Nifty
:
17853.20
Sensex
:
60048.47
30.25 (0.17%)
163.11 (0.27%)
Nifty
Sensex
:
:
17853.20
60048.47
30.25 (0.17%)
163.11 (0.27%)

Maruti Suzuki India Ltd.

Automobiles - Passenger Cars

Rating :
37/99

BSE: 532500 | NSE: MARUTI

NSE BSE
6952.25
24-Sep-2021
  • Open
  • High
  • Low
  • Previous Close
  •  6850.00
  •  7037.80
  •  6848.00
  •  6846.70
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1649962
  •  114092.93
  •  8329.00
  •  6400.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 209,963.77
  • 40.91
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 207,410.97
  • 0.65%
  • 3.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.37%
  • 0.33%
  • 3.49%
  • FII
  • DII
  • Others
  • 22.9%
  • 7.47%
  • 9.44%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.91
  • 0.66
  • -6.49

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.80
  • -12.37
  • -13.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.95
  • -10.47
  • -17.42

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.73
  • 33.40
  • 29.74

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.94
  • 5.34
  • 4.34

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 17.33
  • 19.19
  • 19.25

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Net Sales
17,776.40
4,110.60
332.45%
24,034.50
18,207.70
32.00%
23,471.30
20,721.80
13.27%
18,755.60
16,997.90
10.34%
Expenses
16,957.50
4,975.80
240.80%
22,039.80
16,659.70
32.29%
21,243.50
18,616.80
14.11%
16,819.20
15,388.00
9.30%
EBITDA
818.90
-865.20
-
1,994.70
1,548.00
28.86%
2,227.80
2,105.00
5.83%
1,936.40
1,609.90
20.28%
EBIDTM
4.61%
-21.05%
8.30%
8.50%
9.49%
10.16%
10.32%
9.47%
Other Income
507.90
1,318.40
-61.48%
89.70
880.20
-89.81%
993.80
784.10
26.74%
592.30
906.40
-34.65%
Interest
22.40
17.60
27.27%
32.60
28.80
13.19%
29.00
22.20
30.63%
22.60
28.40
-20.42%
Depreciation
743.80
784.00
-5.13%
741.60
823.60
-9.96%
742.00
859.30
-13.65%
766.50
926.50
-17.27%
PBT
560.60
-348.40
-
1,310.20
1,575.80
-16.85%
2,450.60
2,007.60
22.07%
1,739.60
1,561.40
11.41%
Tax
121.50
-101.40
-
142.50
296.30
-51.91%
513.60
438.90
17.02%
377.20
213.80
76.43%
PAT
439.10
-247.00
-
1,167.70
1,279.50
-8.74%
1,937.00
1,568.70
23.48%
1,362.40
1,347.60
1.10%
PATM
2.47%
-6.01%
4.86%
7.03%
8.25%
7.57%
7.26%
7.93%
EPS
15.73
-8.84
-
41.10
43.78
-6.12%
66.12
52.55
25.82%
47.01
46.05
2.08%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Net Sales
84,037.80
70,372.00
75,660.00
86,068.50
79,809.40
68,085.00
57,589.00
50,801.40
44,541.80
44,304.40
36,089.90
Net Sales Growth
39.97%
-6.99%
-12.09%
7.84%
17.22%
18.23%
13.36%
14.05%
0.54%
22.76%
 
