquartered in Chennai, India, Eicher Motors has reported a trailing 12 months revenue of Rs. 19,114.9 Crores and has demonstrated its commitment to shareholders by distributing dividends with a yield of 1.77% per year. Over the last year, it returned Rs. 88 per share in dividends.

Despite diluting shareholdings by 0.3% over the past three years, Eicher Motors remains a profitable enterprise, with a reported profit of Rs. 4,442.7 crores in the last four quarters and an impressive revenue growth of 82.4% over the same period.

Industry Group:Automobiles
Employees:5,249
Website:www.eichermotors.com

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Buy
SMA 20 SignalBuy
SMA 50 SignalBuy
SMA 100 SignalBuy
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Performance Comparison

EICHERMOT vs Automobiles (2021 - 2026)

EICHERMOT leads the Automobiles sector while registering a 12.1% growth compared to the previous year.

Sharesguru Stock Score

EICHERMOT

62/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

Sharesguru Stock Score

EICHERMOT

62/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

CNBCTV18

Eicher Motors is anticipated to report an 18% increase in profit and a 22% rise in revenue year-on-year for Q3 FY26.

Business Standard

Shares of Eicher Motors rose 1.05% for the day and have increased 34.59% over the past year, significantly outperforming the NIFTY.

CNBCTV18

Royal Enfield volumes are expected to grow by 21% year-on-year, indicating strong demand for Eicher's products.

Updates from Eicher Motors

General • 10 Feb 2026
Audio recording of conference call
General • 10 Feb 2026
Intimation of Opening of Trading Window
Allotment of Equity Shares • 10 Feb 2026
Intimation of Allotment of Equity Shares of the Company
Press Release / Media Release • 10 Feb 2026
Press Release for third quarter and period ended December 31, 2025
Investor Presentation • 10 Feb 2026
Investor Presentation
General • 10 Feb 2026
Capacity Addition

This information is AI-generated and may contain inaccuracies. Please verify from multiple sources.

Q1: Regarding the impact of GST cuts on core products like Classic and Bullet, what growth are you seeing?
A1: The Classic 350 has seen a significant growth of about 24.5% this quarter. The Meteor 350, with its new colorways, also performed well, growing by approximately 30%. The Hunter, after introducing a new color, has risen by about 41%. The Bullet 350 Battalion Black surged nearly 70% during this quarter, reflecting strong demand propelled by the GST cuts and our product refresh strategies.

Q2: How are you anticipating the motorcycle industry's growth in the second half, especially compared to the overall industry?
A2: We are not providing specific forward guidance, but demand remains robust post-GST, with sustained inquiries. October showed positive results, and we are optimistic for continued growth based on our product demand and market conditions, without indicating any slowdown.

Q3: What is the current status of channel inventory and production?
A3: During festive seasons, it's common for retail to surpass wholesale. We anticipate a gradual inventory replenishment. Production capacity is strong, and there are no alarming discrepancies in inventory levels. We focus on maintaining balanced inventory to ensure smooth operations.

Q4: Can you elaborate on capacity additions, considering you're operating near full capacity?
A4: Our current capability is about 1.3 to 1.35 million units, and we're adding modular capacity, which will be ready in the next fiscal year to meet growing demand driven by strong market interest. This debottlenecking will focus on enhancing 350cc production.

Q5: With increasing operating expenses affecting margins, can you discuss potential areas for cost reduction?
A5: Our objective is achieving absolute profitability rather than focusing solely on percentage growth. We do anticipate continued marketing and brand-building expenditures, which we believe will yield beneficial results in the long run.

Q6: Regarding profitability among subsidiaries, are there changes observed in this quarter?
A6: Profitability shifts can occur based on market mix and export timings between quarters. We are stabilizing our subsidiaries, with improving efficiencies benefiting overall profitability, though significant changes aren't expected within these numbers yet.

Q7: What is your forecast for VECV, especially regarding volume recovery?
A7: While the heavy-duty segment has faced challenges, light and medium-duty trucks are showing 9% growth. We expect a positive trend in the second half influenced by improved economic conditions and infrastructure investment.

Q8: How is customer demand adjusting post-GST changes, and are you seeing new customers?
A8: Post-GST, we've observed an increased conversion rate from inquiries to bookings, driven by both seasoned customers and new first-time buyers. The festive momentum continues into November, showing positive trends.

Q9: Are there any insights on your online sales pilot with Flipkart?
A9: The pilot is showing promising results, focusing on understanding customer behavior and optimizing the buying experience. We aim for an omnichannel approach and will analyze outcomes to refine our strategy moving forward.

