Nifty
:
18696.10
Sensex
:
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)
Nifty
Sensex
:
:
18696.10
62868.50
-116.40 (-0.62%)
-415.69 (-0.66%)

Maruti Suzuki India Ltd.

Automobiles - Passenger Cars

Rating :
58/99

BSE: 532500 | NSE: MARUTI

NSE BSE
8958.15
01-Dec-2022
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 9019.05
  • 9025.00
  • 8930.00
  • 8974.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  694489
  •  62282.21
  •  9769.00
  •  6536.55

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 270,554.98
  • 44.60
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 267,897.38
  • 0.67%
  • 4.73

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.37%
  • 0.25%
  • 3.00%
  • FII
  • DII
  • Others
  • 21.84%
  • 16.86%
  • 1.68%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.14
  • 2.05
  • 5.30

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 2.80
  • -13.91
  • -4.84

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 4.27
  • -13.59
  • -12.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 35.00
  • 37.46
  • 50.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.13
  • 4.84
  • 4.26

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.23
  • 22.30
  • 25.54

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Dec 21
Dec 20
Var%
Net Sales
29,942.50
20,550.90
45.70%
26,511.70
17,776.40
49.14%
26,749.20
24,034.50
11.30%
23,253.30
23,471.30
-0.93%
Expenses
27,171.60
19,694.20
37.97%
24,596.80
16,957.50
45.05%
24,320.20
22,039.80
10.35%
21,691.10
21,243.50
2.11%
EBITDA
2,770.90
856.70
223.44%
1,914.90
818.90
133.84%
2,429.00
1,994.70
21.77%
1,562.20
2,227.80
-29.88%
EBIDTM
9.25%
4.17%
7.22%
4.61%
9.08%
8.30%
6.72%
9.49%
Other Income
599.20
505.60
18.51%
81.00
507.90
-84.05%
442.70
89.70
393.53%
327.90
993.80
-67.01%
Interest
30.70
22.70
35.24%
27.50
22.40
22.77%
56.20
32.60
72.39%
25.30
29.00
-12.76%
Depreciation
723.30
756.80
-4.43%
652.00
743.80
-12.34%
647.80
741.60
-12.65%
640.60
742.00
-13.67%
PBT
2,616.10
582.80
348.88%
1,316.40
560.60
134.82%
2,167.70
1,310.20
65.45%
1,224.20
2,450.60
-50.04%
Tax
566.10
122.80
360.99%
311.00
121.50
155.97%
363.50
142.50
155.09%
209.90
513.60
-59.13%
PAT
2,050.00
460.00
345.65%
1,005.40
439.10
128.97%
1,804.20
1,167.70
54.51%
1,014.30
1,937.00
-47.64%
PATM
6.85%
2.24%
3.79%
2.47%
6.74%
4.86%
4.36%
8.25%
EPS
69.95
16.12
333.93%
34.31
15.73
118.12%
62.11
41.10
51.12%
34.50
66.12
-47.82%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Net Sales
106,456.70
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
44,304.40
Net Sales Growth
24.03%
25.52%
-6.99%
-12.09%
7.84%
17.22%
18.23%
13.36%
14.05%
0.54%
 