Cost Of Goods Sold
61,179.50
50,824.10
53,163.30
59,558.20
54,986.10
46,742.20
38,706.00
35,614.70
31,853.00
33,051.00
28,511.90
Gross Profit
22,858.30
19,547.90
22,496.70
26,510.30
24,823.30
21,342.80
18,883.00
15,186.70
12,688.80
11,253.40
7,578.00
GP Margin
27.20%
27.78%
29.73%
30.80%
31.10%
31.35%
32.79%
29.89%
28.49%
25.40%
21.00%
Total Expenditure
77,060.00
65,020.40
68,347.40
75,065.30
67,746.00
57,726.90
48,760.50
43,957.30
39,281.10
39,976.90
33,564.80
Power & Fuel Cost
-
476.60
699.50
863.30
673.40
518.60
694.10
713.80
595.70
495.10
229.50
% Of Sales
-
0.68%
0.92%
1.00%
0.84%
0.76%
1.21%
1.41%
1.34%
1.12%
0.64%
Employee Cost
-
3,431.60
3,416.20
3,285.00
2,863.40
2,360.30
2,000.30
1,671.00
1,423.70
1,120.20
877.90
% Of Sales
-
4.88%
4.52%
3.82%
3.59%
3.47%
3.47%
3.29%
3.20%
2.53%
2.43%
Manufacturing Exp.
-
3,621.00
4,195.40
4,974.00
4,229.30
4,230.90
3,732.30
2,961.90
2,833.50
2,746.40
1,942.00
% Of Sales
-
5.15%
5.55%
5.78%
5.30%
6.21%
6.48%
5.83%
6.36%
6.20%
5.38%
General & Admin Exp.
-
1,355.40
1,049.20
569.40
387.70
292.40
224.59
159.50
146.91
150.12
108.58
% Of Sales
-
1.93%
1.39%
0.66%
0.49%
0.43%
0.39%
0.31%
0.33%
0.34%
0.30%
Selling & Distn. Exp.
-
3,346.80
3,589.80
3,322.60
2,600.40
1,970.90
1,819.80
1,465.40
1,196.40
1,178.60
995.90
% Of Sales
-
4.76%
4.74%
3.86%
3.26%
2.89%
3.16%
2.88%
2.69%
2.66%
2.76%
Miscellaneous Exp.
-
1,964.90
2,234.00
2,492.80
2,005.70
1,611.60
1,583.41
1,371.00
1,231.89
1,235.48
995.90
% Of Sales
-
2.79%
2.95%
2.90%
2.51%
2.37%
2.75%
2.70%
2.77%
2.79%
2.49%
EBITDA
6,977.80
5,351.60
7,312.60
11,003.20
12,063.40
10,358.10
8,828.50
6,844.10
5,260.70
4,327.50
2,525.10
EBITDA Margin
8.30%
7.60%
9.67%
12.78%
15.12%
15.21%
15.33%
13.47%
11.81%
9.77%
7.00%
Other Income
2,183.70
2,936.30
3,334.40
2,561.60
2,045.80
2,289.60
1,540.80
865.00
773.60
830.10
844.30
Interest
106.60
101.80
134.20
75.90
345.80
89.40
81.70
217.80
184.50
197.80
61.60
Depreciation
2,993.90
3,034.10
3,528.40
3,020.80
2,759.80
2,603.90
2,821.80
2,515.30
2,116.00
1,889.70
1,162.50
PBT
6,061.00
5,152.00
6,984.40
10,468.10
11,003.60
9,954.40
7,465.80
4,976.00
3,733.80
3,070.10
2,145.30
Tax
1,154.80
931.90
1,425.20
2,973.20
3,286.20
2,616.20
2,087.50
1,185.40
902.20
621.50
511.50
Tax Rate
19.05%
18.09%
20.41%
28.40%
29.86%
26.28%
27.96%
23.82%
24.16%
20.24%
23.84%
PAT
4,906.20
4,220.10
5,557.60
7,493.40
7,716.70
7,337.10
5,377.20
3,789.40
2,830.00
2,447.30
1,633.80
PAT before Minority Interest
4,906.20
4,220.10
5,559.20
7,494.90
7,717.40
7,338.20
5,378.30
3,790.60
2,831.60
2,448.60
1,633.80
Minority Interest
0.00
0.00
-1.60
-1.50
-0.70
-1.10
-1.10
-1.20
-1.60
-1.30
0.00
PAT Margin
5.84%
6.00%
7.35%
8.71%
9.67%
10.78%
9.34%
7.46%
6.35%
5.52%
4.53%
PAT Growth
24.25%
-24.07%
-25.83%
-2.89%
5.17%
36.45%
41.90%
33.90%
15.64%
49.79%
 
