Nifty
:
24946.50
Sensex
:
81796.15
227.90 (0.92%)
677.55 (0.84%)
Nifty
Sensex
:
:
24946.50
81796.15
227.90 (0.92%)
677.55 (0.84%)

Maruti Suzuki India Ltd.

Automobiles - Passenger Cars

Rating :
68/99

BSE: 532500 | NSE: MARUTI

NSE BSE
12530.00
16-Jun-2025
  • Open
  • High
  • Low
  • Previous Close
  •  12404
  •  12567
  •  12336
  •  12408.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  184242
  •  2306069963
  •  13680
  •  10725

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,94,111.49
  • 26.91
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,93,558.59
  • 1.08%
  • 4.05

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.28%
  • 0.23%
  • 2.62%
  • FII
  • DII
  • Others
  • 14.96%
  • 22.51%
  • 1.40%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.81
  • 13.40
  • 17.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.47
  • 20.43
  • 26.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.54
  • 19.40
  • 51.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.94
  • 38.88
  • 29.78

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.81
  • 4.38
  • 4.46

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.89
  • 23.04
  • 20.50

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
429.01
461.2
508.26
573.82
P/E Ratio
29.21
27.17
24.65
21.84
Revenue
134922
145110
166032
185705
EBITDA
18526
20156
18031
20639
Net Income
13488
14500
15918
18203
ROA
13.5
11.7
13.6
12.6
P/B Ratio
4.69
4.09
3.78
3.69
ROE
18.3
15.95
16.01
15.66
FCFF
8116
6181
10365
12458
FCFF Yield
2.14
1.63
2.74
3.29
Net Debt
-6621
-8804
-64491
-69101
BVPS
2671.16
3061.04
3313.03
3391.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Net Sales
40,920.10
38,471.20
6.37%
38,764.30
33,512.80
15.67%
37,449.20
37,339.40
0.29%
35,779.40
32,534.80
9.97%
Expenses
36,076.10
33,250.10
8.50%
33,687.80
29,072.80
15.87%
32,450.40
32,027.90
1.32%
30,672.80
29,014.90
5.71%
EBITDA
4,844.00
5,221.10
-7.22%
5,076.50
4,440.00
14.34%
4,998.80
5,311.50
-5.89%
5,106.60
3,519.90
45.08%
EBIDTM
11.84%
13.57%
13.10%
13.25%
13.35%
14.22%
14.27%
10.82%
Other Income
1,511.20
1,183.60
27.68%
1,057.70
996.40
6.15%
1,523.20
899.80
69.28%
1,060.50
1,047.50
1.24%
Interest
47.60
76.20
-37.53%
46.30
35.80
29.33%
43.00
35.10
22.51%
57.30
46.50
23.23%
Depreciation
1,461.80
1,298.30
12.59%
1,429.00
1,301.50
9.80%
1,385.70
1,341.90
3.26%
1,331.70
1,314.10
1.34%
PBT
4,845.80
5,030.20
-3.67%
4,658.90
4,099.10
13.66%
5,093.30
4,834.30
5.36%
4,778.10
3,206.80
49.00%
Tax
1,006.60
1,155.30
-12.87%
999.10
948.80
5.30%
2,038.10
1,106.10
84.26%
1,076.00
726.10
48.19%
PAT
3,839.20
3,874.90
-0.92%
3,659.80
3,150.30
16.17%
3,055.20
3,728.20
-18.05%
3,702.10
2,480.70
49.24%
PATM
9.38%
10.07%
9.44%
9.40%
8.16%
9.98%
10.35%
7.62%
EPS
124.40
125.71
-1.04%
118.54
102.00
16.22%
98.68
120.43
-18.06%
119.58
80.88
47.85%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,52,913.00
1,41,858.20
1,18,409.90
88,329.80
70,372.00
75,660.00
86,068.50
79,809.40
68,085.00
57,589.00
50,801.40
Net Sales Growth
7.79%
19.80%
34.05%
25.52%
-6.99%
-12.09%
7.84%
17.22%
18.23%
13.36%
 
