Eicher Motors Limited (NSE:EICHERMOT)

Paramount Global Income Statement

Financials in millions INR. Fiscal year is April - March.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Operating Revenue	191,705	185,382	162,340	141,759	101,271	86,616
Other Revenue	2,116	1,951	1,978	5,452	689.5	148.9
Revenue	193,821	187,333	164,318	147,211	101,960	86,765
Revenue Growth (YoY)	9.25%	14.01%	11.62%	44.38%	17.51%	-4.64%
Cost of Revenue	109,208	104,643	91,359	83,469	60,895	52,236
Gross Profit	84,614	82,690	72,959	63,742	41,065	34,528
Selling, General & Admin	15,966	15,762	13,589	10,903	8,800	8,759
Other Operating Expenses	21,988	20,642	16,768	15,249	11,250	8,118
Operating Expenses	45,541	43,697	36,333	31,414	24,569	21,384
Operating Income	39,072	38,993	36,626	32,328	16,496	13,144
Interest Expense	-523.6	-497.3	-462.3	-235.5	-163.7	-156.8
Interest & Investment Income	3,173	3,173	2,038	1,772	2,454	3,115
Earnings From Equity Investments	6,824	6,998	4,477	3,152	601.5	311.3
Currency Exchange Gain (Loss)	292.8	292.8	58.9	194.6	125.9	-79.9
Other Non Operating Income (Expenses)	3,456	1,815	1,847	788.7	2,554	1,632
EBT Excluding Unusual Items	52,294	50,775	44,585	37,999	22,067	17,966
Gain (Loss) on Sale of Investments	8,633	8,633	7,198	-	-	-
Gain (Loss) on Sale of Assets	-77.1	-77.1	-13.9	-3.1	-42.3	-14.8
Other Unusual Items	0.1	0.1	251.4	-	-	32.5
Pretax Income	60,850	59,331	52,020	37,996	22,025	17,984
Income Tax Expense	12,468	11,986	12,010	8,857	5,259	4,515
Earnings From Continuing Operations	48,382	47,344	40,010	29,139	16,766	13,469
Net Income to Company	48,382	47,344	40,010	29,139	16,766	13,469
Net Income	48,382	47,344	40,010	29,139	16,766	13,469
Net Income to Common	48,382	47,344	40,010	29,139	16,766	13,469
Net Income Growth	15.63%	18.33%	37.31%	73.80%	24.48%	-26.30%
Shares Outstanding (Basic)	274	274	274	273	273	273
Shares Outstanding (Diluted)	275	275	274	274	274	274
Shares Change (YoY)	0.13%	0.17%	0.10%	0.09%	0.05%	0.16%
EPS (Basic)	176.50	172.76	146.18	106.56	61.33	49.30
EPS (Diluted)	176.15	172.37	145.92	106.38	61.26	49.24
EPS Growth	15.48%	18.13%	37.17%	73.65%	24.41%	-26.42%
Free Cash Flow	-	29,406	29,052	21,402	8,862	11,588
Free Cash Flow Per Share	-	107.06	105.96	78.13	32.38	42.36
Dividend Per Share	-	70.000	51.000	37.000	21.000	17.000
Dividend Growth	-	37.26%	37.84%	76.19%	23.53%	36.00%
Gross Margin	43.66%	44.14%	44.40%	43.30%	40.27%	39.80%
Operating Margin	20.16%	20.82%	22.29%	21.96%	16.18%	15.15%
Profit Margin	24.96%	25.27%	24.35%	19.79%	16.44%	15.52%
Free Cash Flow Margin	-	15.70%	17.68%	14.54%	8.69%	13.36%
EBITDA	44,424	44,134	40,927	36,440	20,063	16,652
EBITDA Margin	22.92%	23.56%	24.91%	24.75%	19.68%	19.19%
D&A For EBITDA	5,351	5,141	4,301	4,112	3,567	3,508
EBIT	39,072	38,993	36,626	32,328	16,496	13,144
EBIT Margin	20.16%	20.82%	22.29%	21.96%	16.18%	15.15%
Effective Tax Rate	20.49%	20.20%	23.09%	23.31%	23.88%	25.11%
Revenue as Reported	209,882	201,753	176,117	150,373	107,387	91,735
Advertising Expenses	-	1,084	551.7	422.1	308.2	182

Updated Feb 10, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.