EPS
162.40
139.69
183.97
248.04
255.44
242.87
177.99
125.44
93.68
81.01
54.08

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Shareholder's Funds
52,500.60
49,413.00
47,092.10
42,559.40
37,075.10
30,616.00
24,318.40
21,496.40
19,027.80
15,674.70
Share Capital
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
144.50
Total Reserves
52,349.60
49,262.00
46,941.10
42,408.40
36,924.10
30,465.00
24,167.40
21,345.40
18,876.80
15,530.20
Non-Current Liabilities
2,661.60
2,890.10
2,698.50
2,224.40
1,633.20
1,051.00
1,164.40
1,671.90
1,607.20
748.80
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
2.80
5.40
8.00
10.00
0.00
0.00
278.30
627.40
704.90
169.80
Long Term Provisions
44.70
51.60
39.50
26.50
21.90
14.80
295.80
200.70
225.90
169.30
Current Liabilities
16,120.50
11,305.40
14,160.50
15,448.50
13,236.80
11,044.10
8,980.70
8,295.00
6,871.40
6,675.70
Trade Payables
10,168.10
7,498.80
9,637.70
10,499.30
8,369.20
7,408.90
5,513.50
4,998.90
4,277.20
3,465.80
Other Current Liabilities
3,866.10
2,323.40
3,074.90
3,423.40
3,130.60
2,362.80
2,058.20
1,385.30
1,088.40
1,593.90
Short Term Borrowings
488.80
106.30
149.60
110.80
483.60
77.40
52.50
1,237.90
863.90
1,092.40
Short Term Provisions
1,597.50
1,376.90
1,298.30
1,415.00
1,253.40
1,195.00
1,356.50
672.90
641.90
523.60
Total Liabilities
71,282.70
63,627.70
63,968.70
60,248.40
51,960.50
42,725.50
34,476.90
31,475.50
27,517.00
23,099.20
Net Block
14,988.70
15,744.40
15,437.30
13,388.80
13,310.70
12,529.60
12,489.50
11,033.70
10,021.70
7,745.50
Gross Block
31,496.40
29,768.00
26,365.10
21,458.10
18,680.20
15,342.60
26,901.90
23,105.10
20,152.40
15,055.70
Accumulated Depreciation
16,507.70
14,023.60
10,927.80
8,069.30
5,369.50
2,813.00
14,412.40
12,071.40
10,130.70
7,310.20
Non Current Assets
52,738.40
55,187.10
51,596.00
52,318.40
43,162.50
34,774.40
25,782.20
16,901.50
16,341.60
11,857.20
Capital Work in Progress
1,496.80
1,415.20
1,606.90
2,132.10
1,252.30
1,006.90
1,890.10
2,639.50
1,966.50
942.70
Non Current Investment
34,529.10
36,269.20
32,458.10
34,905.80
26,971.80
19,534.50
9,991.80
1,521.20
2,171.00
1,790.90
Long Term Loans & Adv.
424.60
472.10
464.10
690.30
428.70
536.40
1,366.60
1,653.30
1,287.80
1,345.80
Other Non Current Assets
1,299.20
1,286.20
1,629.60
1,201.40
1,199.00
1,167.00
44.20
53.80
894.60
32.30
Current Assets
18,544.30
8,440.60
12,372.70
7,930.00
8,798.00
7,951.10
8,694.70
14,574.00
11,175.40
11,242.00
Current Investments
8,415.70
1,218.80
5,045.50
1,217.30
2,178.80
1,141.30
3,305.90
9,005.90
5,250.40
4,754.10
Inventories
3,049.00
3,213.90
3,322.60
3,160.20
3,263.70
3,132.60
2,745.30
1,763.20
1,887.20
1,837.80
Sundry Debtors
1,279.90
1,977.70
2,312.80
1,465.40
1,202.60
1,323.40
1,144.30
1,489.10
1,535.50
1,006.60
Cash & Bank
3,047.10
29.00
187.80
74.00
23.50
50.70
43.20
648.60
814.80
2,463.40
Other Current Assets
2,752.60
264.40
171.20
179.30
2,129.40
2,303.10
1,456.00
1,667.20
1,687.50
1,180.10
Short Term Loans & Adv.
2,464.90
1,736.80
1,332.80
1,833.80
1,953.50
2,067.30
1,201.70
1,283.90
1,134.30
799.00
Net Current Assets
2,423.80
-2,864.80
-1,787.80
-7,518.50
-4,438.80
-3,093.00
-286.00
6,279.00
4,304.00
4,566.30
Total Assets
71,282.70
63,627.70
63,968.70
60,248.40
51,960.50
42,725.50
34,476.90
31,475.50
27,517.00
23,099.20

