Nifty
:
22457.25
Sensex
:
74041.68
89.25 (0.40%)
303.23 (0.41%)
Nifty
Sensex
:
:
22457.25
74041.68
89.25 (0.40%)
303.23 (0.41%)

Maruti Suzuki India Ltd.

Automobiles - Passenger Cars

Rating :
69/99

BSE: 532500 | NSE: MARUTI

NSE BSE
12996.25
23-Apr-2024
  • Open
  • High
  • Low
  • Previous Close
  •  12845.00
  •  13024.50
  •  12776.30
  •  12785.50
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  397281
  •  51327.51
  •  13024.50
  •  8420.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 408,525.27
  • 33.58
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 408,389.67
  • 0.69%
  • 5.00

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.19%
  • 0.24%
  • 2.65%
  • FII
  • DII
  • Others
  • 19.64%
  • 17.64%
  • 1.64%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.19
  • 6.44
  • 18.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.67
  • 0.03
  • 15.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.24
  • 1.85
  • 24.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.40
  • 39.94
  • 42.34

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.04
  • 4.36
  • 4.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.99
  • 22.93
  • 25.40

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Net Sales
33,512.80
29,251.10
14.57%
37,072.80
29,942.50
23.81%
32,338.50
26,511.70
21.98%
32,059.60
26,749.20
19.85%
Expenses
29,072.80
25,878.00
12.35%
32,282.50
27,171.60
18.81%
29,353.40
24,596.80
19.34%
28,708.00
24,320.20
18.04%
EBITDA
4,440.00
3,373.10
31.63%
4,790.30
2,770.90
72.88%
2,985.10
1,914.90
55.89%
3,351.60
2,429.00
37.98%
EBIDTM
13.25%
11.53%
12.92%
9.25%
9.23%
7.22%
10.45%
9.08%
Other Income
996.40
856.90
16.28%
829.30
599.20
38.40%
978.40
81.00
1,107.90%
742.90
442.70
67.81%
Interest
35.80
29.60
20.95%
35.10
30.70
14.33%
46.50
27.50
69.09%
99.20
56.20
76.51%
Depreciation
1,301.50
1,209.30
7.62%
794.40
723.30
9.83%
747.80
652.00
14.69%
739.70
647.80
14.19%
PBT
4,099.10
2,991.10
37.04%
4,790.10
2,616.10
83.10%
3,169.20
1,316.40
140.75%
3,255.60
2,167.70
50.19%
Tax
948.80
621.00
52.79%
1,083.80
566.10
91.45%
706.20
311.00
127.07%
632.90
363.50
74.11%
PAT
3,150.30
2,370.10
32.92%
3,706.30
2,050.00
80.80%
2,463.00
1,005.40
144.98%
2,622.70
1,804.20
45.37%
PATM
9.40%
8.10%
10.00%
6.85%
7.62%
3.79%
8.18%
6.74%
EPS
102.00
76.53
33.28%
124.65
69.95
78.20%
83.62
34.31
143.72%
88.44
62.11
42.39%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
134,983.70
117,571.30
88,329.80
70,372.00
75,660.00
86,068.50
79,809.40
68,085.00
57,589.00
50,801.40
44,541.80
Net Sales Growth
20.03%
33.10%
25.52%
-6.99%
-12.09%
7.84%
17.22%
18.23%
13.36%
14.05%
 