Q10: What challenges do you foresee regarding electric and alternative fuel vehicles?
A10: Key hurdles include the lack of infrastructure for charging and hesitance among financiers to support electric vehicle financing. However, we're optimistic as we see gradual improvements and are actively engaging with the market dynamics for alternatives like CNG and electric.

TARA LAL1.15%
Simran Lal1.15%
SIDDHARTHA VIKRAM LAL1.05%
KARVANSARAI INVESTMENTS PRIVATE LIMITED0.06%
SIDDHARTHA LAL TRUST (Mr. Vikram Lal, Mr. Siddhartha Lal & Mrs. Natasha Jamal)0.02%
Vikram Lal0%
Anita Lal0%
Raghavendra Rai0%
Arjuna Lal Rai0%
NATASHA JAMAL0%
ZORAVAR LAL0%
LEILA NOOR LAL0%
Employee0%
EICHER GOODEARTH PRIVATE LIMITED0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

+3.00%
+13.00%
30.91
4.61
-
-
TVSMOTORTVS Motor Co.1.84 LCr52.51 kCr+3.40%+55.70%63.73.51--
TATAMOTORSTata Motors1.41 LCr3.72 LCr+9.60%-44.00%54.050.38--
ASHOKLEYAshok Leyland1.24 LCr54.35 kCr+13.60%+92.40%41.262.28--
HEROMOTOCOHero MotoCorp1.15 LCr45.53 kCr0.00%+42.80%21.072.52--

Income Statement for Eicher Motors

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations14.1%18,87016,53614,44210,2988,7209,154
Other Income21.3%1,3051,076595441453543
Total Income14.6%20,17517,61215,03710,7399,1749,697
Cost of Materials14.1%9,9538,7237,8445,7655,0534,661
Purchases of stock-in-trade11.5%507455431339266251
Employee Expense12.6%1,3911,2361,002821843796
Finance costs6%545128191619
Depreciation and Amortization21.9%729598526452451382
Other expenses23.9%2,4701,9931,7851,3499831,182
Total Expenses16.2%14,94212,85711,5538,5967,4067,374
Profit Before exceptional items and Tax10.1%5,2334,7543,4842,1421,7672,323
Total profit before tax10.1%5,2334,7543,4842,1421,7672,323
Current tax7.8%1,1211,040819521493549
Deferred tax-51.9%78161674.49-41.2-21.41
Total tax-0.2%1,1991,201886526452527
Total profit (loss) for period18.3%4,7344,0012,9141,6771,3471,827
Other comp. income net of taxes-1475.7%-230.32-13.688.55-19.163411
Total Comprehensive Income13%4,5043,9872,9221,6571,3811,839
Earnings Per Share, Basic18.3%172.76146.18106.5661.3349.366.952
Earnings Per Share, Diluted18.3%172.37145.92106.3861.2649.2466.919
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations-0.9%6,1146,1725,0425,2414,9734,263
Other Income-4%337351446380289354
Total Income-1.1%6,4516,5235,4885,6225,2624,617
Cost of Materials-5.2%3,2003,3772,7342,6862,5442,380
Purchases of stock-in-trade70.3%253149218113103187
Employee Expense2.9%430418374349342346
Finance costs-11.1%171915161313
Depreciation and Amortization5.5%211200198201179180
Other expenses-5%729767652707698547
Total Expenses
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations14.8%18,45116,07814,06710,1238,6199,077
Other Income20.7%1,4091,168640454452615
Total Income15.2%19,86017,24614,70610,5779,0719,693
Cost of Materials14.4%9,9268,6747,8125,7595,0534,661
Purchases of stock-in-trade-18.5%235288253226205214
Employee Expense