Cost Of Goods Sold
78,826.30
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
33,051.00
Gross Profit
27,630.40
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
11,253.40
GP Margin
25.95%
25.23%
27.78%
29.73%
30.80%
31.10%
31.35%
32.79%
29.89%
28.49%
25.40%
Total Expenditure
97,779.70
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
39,976.90
Power & Fuel Cost
-
630.90
476.60
699.50
863.30
673.40
518.60
694.10
713.80
595.70
495.10
% Of Sales
-
0.71%
0.68%
0.92%
1.00%
0.84%
0.76%
1.21%
1.41%
1.34%
1.12%
Employee Cost
-
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
1,120.20
% Of Sales
-
4.59%
4.88%
4.52%
3.82%
3.59%
3.47%
3.47%
3.29%
3.20%
2.53%
Manufacturing Exp.
-
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
2,746.40
% Of Sales
-
4.01%
5.15%
5.55%
5.78%
5.30%
6.21%
6.48%
5.83%
6.36%
6.20%
General & Admin Exp.
-
1,820.90
1,355.40
1,049.20
569.40
387.70
292.40
224.59
159.50
146.91
150.12
% Of Sales
-
2.06%
1.93%
1.39%
0.66%
0.49%
0.43%
0.39%
0.31%
0.33%
0.34%
Selling & Distn. Exp.
-
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
1,178.60
% Of Sales
-
4.86%
4.76%
4.74%
3.86%
3.26%
2.89%
3.16%
2.88%
2.69%
2.66%
Miscellaneous Exp.
-
2,243.20
1,964.90
2,234.00
2,492.80
2,005.70
1,611.60
1,583.41
1,371.00
1,231.89
1,178.60
% Of Sales
-
2.54%
2.79%
2.95%
2.90%
2.51%
2.37%
2.75%
2.70%
2.77%
2.79%
EBITDA
8,677.00
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
4,327.50
EBITDA Margin
8.15%
6.46%
7.60%
9.67%
12.78%
15.12%
15.21%
15.33%
13.47%
11.81%
9.77%
Other Income
1,450.80
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
830.10
Interest
139.70
126.60
101.80
134.20
75.90
345.80
89.40
81.70
217.80
184.50
197.80
Depreciation
2,663.70
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
1,889.70
PBT
7,324.40
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
3,070.10
Tax
1,450.50
817.70
931.90
1,425.20
2,973.20
3,286.20
2,616.20
2,087.50
1,185.40
902.20
621.50
Tax Rate
19.80%
18.03%
18.09%
20.41%
28.40%
29.86%
26.28%
27.96%
23.82%
24.16%
20.24%
PAT
5,873.90
3,717.60
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
PAT before Minority Interest
5,873.90
3,717.60
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
Minority Interest
0.00
0.00
0.00
-1.60
-1.50
-0.70
-1.10
-1.10
-1.20
-1.60
-1.30
PAT Margin
5.52%
4.21%
6.00%
7.35%
8.71%
9.67%
10.78%
9.34%
7.46%
6.35%
5.52%
PAT Growth
46.71%
-11.91%
-24.07%
-25.83%
-2.89%
5.17%
36.45%
41.90%
33.90%
15.64%
 
EPS
194.44
123.06
139.69
183.97
248.04
255.44
242.87
177.99
125.44
93.68
81.01

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Shareholder's Funds
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
19,027.80
Share Capital
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
Total Reserves
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
18,876.80
Non-Current Liabilities
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
1,607.20
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
2.80
5.40
8.00
10.00
0.00
0.00
278.30
627.40
704.90
Long Term Provisions
84.40
44.70
51.60
39.50
26.50
21.90
14.80
295.80
200.70
225.90
Current Liabilities
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
6,871.40
Trade Payables
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
4,277.20
Other Current Liabilities
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
1,088.40
Short Term Borrowings
381.90
488.80
106.30
149.60
110.80
483.60
77.40
52.50
1,237.90
863.90
Short Term Provisions
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
641.90
Total Liabilities
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
27,517.00
Net Block
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
10,021.70
Gross Block
32,529.80
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
Accumulated Depreciation
18,782.60
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
Non Current Assets
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
16,341.60
Capital Work in Progress
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
1,966.50
Non Current Investment
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
2,171.00
Long Term Loans & Adv.
2,770.80
1,942.90
472.10
464.10
690.30
428.70
536.40
1,366.60
1,653.30
1,287.80
Other Non Current Assets
331.90
321.60
1,286.20
1,629.60
1,201.40
1,199.00
1,167.00
44.20
53.80
894.60
Current Assets
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
11,175.40
Current Investments
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
5,250.40
Inventories
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
1,887.20
Sundry Debtors
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
1,535.50
Cash & Bank
3,042.20
3,047.10
29.00
187.80
74.00
23.50
50.70
43.20
648.60
814.80
Other Current Assets
4,084.30
238.50
264.40
171.20
2,013.10
2,129.40
2,303.10
1,456.00
1,667.20
1,687.50
Short Term Loans & Adv.
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
1,134.30
Net Current Assets
-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
4,304.00
Total Assets
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
27,517.00