Cost Of Goods Sold
1,07,490.80
99,740.90
85,486.40
66,044.00
50,824.10
53,163.30
59,558.20
54,986.10
46,742.20
38,706.00
35,614.70
Gross Profit
45,422.20
42,117.30
32,923.50
22,285.80
19,547.90
22,496.70
26,510.30
24,823.30
21,342.80
18,883.00
15,186.70
GP Margin
29.70%
29.69%
27.80%
25.23%
27.78%
29.73%
30.80%
31.10%
31.35%
32.79%
29.89%
Total Expenditure
1,32,887.10
1,23,331.90
1,05,315.50
82,623.60
65,020.40
68,347.40
75,065.30
67,746.00
57,726.90
48,760.50
43,957.30
Power & Fuel Cost
-
1,033.40
1,091.90
630.90
476.60
699.50
863.30
673.40
518.60
694.10
713.80
% Of Sales
-
0.73%
0.92%
0.71%
0.68%
0.92%
1.00%
0.84%
0.76%
1.21%
1.41%
Employee Cost
-
6,301.60
5,308.50
4,051.40
3,431.60
3,416.20
3,285.00
2,863.40
2,360.30
2,000.30
1,671.00
% Of Sales
-
4.44%
4.48%
4.59%
4.88%
4.52%
3.82%
3.59%
3.47%
3.47%
3.29%
Manufacturing Exp.
-
5,847.30
5,065.50
3,540.40
3,621.00
4,195.40
4,974.00
4,229.30
4,230.90
3,732.30
2,961.90
% Of Sales
-
4.12%
4.28%
4.01%
5.15%
5.55%
5.78%
5.30%
6.21%
6.48%
5.83%
General & Admin Exp.
-
144.80
145.10
1,820.90
1,355.40
1,049.20
569.40
387.70
292.40
224.59
159.50
% Of Sales
-
0.10%
0.12%
2.06%
1.93%
1.39%
0.66%
0.49%
0.43%
0.39%
0.31%
Selling & Distn. Exp.
-
6,238.90
5,366.10
4,292.80
3,346.80
3,589.80
3,322.60
2,600.40
1,970.90
1,819.80
1,465.40
% Of Sales
-
4.40%
4.53%
4.86%
4.76%
4.74%
3.86%
3.26%
2.89%
3.16%
2.88%
Miscellaneous Exp.
-
4,025.00
2,852.00
2,243.20
1,964.90
2,234.00
2,492.80
2,005.70
1,611.60
1,583.41
1,465.40
% Of Sales
-
2.84%
2.41%
2.54%
2.79%
2.95%
2.90%
2.51%
2.37%
2.75%
2.70%
EBITDA
20,025.90
18,526.30
13,094.40
5,706.20
5,351.60
7,312.60
11,003.20
12,063.40
10,358.10
8,828.50
6,844.10
EBITDA Margin
13.10%
13.06%
11.06%
6.46%
7.60%
9.67%
12.78%
15.12%
15.21%
15.33%
13.47%
Other Income
5,152.60
4,093.50
2,264.70
1,744.70
2,936.30
3,334.40
2,561.60
2,045.80
2,289.60
1,540.80
865.00
Interest
194.20
193.60
252.30
126.60
101.80
134.20
75.90
345.80
89.40
81.70
217.80
Depreciation
5,608.20
5,255.80
4,846.00
2,789.00
3,034.10
3,528.40
3,020.80
2,759.80
2,603.90
2,821.80
2,515.30
PBT
19,376.10
17,170.40
10,260.80
4,535.30
5,152.00
6,984.40
10,468.10
11,003.60
9,954.40
7,465.80
4,976.00
Tax
5,119.80
3,936.30
2,174.50
817.70
931.90
1,425.20
2,973.20
3,286.20
2,616.20
2,087.50
1,185.40
Tax Rate
26.42%
22.92%
21.19%
18.03%
18.09%
20.41%
28.40%
29.86%
26.28%
27.96%
23.82%
PAT
14,256.30
13,488.20
8,263.70
3,879.50
4,220.10
5,557.60
7,493.40
7,716.70
7,337.10
5,377.20
3,789.40
PAT before Minority Interest
14,256.30
13,488.20
8,263.70
3,879.50
4,220.10
5,559.20
7,494.90
7,717.40
7,338.20
5,378.30
3,790.60
Minority Interest
0.00
0.00
0.00
0.00
0.00
-1.60
-1.50
-0.70
-1.10
-1.10
-1.20
PAT Margin
9.32%
9.51%
6.98%
4.39%
6.00%
7.35%
8.71%
9.67%
10.78%
9.34%
7.46%
PAT Growth
7.72%
63.22%
113.01%
-8.07%
-24.07%
-25.83%
-2.89%
5.17%
36.45%
41.90%
 