Balance Sheet for Eicher Motors

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents13.8%24921914710712589
Current investments229.5%2,7928481,167181476220
Loans, current-00000589
Total current financial assets12.3%5,5844,9743,5382,4312,5092,069
Inventories17.3%1,8351,5641,7921,4101,5701,278
Total current assets15.3%8,0166,9545,7964,1514,4513,683
Property, plant and equipment-0.2%2,5822,5862,3202,2222,2222,226
Capital work-in-progress17.4%12911023021216778
Non-current investments-2.8%10,50410,80210,79610,76810,15812,101
Total non-current financial assets2.8%13,23212,87311,82412,62410,68212,120
Total non-current assets3.5%20,92920,22018,58418,97716,61115,514
Total assets6.5%28,94427,17424,38023,12821,06219,198
Borrowings, non-current3.8%19118417016315163
Total non-current financial liabilities-12.5%295337293287275146
Provisions, non-current13.9%222195176175116102
Total non-current liabilities12.1%1,8071,6121,5951,4841,274973
Borrowings, current28.4%1058294112118133
Total current financial liabilities10.3%3,3463,0352,7102,5442,7392,235
Provisions, current24.6%153123127100191155
Current tax liabilities45.4%347239229212342223
Total current liabilities18.4%5,0514,2663,8063,5983,8563,235
Total liabilities16.7%6,8585,8785,4005,0825,1314,207
Equity share capital0%272727272727
Total equity3.7%22,08621,29618,98018,04615,93114,990
Total equity and liabilities6.5%28,94427,17424,38023,12821,06219,198
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-66.4%4011743544528
Current investments229.5%2,7928481,167181476220
Loans, current-0000468589
Total current financial assets12.8%6,1005,4093,7542,5772,6012,341
Inventories23.3%1,3631,1061,3821,0691,240911
Total current assets15.6%7,8476,7885,4843,8754,1133,500
Property, plant and equipment0.4%2,4582,4472,1822,0832,0812,138
Capital work-in-progress

Cash Flow for Eicher Motors

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs6%54512819--
Change in inventories-17.3%-154.11-131.2-146.04-257.8--
Depreciation21.9%729598526452--
Unrealised forex losses/gains-50.8%-33.22-21.691.82-16.75--
Adjustments for interest income55.7%317204176244--
Share-based payments-4800-29.34--
Net Cashflows from Operations5.2%5,0604,8103,6182,041--
Income taxes paid (refund)1.1%1,0801,068770514--
Net Cashflows From Operating Activities6.4%3,9803,7422,8471,527--
Proceeds from sales of PPE217.5%114.158.782.13--
Purchase of property, plant and equipment26.9%1,039819682641--
Proceeds from sales of long-term assets18.3%8,2917,0097,7810--
Purchase of other long-term assets7.9%10,1069,3629,4190--
Dividends received43.6%136954127--
Interest received68.5%188112204398--
Other inflows (outflows) of cash-73%3111288-766.03--
Net Cashflows From Investing Activities12.9%-2,483.34-2,851.97-2,421.6-983.25--
Proceeds from exercise of stock options108.7%9747116.49--
Proceeds from borrowings-88.4%3831919532--
Repayments of borrowings-66.7%4312720137--
Payments of lease liabilities86.1%6837190--
Dividends paid37.9%1,3971,013574465--
Interest paid-32.4%24351814--
Other inflows (outflows) of cash-178.1%02.287.18-16.4--
Net Cashflows from Financing Activities-65.6%-1,398.67-844.36-417.44-593.36--
Effect of exchange rate on cash eq.-23000--
Net change in cash and cash eq.172.7%121458.42-49.57--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs27.8%2419130--
Change in inventories76%-37.08-157.69-12.57-129.24--
Depreciation22.4%684559512446--
Unrealised forex losses/gains95.5%0-21.16-11.42-4.6--
Dividend income43.6%13695410--
Adjustments for interest income56.2%3182041770--
Share-based payments-0023-29.34--
Net Cashflows from Operations