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Cash From Operating Activity
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
4,058.90
PBT
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
3,070.10
Adjustment
1,134.70
210.00
400.60
435.70
869.20
285.90
1,350.10
1,803.00
1,377.10
1,463.40
Changes in Working Capital
-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
76.10
Cash after chg. in Working capital
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
4,609.60
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,178.30
-1,011.30
-1,437.50
-3,143.80
-3,056.00
-2,322.90
-1,911.80
-1,075.10
-858.20
-550.70
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
-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
-3,224.00
Net Fixed Assets
-2,473.50
-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
Net Investments
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
-930.90
Others
1,210.90
-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
Cash from Financing Activity
-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
-978.60
Net Cash Inflow / Outflow
-5.70
20.00
-165.10
113.10
50.10
-20.50
15.50
-45.40
-76.20
-143.70
Opening Cash & Equivalents
40.80
20.80
185.90
72.80
22.70
43.20
27.70
88.60
164.80
203.40
Closing Cash & Equivalent
35.10
40.80
20.80
185.90
72.80
22.70
43.20
43.20
88.60
164.80

Financial Ratios

Consolidated /

Standalone
Description
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Book Value (Rs.)
1832.24
1738.43
1636.19
1559.34
1409.25
1227.65
1013.77
805.25
711.80
630.06
ROA
5.10%
6.25%
8.71%
12.07%
13.76%
15.50%
13.93%
11.49%
9.60%
9.68%
ROE
6.90%
8.28%
11.52%
16.72%
19.38%
21.68%
19.58%
16.55%
13.97%
14.11%
ROCE
8.58%
10.25%
14.71%
23.45%
28.29%
29.37%
27.04%
21.42%
17.77%
17.34%
Fixed Asset Turnover
2.86
2.41
2.70
3.60
4.09
4.54
3.08
2.24
2.30
2.83
Receivable days
6.61
8.05
10.35
8.01
5.93
5.96
6.92
8.57
11.08
9.30
Inventory Days
13.12
15.47
15.77
13.75
14.29
15.10
16.48
14.68
13.38
13.63
Payable days
55.08
63.44
45.30
49.19
50.59
48.95
47.41
42.22
42.35
34.94
Cash Conversion Cycle
-35.36
-39.92
-19.19
-27.43
-30.37
-27.88
-24.02
-18.96
-17.89
-12.01
Total Debt/Equity
0.01
0.01
0.00
0.00
0.00
0.01
0.01
0.03
0.09
0.08
Interest Cover
36.82
51.61
53.04
138.92
32.82
112.35
92.38
23.85
21.24
16.52

Annual Reports:

FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013

News Update:


  • Maruti Suzuki reports 14% increase in total wholesales in November
    1st Dec 2022, 18:03 PM

    The company had dispatched 1,39,184 units to dealers in November 2021.

    Read More
  • Maruti Suzuki’s JV ties up with Honda Cars for vehicle scrapping
    28th Nov 2022, 12:48 PM

    The initiative will allow Honda to offer its customers an end-to-end solution for scrapping their End of Life Vehicles

    Read More
  • Maruti Suzuki drives in New Eeco powered by new and more powerful engine
    22nd Nov 2022, 16:29 PM

    With new refreshed interiors and the latest technology and features, the New Eeco is designed to make owners proud and appeal to their families as well

    Read More
  • Maruti Suzuki eyeing to increase sales outlets to 3,700 by end of FY23
    19th Nov 2022, 16:03 PM

    The company has crossed the 3,500 car sales outlets mark on November 18, 2022

    Read More
  • Maruti Suzuki launches all-new Alto K10 S-CNG
    18th Nov 2022, 17:22 PM