Cost Of Goods Sold
96,544.00
86,250.80
66,044.00
50,824.10
53,163.30
59,558.20
54,986.10
46,742.20
38,706.00
35,614.70
31,853.00
Gross Profit
38,439.70
31,320.50
22,285.80
19,547.90
22,496.70
26,510.30
24,823.30
21,342.80
18,883.00
15,186.70
12,688.80
GP Margin
28.48%
26.64%
25.23%
27.78%
29.73%
30.80%
31.10%
31.35%
32.79%
29.89%
28.49%
Total Expenditure
119,416.70
106,553.60
82,623.60
65,020.40
68,347.40
75,065.30
67,746.00
57,726.90
48,760.50
43,957.30
39,281.10
Power & Fuel Cost
-
790.00
630.90
476.60
699.50
863.30
673.40
518.60
694.10
713.80
595.70
% Of Sales
-
0.67%
0.71%
0.68%
0.92%
1.00%
0.84%
0.76%
1.21%
1.41%
1.34%
Employee Cost
-
4,634.60
4,051.40
3,431.60
3,416.20
3,285.00
2,863.40
2,360.30
2,000.30
1,671.00
1,423.70
% Of Sales
-
3.94%
4.59%
4.88%
4.52%
3.82%
3.59%
3.47%
3.47%
3.29%
3.20%
Manufacturing Exp.
-
4,915.60
3,540.40
3,621.00
4,195.40
4,974.00
4,229.30
4,230.90
3,732.30
2,961.90
2,833.50
% Of Sales
-
4.18%
4.01%
5.15%
5.55%
5.78%
5.30%
6.21%
6.48%
5.83%
6.36%
General & Admin Exp.
-
2,140.60
1,820.90
1,355.40
1,049.20
569.40
387.70
292.40
224.59
159.50
146.91
% Of Sales
-
1.82%
2.06%
1.93%
1.39%
0.66%
0.49%
0.43%
0.39%
0.31%
0.33%
Selling & Distn. Exp.
-
5,332.70
4,292.80
3,346.80
3,589.80
3,322.60
2,600.40
1,970.90
1,819.80
1,465.40
1,196.40
% Of Sales
-
4.54%
4.86%
4.76%
4.74%
3.86%
3.26%
2.89%
3.16%
2.88%
2.69%
Miscellaneous Exp.
-
2,489.30
2,243.20
1,964.90
2,234.00
2,492.80
2,005.70
1,611.60
1,583.41
1,371.00
1,196.40
% Of Sales
-
2.12%
2.54%
2.79%
2.95%
2.90%
2.51%
2.37%
2.75%
2.70%
2.77%
EBITDA
15,567.00
11,017.70
5,706.20
5,351.60
7,312.60
11,003.20
12,063.40
10,358.10
8,828.50
6,844.10
5,260.70
EBITDA Margin
11.53%
9.37%
6.46%
7.60%
9.67%
12.78%
15.12%
15.21%
15.33%
13.47%
11.81%
Other Income
3,547.00
2,140.70
1,744.70
2,936.30
3,334.40
2,561.60
2,045.80
2,289.60
1,540.80
865.00
773.60
Interest
216.60
187.00
126.60
101.80
134.20
75.90
345.80
89.40
81.70
217.80
184.50
Depreciation
3,583.40
2,825.70
2,789.00
3,034.10
3,528.40
3,020.80
2,759.80
2,603.90
2,821.80
2,515.30
2,116.00
PBT
15,314.00
10,145.70
4,535.30
5,152.00
6,984.40
10,468.10
11,003.60
9,954.40
7,465.80
4,976.00
3,733.80
Tax
3,371.70
2,112.10
817.70
931.90
1,425.20
2,973.20
3,286.20
2,616.20
2,087.50
1,185.40
902.20
Tax Rate
22.02%
20.82%
18.03%
18.09%
20.41%
28.40%
29.86%
26.28%
27.96%
23.82%
24.16%
PAT
11,942.30
8,211.00
3,879.50
4,220.10
5,557.60
7,493.40
7,716.70
7,337.10
5,377.20
3,789.40
2,830.00
PAT before Minority Interest
11,942.30
8,211.00
3,879.50
4,220.10
5,559.20
7,494.90
7,717.40
7,338.20
5,378.30
3,790.60
2,831.60
Minority Interest
0.00
0.00
0.00
0.00
-1.60
-1.50
-0.70
-1.10
-1.10
-1.20
-1.60
PAT Margin
8.85%
6.98%
4.39%
6.00%
7.35%
8.71%
9.67%
10.78%
9.34%
7.46%
6.35%
PAT Growth
65.18%
111.65%
-8.07%
-24.07%
-25.83%
-2.89%
5.17%
36.45%
41.90%
33.90%
 