-1.9%
4,786
4,878
4,052
4,200
3,965
3,369
Profit Before exceptional items and Tax1.3%1,6661,6441,4361,4211,2971,248
Exceptional items before tax--55.4500000
Total profit before tax-2.1%1,6101,6441,4361,4211,2971,248
Current tax-5.7%362384314305282252
Deferred tax-58.3%1125732.498.349.62
Total tax-9%373410388307290262
Total profit (loss) for period3.8%1,4211,3691,2051,3621,1701,100
Other comp. income net of taxes-59.2%5.91376-230.8-38.6248
Total Comprehensive Income3.2%1,4271,3831,2821,1311,1321,149
Earnings Per Share, Basic3.8%51.7949.9343.9549.6942.740.15
Earnings Per Share, Diluted3.8%51.749.8543.8949.5842.6140.06
11.5%
1,279
1,147
935
777
804
765
Finance costs27.8%241913109.211
Depreciation and Amortization22.4%684559512446446378
Other expenses26%2,2831,8121,6091,2719261,123
Total Expenses17.2%14,39212,27611,1988,4657,2887,262
Profit Before exceptional items and Tax10%5,4694,9703,5082,1121,7832,430
Exceptional items before tax-000000
Total profit before tax10%5,4694,9703,5082,1121,7832,430
Current tax7.6%1,1191,040809521493549
Deferred tax-61.7%70181774.81-39-22.3
Total tax-2.6%1,1891,221886526454527
Total profit (loss) for period14.1%4,2793,7492,6231,5861,3301,904
Other comp. income net of taxes-1794%-219.84-10.669.95-9.13247.02
Total Comprehensive Income8.6%4,0593,7392,6331,5771,3541,911
Earnings Per Share, Basic14.1%156.15136.9895.9158.0248.6869.75
Earnings Per Share, Diluted14%155.8136.7595.7457.9648.6169.716
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations1.5%5,9885,9024,9085,1074,9084,205
Other Income-0.3%339340659354300337
Total Income1.4%6,3276,2425,5675,4605,2084,543
Cost of Materials-5.3%3,1923,3722,7282,6812,5362,373
Purchases of stock-in-trade13.5%857568604859
Employee Expense2.3%395386344320314316
Finance costs4.2%7.166.916.668.65.565.34
Depreciation and Amortization5.9%199188186189168169
Other expenses-5.2%670707607665644502
Total Expenses-0.5%4,6044,6283,8704,0433,8583,275
Profit Before exceptional items and Tax6.8%1,7231,6141,6971,4181,3501,268
Exceptional items before tax--55.4500000
Total profit before tax3.3%1,6681,6141,6971,4181,3501,268
Current tax-5.7%362384314304283250
Deferred tax-28.6%162277-11.96118.23
Total tax-6.9%378406391292294258
Total profit (loss) for period6.8%1,2901,2081,3061,1251,0561,010
Other comp. income net of taxes38.4%6.985.3271-236.67-28.2744
Total Comprehensive Income6.9%1,2971,2131,3778881,0281,054
Earnings Per Share, Basic6.9%47.0344.0447.6541.0438.5336.85
Earnings Per Share, Diluted6.9%46.9443.9747.5840.9538.4536.76
28.4%
123
96
225
210
163
74
Non-current investments-2.5%10,89511,18011,15911,12609,872
Total non-current financial assets2.8%13,62313,24812,18712,9815239,891
Total non-current assets3.9%17,97017,29816,06016,59814,46113,376
Total assets7.2%25,81724,08621,54320,47318,57416,876
Borrowings, non-current3.8%19118417016315163
Total non-current financial liabilities-6.3%253270213204190106
Provisions, non-current14.1%219192175174115101
Total non-current liabilities13.7%1,7851,5701,5381,4191,204944
Borrowings, current-11008.822036
Total current financial liabilities12.1%3,1552,8142,4372,3462,5112,062
Provisions, current24.2%15012112698190154
Current tax liabilities45.6%346238229212342221
Total current liabilities19.9%4,8164,0163,4743,3603,6203,045
Total liabilities18.2%6,6015,5875,0134,7794,8233,989
Equity share capital0%272727272727
Total equity3.9%19,21618,50016,53115,69413,75112,887
Total equity and liabilities7.2%25,81724,08621,54320,47318,57416,876
-0.4%
4,909
4,931
3,564
2,084
-
-
Income taxes paid (refund)1.1%1,0791,067757514--
Net Cashflows From Operating Activities-0.9%3,8303,8642,8071,570--
Cashflows used in obtaining control of subsidiaries-000118--
Proceeds from sales of PPE172.2%5.32.586.551.61--
Purchase of property, plant and equipment25%1,010808654629--
Proceeds from sales of long-term assets18.3%8,2917,0097,7810--
Purchase of other long-term assets7.9%10,1069,3629,4190--
Dividends received43.6%136954127--
Interest received68.5%188112205399--
Other inflows (outflows) of cash118.3%12-59.0388-813.8--
Net Cashflows From Investing Activities17.8%-2,477.94-3,014.25-2,395.18-1,137.68--
Proceeds from issuing shares-00110--
Proceeds from exercise of stock options108.7%974706.49--
Proceeds from borrowings-91.9%1618600--
Payments of lease liabilities64.3%24151313--
Dividends paid37.9%1,3971,013574465--
Interest paid124.4%6.433.423.613.47--
Other inflows (outflows) of cash-178.1%02.281395.06--
Net Cashflows from Financing Activities-65%-1,314.73-796.26-440.83-474.35--
Effect of exchange rate on cash eq.-35000--
Net change in cash and cash eq.36.5%7253-28.9-42.03--
Analyst / Investor Meet • 03 Feb 2026
Group conference call on Tuesday, February 10, 2026, inter-alia, to discuss unaudited financial results for the third quarter and period ended December 31, 2025.