EPS
453.44
429.01
262.84
123.39
134.23
176.77
238.34
245.44
233.37
171.03
120.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
85,636.00
74,600.20
55,333.50
52,500.60
49,413.00
47,092.10
42,559.40
37,075.10
30,616.00
24,318.40
Share Capital
157.20
157.20
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
Total Reserves
85,478.80
74,443.00
55,182.50
52,349.60
49,262.00
46,941.10
42,408.40
36,924.10
30,465.00
24,167.40
Non-Current Liabilities
3,716.30
2,739.10
2,157.40
2,661.60
2,890.10
2,698.50
2,224.40
1,633.20
1,051.00
1,164.40
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
0.00
2.80
5.40
8.00
10.00
0.00
0.00
278.30
Long Term Provisions
144.80
87.50
84.40
44.70
51.60
39.50
26.50
21.90
14.80
295.80
Current Liabilities
25,951.80
22,766.70
17,023.50
16,213.90
11,305.40
14,160.50
15,448.50
13,236.80
11,044.10
8,980.70
Trade Payables
16,988.40
13,675.50
9,765.20
10,168.10
7,498.80
9,637.70
10,499.30
8,369.20
7,408.90
5,513.50
Other Current Liabilities
6,415.40
5,634.00
4,903.80
3,959.50
2,323.40
3,074.90
3,423.40
3,130.60
2,362.80
2,058.20
Short Term Borrowings
33.10
1,215.80
381.90
488.80
106.30
149.60
110.80
483.60
77.40
52.50
Short Term Provisions
2,514.90
2,241.40
1,972.60
1,597.50
1,376.90
1,298.30
1,415.00
1,253.40
1,195.00
1,356.50
Total Liabilities
1,15,304.10
1,00,106.00
74,514.40
71,376.10
63,627.70
63,968.70
60,248.40
51,960.50
42,725.50
34,476.90
Net Block
27,864.80
27,941.40
13,747.20
14,988.70
15,744.40
15,437.30
13,388.80
13,310.70
12,529.60
12,489.50
Gross Block
60,787.30
56,082.80
32,547.00
31,496.40
29,768.00
26,365.10
21,458.10
18,680.20
15,342.60
26,901.90
Accumulated Depreciation
32,922.50
28,141.40
18,799.80
16,507.70
14,023.60
10,927.80
8,069.30
5,369.50
2,813.00
14,412.40
Non Current Assets
92,670.30
84,436.80
57,721.00
53,279.10
55,187.10
51,596.00
52,318.40
43,162.50
34,774.40
25,782.20
Capital Work in Progress
7,734.80
4,143.00
2,936.50
1,496.80
1,415.20
1,606.90
2,132.10
1,252.30
1,006.90
1,890.10
Non Current Investment
53,383.80
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
Long Term Loans & Adv.
3,033.50
2,609.60
2,758.00
1,942.90
472.10
464.10
690.30
428.70
536.40
1,366.60
Other Non Current Assets
653.40
558.50
344.70
321.60
1,286.20
1,629.60
1,201.40
1,199.00
1,167.00
44.20
Current Assets
22,613.50
15,669.20
16,793.40
18,097.00
8,440.60
12,372.70
7,930.00
8,798.00
7,951.10
8,694.70
Current Investments
3,912.20
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
Inventories
5,318.10
5,443.50
3,532.30
3,049.00
3,213.90
3,322.60
3,160.20
3,263.70
3,132.60
2,745.30
Sundry Debtors
4,596.80
3,284.80
2,034.50
1,279.90
1,977.70
2,312.80
1,465.40
1,202.60
1,323.40
1,144.30
Cash & Bank
2,827.40
2,748.50
3,042.20
3,047.10
29.00
187.80
74.00
23.50
50.70
43.20
Other Current Assets
5,959.00
329.60
249.20
238.50
2,001.20
1,504.00
2,013.10