EPS
379.84
261.16
123.39
134.23
176.77
238.34
245.44
233.37
171.03
120.53
90.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
61,791.30
55,333.50
52,500.60
49,413.00
47,092.10
42,559.40
37,075.10
30,616.00
24,318.40
21,496.40
Share Capital
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
Total Reserves
61,640.30
55,182.50
52,349.60
49,262.00
46,941.10
42,408.40
36,924.10
30,465.00
24,167.40
21,345.40
Non-Current Liabilities
2,418.90
2,157.40
2,661.60
2,890.10
2,698.50
2,224.40
1,633.20
1,051.00
1,164.40
1,671.90
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
2.80
5.40
8.00
10.00
0.00
0.00
278.30
627.40
Long Term Provisions
88.40
84.40
44.70
51.60
39.50
26.50
21.90
14.80
295.80
200.70
Current Liabilities
20,107.30
17,023.50
16,213.90
11,305.40
14,160.50
15,448.50
13,236.80
11,044.10
8,980.70
8,295.00
Trade Payables
11,785.50
9,765.20
10,168.10
7,498.80
9,637.70
10,499.30
8,369.20
7,408.90
5,513.50
4,998.90
Other Current Liabilities
4,985.20
4,903.80
3,959.50
2,323.40
3,074.90
3,423.40
3,130.60
2,362.80
2,058.20
1,385.30
Short Term Borrowings
1,215.80
381.90
488.80
106.30
149.60
110.80
483.60
77.40
52.50
1,237.90
Short Term Provisions
2,120.80
1,972.60
1,597.50
1,376.90
1,298.30
1,415.00
1,253.40
1,195.00
1,356.50
672.90
Total Liabilities
84,317.50
74,514.40
71,376.10
63,627.70
63,968.70
60,248.40
51,960.50
42,725.50
34,476.90
31,475.50
Net Block
17,830.40
13,747.20
14,988.70
15,744.40
15,437.30
13,388.80
13,310.70
12,529.60
12,489.50
11,033.70
Gross Block
39,021.80
32,547.00
31,496.40
29,768.00
26,365.10
21,458.10
18,680.20
15,342.60
26,901.90
23,105.10
Accumulated Depreciation
21,191.40
18,799.80
16,507.70
14,023.60
10,927.80
8,069.30
5,369.50
2,813.00
14,412.40
12,071.40
Non Current Assets
72,701.90
57,721.00
53,279.10
55,187.10
51,596.00
52,318.40
43,162.50
34,774.40
25,782.20
16,901.50
Capital Work in Progress
2,904.10
2,936.50
1,496.80
1,415.20
1,606.90
2,132.10
1,252.30
1,006.90
1,890.10
2,639.50
Non Current Investment
49,184.30
37,934.60
34,529.10
36,269.20
32,458.10
34,905.80
26,971.80
19,534.50
9,991.80
1,521.20
Long Term Loans & Adv.
2,403.10
2,758.00
1,942.90
472.10
464.10
690.30
428.70
536.40
1,366.60
1,653.30
Other Non Current Assets
380.00
344.70
321.60
1,286.20
1,629.60
1,201.40
1,199.00
1,167.00
44.20
53.80
Current Assets
11,615.60
16,793.40
18,097.00
8,440.60
12,372.70
7,930.00
8,798.00
7,951.10
8,694.70
14,574.00
Current Investments
0.00
4,100.10
8,415.70
1,218.80
5,045.50
1,217.30
2,178.80
1,141.30
3,305.90
9,005.90
Inventories
4,283.50
3,532.30
3,049.00
3,213.90
3,322.60
3,160.20
3,263.70
3,132.60
2,745.30
1,763.20
Sundry Debtors
3,301.40
2,034.50
1,279.90
1,977.70
2,312.80
1,465.40
1,202.60
1,323.40
1,144.30
1,489.10
Cash & Bank
41.60
3,042.20
3,047.10
29.00
187.80
74.00
23.50
50.70
43.20
648.60
Other Current Assets
3,989.10
249.20
238.50
264.40
1,504.00