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Cash From Operating Activity
8,856.20
3,495.80
6,600.90
11,787.90
10,282.00
8,482.50
6,449.20
4,994.60
4,058.90
2,655.20
PBT
5,321.00
7,102.80
10,623.80
11,166.90
10,127.20
7,584.70
4,976.00
3,733.80
3,070.10
2,145.10
Adjustment
210.00
400.60
435.70
869.20
285.90
1,350.10
1,803.00
1,377.10
1,463.40
499.40
Changes in Working Capital
4,336.50
-2,570.10
-1,314.80
2,807.80
2,191.80
1,459.50
745.30
741.90
76.10
337.50
Cash after chg. in Working capital
9,867.50
4,933.30
9,744.70
14,843.90
12,604.90
10,394.30
7,524.30
5,852.80
4,609.60
2,982.00
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,011.30
-1,437.50
-3,143.80
-3,056.00
-2,322.90
-1,911.80
-1,075.10
-858.20
-550.70
-326.80
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
-7,291.30
-556.60
-3,539.90
-8,301.70
-9,173.20
-7,230.40
-4,491.10
-4,996.90
-3,224.00
-3,180.80
Net Fixed Assets
-1,810.80
-3,204.90
-4,379.60
-3,638.00
-3,583.10
12,015.80
-3,021.30
-3,581.60
-6,065.00
-3,076.40
Net Investments
-5,319.10
47.40
-1,224.80
-6,809.20
-8,548.80
-7,118.20
-2,696.10
-3,039.60
-930.90
-1,040.60
Others
-161.40
2,600.90
2,064.50
2,145.50
2,958.70
-12,128.00
1,226.30
1,624.30
3,771.90
936.20
Cash from Financing Activity
-1,544.90
-3,104.30
-2,947.90
-3,436.10
-1,129.30
-1,236.60
-2,003.50
-73.90
-978.60
610.00
Net Cash Inflow / Outflow
20.00
-165.10
113.10
50.10
-20.50
15.50
-45.40
-76.20
-143.70
84.40
Opening Cash & Equivalents
20.80
185.90
72.80
22.70
43.20
27.70
88.60
164.80
203.40
119.00
Closing Cash & Equivalent
40.80
20.80
185.90
72.80
22.70
43.20
43.20
88.60
164.80
203.40

Financial Ratios

Consolidated /

Standalone
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Book Value (Rs.)
1738.43
1636.19
1559.34
1409.25
1227.65
1013.77
805.25
711.80
630.06
542.38
ROA
6.26%
8.71%
12.07%
13.76%
15.50%
13.93%
11.49%
9.60%
9.68%
7.74%
ROE
8.28%
11.52%
16.72%
19.38%
21.68%
19.58%
16.55%
13.97%
14.11%
10.90%
ROCE
10.25%
14.71%
23.45%
28.29%
29.37%
27.04%
21.42%
17.77%
17.34%
13.85%
Fixed Asset Turnover
2.30
2.70
3.60
4.09
4.54
3.08
2.24
2.30
2.83
2.97
Receivable days
8.45
10.35
8.01
5.93
5.96
6.92
8.57
11.08
9.30
8.60
Inventory Days
16.24
15.77
13.75
14.29
15.10
16.48
14.68
13.38
13.63
14.93
Payable days
50.00
45.30
49.19
50.59
48.95
47.41
42.22
42.35
34.94
33.19
Cash Conversion Cycle
-25.31
-19.19
-27.43
-30.37
-27.88
-24.02
-18.96
-17.89
-12.01
-9.65
Total Debt/Equity
0.01
0.00
0.00
0.00
0.01
0.01
0.03
0.09
0.08
0.09
Interest Cover
51.61
53.04
138.92
32.82
112.35
92.38
23.85
21.24
16.52
35.83

Annual Reports:

FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012

News Update:


  • Maruti Suzuki India crosses 25 lakh cumulative sales of Swift
    14th Sep 2021, 12:35 PM

    The model, which was the country's leading model in terms of sales in the last fiscal, has transcended its records by clocking cumulative sales of 2.5 million units

    Read More
  • Maruti Suzuki introduces advanced telematics technology 'Suzuki Connect' in mass segment vehicles
    9th Sep 2021, 13:01 PM

    The company had in 2018 introduced the technology in its premium vehicles sold through the NEXA outlets

    Read More
  • Maruti Suzuki reports 8% fall in total production in August
    8th Sep 2021, 11:27 AM

    Passenger vehicle production stood at 111,368 units last month, as against 121,381 units in August 2020

    Read More
  • Maruti Suzuki increases price of select models
    6th Sep 2021, 09:15 AM

    The weighted average price increase in Ex Showroom Prices (Delhi) across select models is 1.9%

    Read More
  • Maruti Suzuki to recall 181,754 units of some petrol variants
    3rd Sep 2021, 13:44 PM

    Recall campaigns are undertaken globally to rectify faults that may be potential safety defects

    Read More
  • Maruti Suzuki India posts total sales of 130,699 units in August
    1st Sep 2021, 14:09 PM