2,129.40
2,303.10
1,456.00
Short Term Loans & Adv.
5,564.60
3,862.80
3,835.10
2,066.80
1,736.80
1,332.80
1,833.80
1,953.50
2,067.30
1,201.70
Net Current Assets
-3,338.30
-7,097.50
-230.10
1,883.10
-2,864.80
-1,787.80
-7,518.50
-4,438.80
-3,093.00
-286.00
Total Assets
1,15,283.80
1,00,106.00
74,514.40
71,376.10
63,627.70
63,968.70
60,248.40
51,960.50
42,725.50
34,476.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
16,801.10
10,814.60
1,840.50
8,856.20
3,495.80
6,600.90
11,787.90
10,282.00
8,482.50
6,449.20
PBT
17,424.50
10,438.20
4,697.20
5,321.00
7,102.80
10,623.80
11,166.90
10,127.20
7,584.70
4,976.00
Adjustment
1,252.00
2,738.30
1,134.70
210.00
400.60
435.70
869.20
285.90
1,350.10
1,803.00
Changes in Working Capital
1,721.70
-97.20
-2,813.10
4,336.50
-2,570.10
-1,314.80
2,807.80
2,191.80
1,459.50
745.30
Cash after chg. in Working capital
20,398.20
13,079.30
3,018.80
9,867.50
4,933.30
9,744.70
14,843.90
12,604.90
10,394.30
7,524.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3,597.10
-2,264.70
-1,178.30
-1,011.30
-1,437.50
-3,143.80
-3,056.00
-2,322.90
-1,911.80
-1,075.10
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
-11,864.80
-8,820.50
-239.20
-7,291.30
-556.60
-3,539.90
-8,301.70
-9,173.20
-7,230.40
-4,491.10
Net Fixed Assets
-6,985.40
-6,539.90
-2,489.60
-1,810.80
-3,204.90
-4,379.60
-3,638.00
-3,583.10
12,015.80
-3,021.30
Net Investments
-20,757.30
-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
Others
15,877.90
4,712.50
1,227.00
-161.40
2,600.90
2,064.50
2,145.50
2,958.70
-12,128.00
1,226.30
Cash from Financing Activity
-4,062.00
-1,213.90
-1,607.00
-1,544.90
-3,104.30
-2,947.90
-3,436.10
-1,129.30
-1,236.60
-2,003.50
Net Cash Inflow / Outflow
874.30
780.20
-5.70
20.00
-165.10
113.10
50.10
-20.50
15.50
-45.40
Opening Cash & Equivalents
1,785.20
1,005.00
40.80
20.80
185.90
72.80
22.70
43.20
27.70
88.60
Closing Cash & Equivalent
2,659.50
1,785.20
35.10
40.80
20.80
185.90
72.80
22.70
43.20
43.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
2723.79
2372.78
1832.24
1738.43
1636.19
1559.34
1409.25
1227.65
1013.77
805.25
ROA
12.52%
9.46%
5.32%
6.25%
8.71%
12.07%
13.76%
15.50%
13.93%
11.49%
ROE
16.84%
12.72%
7.20%
8.28%
11.52%
16.72%
19.38%
21.68%
19.58%
16.55%
ROCE
21.82%
16.26%
8.87%
10.25%
14.71%
23.45%
28.29%
29.37%
27.04%
21.42%
Fixed Asset Turnover
2.52
2.77
2.86
2.41
2.70
3.60
4.09
4.54
3.08
2.24
Receivable days
9.78
7.92
6.61
8.05
10.35
8.01
5.93
5.96
6.92
8.57
Inventory Days
13.35
13.37
13.12
15.47
15.77
13.75
14.29
15.10
16.48
14.68
Payable days
56.11
50.04
55.08
63.44
45.30
49.19
50.59
48.95
47.41
42.22
Cash Conversion Cycle
-32.98
-28.76
-35.36
-39.92
-19.19
-27.43
-30.37
-27.88
-24.02
-18.96
Total Debt/Equity
0.00
0.02
0.01
0.01
0.00
0.00
0.00
0.01
0.01
0.03
Interest Cover
91.00
42.37
38.10
51.61
53.04
138.92
32.82
112.35
92.38
23.85