2,013.10
2,129.40
2,303.10
1,456.00
1,667.20
Short Term Loans & Adv.
3,741.00
3,835.10
2,066.80
1,736.80
1,332.80
1,833.80
1,953.50
2,067.30
1,201.70
1,283.90
Net Current Assets
-8,491.70
-230.10
1,883.10
-2,864.80
-1,787.80
-7,518.50
-4,438.80
-3,093.00
-286.00
6,279.00
Total Assets
84,317.50
74,514.40
71,376.10
63,627.70
63,968.70
60,248.40
51,960.50
42,725.50
34,476.90
31,475.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
9,251.40
1,840.50
8,856.20
3,495.80
6,600.90
11,787.90
10,282.00
8,482.50
6,449.20
4,994.60
PBT
10,323.10
4,697.20
5,321.00
7,102.80
10,623.80
11,166.90
10,127.20
7,584.70
4,976.00
3,733.80
Adjustment
788.40
1,134.70
210.00
400.60
435.70
869.20
285.90
1,350.10
1,803.00
1,377.10
Changes in Working Capital
372.70
-2,813.10
4,336.50
-2,570.10
-1,314.80
2,807.80
2,191.80
1,459.50
745.30
741.90
Cash after chg. in Working capital
11,484.20
3,018.80
9,867.50
4,933.30
9,744.70
14,843.90
12,604.90
10,394.30
7,524.30
5,852.80
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,232.80
-1,178.30
-1,011.30
-1,437.50
-3,143.80
-3,056.00
-2,322.90
-1,911.80
-1,075.10
-858.20
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-8,036.10
-239.20
-7,291.30
-556.60
-3,539.90
-8,301.70
-9,173.20
-7,230.40
-4,491.10
-4,996.90
Net Fixed Assets
-6,449.10
-2,489.60
-1,810.80
-3,204.90
-4,379.60
-3,638.00
-3,583.10
12,015.80
-3,021.30
-3,581.60
Net Investments
-6,993.10
1,023.40
-5,319.10
47.40
-1,224.80
-6,809.20
-8,548.80
-7,118.20
-2,696.10
-3,039.60
Others
5,406.10
1,227.00
-161.40
2,600.90
2,064.50
2,145.50
2,958.70
-12,128.00
1,226.30
1,624.30
Cash from Financing Activity
-1,213.10
-1,607.00
-1,544.90
-3,104.30
-2,947.90
-3,436.10
-1,129.30
-1,236.60
-2,003.50
-73.90
Net Cash Inflow / Outflow
2.20
-5.70
20.00
-165.10
113.10
50.10
-20.50
15.50
-45.40
-76.20
Opening Cash & Equivalents
35.10
40.80
20.80
185.90
72.80
22.70
43.20
27.70
88.60
164.80
Closing Cash & Equivalent
37.30
35.10
40.80
20.80
185.90
72.80
22.70
43.20
43.20
88.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
2046.07
1832.24
1738.43
1636.19
1559.34
1409.25
1227.65
1013.77
805.25
711.80
ROA
10.34%
5.32%
6.25%
8.71%
12.07%
13.76%
15.50%
13.93%
11.49%
9.60%
ROE
14.02%
7.20%
8.28%
11.52%
16.72%
19.38%
21.68%
19.58%
16.55%
13.97%
ROCE
17.70%
8.87%
10.25%
14.71%
23.45%
28.29%
29.37%
27.04%
21.42%
17.77%
Fixed Asset Turnover
3.40
2.86
2.41
2.70
3.60
4.09
4.54
3.08
2.24
2.30
Receivable days
8.00
6.61
8.05
10.35
8.01
5.93
5.96
6.92
8.57
11.08
Inventory Days
11.72
13.12
15.47
15.77
13.75
14.29
15.10
16.48
14.68
13.38
Payable days
45.60
55.08
63.44
45.30
49.19
50.59
48.95
47.41
42.22
42.35
Cash Conversion Cycle
-25.88
-35.36
-39.92
-19.19
-27.43
-30.37
-27.88
-24.02
-18.96
-17.89
Total Debt/Equity
0.02
0.01
0.01
0.00
0.00
0.00
0.01
0.01
0.03
0.09
Interest Cover
56.20
38.10
51.61
53.04
138.92
32.82
112.35
92.38
23.85
21.24