    Sales volume of the company in August 2021 was affected due to electronic components shortage

    Read More
  • Maruti Suzuki eyeing adverse impact on vehicle production in 2 sites
    1st Sep 2021, 11:43 AM

    Owing to a supply constraint of electronic components due to the semiconductor shortage situation, the company is aiming adverse impact

    Read More
  • Maruti Suzuki India planning to hike prices across models
    30th Aug 2021, 12:32 PM

    The price rise has been planned across models in September 2021

    Read More
  • Maruti Suzuki commences sixth round of MAIL programme
    27th Aug 2021, 17:00 PM

    The winning startups will get an opportunity to undertake a paid Proof of Concept with the company

    Read More
  • Maruti Suzuki to take 'appropriate action under law' on CCI penalty
    24th Aug 2021, 12:56 PM

    It found that ''MSIL had an agreement with its dealers whereby the dealers were restrained from offering discounts to the customers beyond those prescribed by MSIL''

    Read More
  • CCI imposes penalty of Rs 200 crore on Maruti Suzuki India
    24th Aug 2021, 10:52 AM

    CCI has passed an order on August 23, 2021 for the alleged contravention of Section 3 of the Competition Act, 2002 against the Company

    Read More
  • Maruti Suzuki reports 58% rise in total production in July
    6th Aug 2021, 09:24 AM

    The company had produced a total of 1,07,687 units in the year-ago period

    Read More
  • Maruti Suzuki reports 50% increase in July sales
    2nd Aug 2021, 09:16 AM

    Domestic sales increased by 39 percent at 1,41,238 units last month as against 1,01,307 units in July 2020

    Read More
  • Maruti Suzuki India turns black in Q1
    29th Jul 2021, 10:50 AM

    Total income of the company reported 3- fold jump at Rs 18284.30 crore for Q1FY22

    Read More
  • Maruti Suzuki India partners with Savitribai Phule Pune University
    28th Jul 2021, 12:10 PM

    This association with Savitribai Phule Pune University will help students who aspire for career options in the automobile retail sector

    Read More
  • Maruti Suzuki India’s Nexa crosses 14 lakh sales in six years
    23rd Jul 2021, 15:54 PM

    Nexa has attracted first-time buyers, which makes up nearly 70 percent of its total sales

    Read More
  • Maruti Suzuki India crosses 50 lakh cumulative sales milestone in rural markets of India
    21st Jul 2021, 12:59 PM

    With over 1,700 customized outlets in rural parts of the country, nearly 40 percent of the total MSIL sales come from rural markets today

    Read More
  • Maruti Suzuki India ties up with Bank of Maharashtra
    19th Jul 2021, 13:35 PM

    This is the first time that Bank of Maharashtra will be offering dealer inventory financing to the company's dealers

    Read More
  • Maruti Suzuki India to invest Rs 18,000 crore for new factory premises in Haryana
    14th Jul 2021, 12:00 PM

    The total capacity that company is planning is between 7.5 lakh and 10 lakh cars per annum

    Read More
  • Maruti Suzuki increases price for Swift and all CNG variants
    12th Jul 2021, 09:50 AM

    The new prices are effective from July 12, 2021

    Read More
  • Maruti Suzuki rolls out digital platform to provide car financing solutions
    10th Jul 2021, 09:22 AM

    The company is now available across India for customers of both ARENA and NEXA

    Read More
  • Maruti Suzuki reports over 3-fold jump in total production in June
    6th Jul 2021, 09:41 AM

    Passenger vehicle production stood at 163,037 units in June 2021 as compared to 49,476 units in June 2020

    Read More
  • Maruti Suzuki India extends free service, warranty timelines
    2nd Jul 2021, 12:10 PM

    The timelines would be extended up to July 31, 2021

    Read More
  • Maruti Suzuki posts total sales of 1,47,368 units in June 2021
    1st Jul 2021, 17:20 PM

    Its domestic dispatches to dealers last month stood at 1,30,348 units, as compared to 35,293 units in May

    Read More
  • Maruti Suzuki expands subscription services to four new cities
    28th Jun 2021, 12:17 PM

    With this rollout, customers can now opt for Maruti Suzuki Subscribe services in 19 cities

    Read More
  • Maruti Suzuki reduces prices of Eeco ambulance
    19th Jun 2021, 08:50 AM

    The GST rate on Eeco ambulance has come down to 12 per cent from the earlier rate of 28 per cent

    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.