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Maruti Suzuki India signs MoU with ESAF Small Finance Bank
    16th Jun 2025, 16:42 PM

    MoU aims to offer retail financing solutions for new cars, used cars, and commercial vehicles

    Read More
  • Maruti Suzuki India inks pact with Equitas Small Finance Bank
    14th Jun 2025, 14:34 PM

    This collaboration is set to enhance the accessibility and affordability of the company's vehicles for a broader range of customers

    Read More
  • Maruti Suzuki gets 5-star Bharat NCAP rating for all-new Dzire
    12th Jun 2025, 12:00 PM

    With the 5-star Bharat NCAP rating, the All-New Dzire becomes India’s first sedan to receive this recognition

    Read More
  • Maruti Suzuki recalibrates e VITARA production
    11th Jun 2025, 10:22 AM

    The company however plans to make up for the production dip in the subsequent months with stated target to produce around 67,000 units of the model this fiscal

    Read More
  • Maruti Suzuki dispatches 5.18 lakh vehicles through Indian Railways in FY25
    6th Jun 2025, 12:00 PM

    The major advantage of railways is that it offers a low-emission

    Read More
  • Maruti Suzuki India expands solar capacity by 30MWp with new projects at Kharkhoda, Manesar
    4th Jun 2025, 10:51 AM

    With these additions, the company’s total solar capacity across its locations has enhanced from 49MWp to 79MWp in the last one year

    Read More
  • Maruti Suzuki India's total vehicle production rises 1.38% in May
    3rd Jun 2025, 14:58 PM

    The production under mini category including Alto and S-Presso has slumped 27.13% to 10,186 units in May 2025

    Read More
  • Maruti Suzuki India reports marginal rise in total sales in May
    2nd Jun 2025, 11:40 AM

    Total domestic passenger vehicle sales decreased 5.58% to 1,35,962 units in May 2025

    Read More
  • Maruti Suzuki India signs MoU with JETRO
    30th May 2025, 17:43 PM

    The MoU is for promoting innovation and facilitate business opportunities for startups from India and Japan

    Read More
  • Maruti Suzuki India signs MoU with SMFG India Credit
    22nd May 2025, 16:12 PM

    With this tie-up, Maruti Suzuki aims to help dealer partners offer comprehensive retail financing solutions to its customers

    Read More
  • Maruti Suzuki signs MoU with Standard Chartered
    21st May 2025, 15:30 PM

    This strategic alliance will leverage the combined strengths of MSIL and Standard Chartered to offer comprehensive working capital solutions to MSIL's dealer partners

    Read More
  • Maruti Suzuki to offer six airbags as standard in WagonR, Alto K10, Celerio, Eeco
    13th May 2025, 10:41 AM

    The move underscores the company's commitment to offering enhanced safety for customers across diverse segments

    Read More
  • Maruti Suzuki India reports 7% rise in total sales in April
    2nd May 2025, 14:41 PM

    Total domestic passenger vehicle sales grew marginally to 1,38,704 units in April 2025

    Read More
  • Maruti Suzuki India reports marginal fall in Q4 consolidated net profit
    25th Apr 2025, 17:44 PM

    Total consolidated income of the company increased by 7.00% at Rs 42431.30 crore for Q4FY25

    Read More
  • Maruti Suzuki India reports 3% rise in total sales in March
    1st Apr 2025, 16:44 PM

    The company’s exports in March 2025 rose to 32,968 units as compared to 25,892 units in the same month last year

    Read More
  • Maruti Suzuki India gets nod to invest Rs 7,410 crore to set up third plant in Haryana
    27th Mar 2025, 11:30 AM

    The Board of Directors of the company at their meeting held March 27, 2025, has approved the same

    Read More
  • Maruti Suzuki India to increase prices of cars from April 2025
    17th Mar 2025, 15:29 PM

    The price increase is expected to be up to 4%

    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.