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Maruti Suzuki India applies for Bharat-NCAP safety ratings for some vehicles
    10th Apr 2024, 15:57 PM

    In August last year, the government launched Bharat-NCAP, India's very own and independent safety performance evaluation protocol for automobiles

    Read More
  • Maruti Suzuki India hikes prices of Swift, selected variants of Grand Vitara
    10th Apr 2024, 14:18 PM

    Prices of Swift have been raised by up to Rs 25,000 and Grand Vitara Sigma variant by Rs 19,000

    Read More
  • Maruti Suzuki commissions new vehicle assembly line at Manesar facility
    9th Apr 2024, 14:05 PM

    This assembly line has been added to the existing Plant-A of the 3 manufacturing plants at Manesar

    Read More
  • Maruti Suzuki eyeing exports of 3 lakh units in FY25
    8th Apr 2024, 16:41 PM

    The company is eyeing 3 lakh exports in FY25 as part of gradual scaling up to meet the target of up to 8 lakh units by 2030.

    Read More
  • Maruti Suzuki India's production rises 8% in March 2024
    2nd Apr 2024, 15:42 PM

    Production of utility vehicles, including Brezza, Ertiga, Fronx, Jimny, S-Cross and XL6, OEM Model was up at 53,138 units in March 2024

    Read More
  • Maruti Suzuki India reports 10% rise in total sales in March 2024
    2nd Apr 2024, 14:40 PM

    The total domestic passenger vehicle sales grew 15.26% at 161,304 units in March 2024

    Read More
  • Maruti Suzuki recalls over 16,000 units of Baleno, WagonR
    26th Mar 2024, 11:57 AM

    The company is recalling 11,851 units of Baleno and 4,190 units of WagonR manufactured between July 30, 2019 and November 1, 2019

    Read More
  • Maruti Suzuki to acquire 6.44% stake in Amlgo Labs
    23rd Mar 2024, 11:43 AM

    The said acquisition is expected to be completed by June, 2024

    Read More
  • Maruti Suzuki India reports 15% rise in total sales in February 2024
    2nd Mar 2024, 16:18 PM

    Its exports last month stood at 28,927 units as compared to 17,207 units in the same month last year

    Read More
  • Maruti Suzuki inks MoU with Union Bank of India for dealer financing solutions
    29th Feb 2024, 13:00 PM

    This new alliance further enhances comprehensive inventory funding options for over 4000 Maruti Suzuki sales outlets across the country

    Read More
  • Maruti Suzuki India sells over 10 lakh units of Ertiga
    9th Feb 2024, 16:24 PM

    Besides the domestic market, the auto major also exports the model to over 80 countries

    Read More
  • Maruti Suzuki India reports 33% rise in Q3 consolidated net profit
    31st Jan 2024, 15:50 PM

    Consolidated total income of the company increased by 14.62% at Rs 34509.20 crore for Q3FY24

    Read More
  • Maruti Suzuki - Quarterly Results
    31st Jan 2024, 13:42 PM

    Read More
  • Maruti Suzuki hikes prices across models
    16th Jan 2024, 11:59 AM

    An estimated weighted average of increase across models stands at around 0.45%

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.