    The new Alto K10 S-CNG will further expand the reach of the popular hatchback

    Read More
  • Maruti Suzuki signs MoU with SINE, IIT Bombay
    17th Nov 2022, 12:14 PM

    SINE will support in outreach and incubation of potential startups who can be part of Maruti Suzuki's innovation programs

    Read More
  • Maruti Suzuki India crosses 2.5 crore production mark
    3rd Nov 2022, 09:46 AM

    It crossed 1- crore mark in March 2011 and 2-crore milestone in July 2018

    Read More
  • Maruti Suzuki reports 21% increase in total sales in October
    1st Nov 2022, 14:46 PM

    Total domestic passenger vehicle sales were at 1,47,072 units in October as compared to 1,17,013 units in the year-ago month

    Read More
  • Maruti Suzuki India expands green cars portfolio to NEXA
    31st Oct 2022, 17:00 PM

    Two blockbuster premium products of NEXA, the New Age Baleno and the All-New XL6 will now feature the S-CNG system

    Read More
  • Maruti Suzuki to recall 9,925 units of Wagon R, Celerio, Ignis
    31st Oct 2022, 10:28 AM

    Necessary repair, if required, will be undertaken post inspection

    Read More
  • Maruti Suzuki India reports over 4-fold jump in Q2 consolidated net profit
    29th Oct 2022, 12:55 PM

    Total consolidated income of the company increased by 45.05% to 30541.70 crore for Q2FY23

    Read More
  • Maruti Suzuki - Quarterly Results
    28th Oct 2022, 14:01 PM

    Read More
  • Maruti Suzuki launches S-CNG variant of S-Presso
    14th Oct 2022, 15:39 PM

    The new S-Presso S-CNG is powered by a Next Gen K-series 1.0L Dual Jet, Dual VVT engine, offering unmatched fuel efficiency and refinement

    Read More
  • Maruti Suzuki India expands subscribe program to cover 5 new cities
    7th Oct 2022, 12:06 PM

    This expands the total network coverage of Maruti Suzuki Subscribe across 25 cities in India

    Read More
  • Maruti Suzuki reports 118% rise in total production in September
    3rd Oct 2022, 18:14 PM

    Passenger vehicle production stood at 173,929 units in September 2022, as against 77,782 units in September 2021

    Read More
  • Maruti Suzuki India sells 1,76,306 units in September
    3rd Oct 2022, 14:29 PM

    Total sales in the month include domestic sales of 150,885 units

    Read More
  • Maruti Suzuki starts retail sales of newest flagship offering from NEXA, the Grand Vitara
    26th Sep 2022, 12:26 PM

    Designed for the modern age consumer, the Grand Vitara is a multi-product offering that will revolutionize the SUV space in India

    Read More
  • Maruti Suzuki recalls 5,002 units of Super Carry to fix co-driver seat
    17th Sep 2022, 09:25 AM

    The affected lot has been manufactured between May 4, 2022 and July 30, 2022

    Read More
  • Maruti Suzuki collaborates with Indian Oil Corporation
    14th Sep 2022, 17:59 PM

    Going forward, the partnership will seek to add more value-based rewards for customers

    Read More
  • Maruti Suzuki looking to enter mid-SUV segment to lift market share
    8th Sep 2022, 10:49 AM

    Presently, the company's overall market share is under 45 per cent and the target is to lift it to 50 per cent

    Read More
  • Maruti Suzuki reports 40.27% rise in total production in August
    2nd Sep 2022, 09:20 AM

    Passenger vehicle production stood at 156,041 units in August 2022, as against 111,368 units in August 2021

    Read More
  • Maruti Suzuki reports 26% increase in total sales in August
    1st Sep 2022, 15:36 PM

    Sales of mini cars, comprising Alto and S-Presso, stood at 22,162 units in August 2022

    Read More
  • Maruti Suzuki to recall 166 Dzire Tour S vehicles
    24th Aug 2022, 10:15 AM

    The recall is being undertaken to replace Airbag Control Unit, free of cost, in these vehicles

    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.