Nifty
:
14938.10
Sensex
:
50405.32
-142.65 (-0.95%)
-440.76 (-0.87%)
Nifty
Sensex
:
:
14938.10
50405.32
-142.65 (-0.95%)
-440.76 (-0.87%)

Maruti Suzuki India Ltd.

Automobiles - Passenger Cars

Rating :
45/99

BSE: 532500 | NSE: MARUTI

NSE BSE
7249.00
05-Mar-2021
  • Open
  • High
  • Low
  • Previous Close
  •  7130.00
  •  7315.00
  •  7070.00
  •  7131.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1821165
  •  131795.08
  •  8329.00
  •  4001.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 218,941.59
  • 48.96
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 219,026.59
  • 0.83%
  • 4.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.37%
  • 0.56%
  • 3.29%
  • FII
  • DII
  • Others
  • 23.09%
  • 7.83%
  • 8.86%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.37
  • 5.61
  • -1.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.93
  • -4.02
  • -9.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.19
  • 0.66
  • -10.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 30.24
  • 31.39
  • 29.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.82
  • 5.41
  • 4.89

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.23
  • 17.99
  • 18.36

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Net Sales
23,471.30
20,721.80
13.27%
18,755.60
16,997.90
10.34%
4,110.60
19,732.60
-79.17%
18,207.70
21,473.10
-15.21%
Expenses
21,243.50
18,616.80
14.11%
16,819.20
15,388.00
9.30%
4,975.80
17,682.90
-71.86%
16,659.70
19,207.90
-13.27%
EBITDA
2,227.80
2,105.00
5.83%
1,936.40
1,609.90
20.28%
-865.20
2,049.70
-
1,548.00
2,265.20
-31.66%
EBIDTM
9.49%
10.16%
10.32%
9.47%
-21.05%
10.39%
14.01%
14.01%
Other Income
993.80
784.10
26.74%
592.30
906.40
-34.65%
1,318.40
763.70
72.63%
880.20
867.60
1.45%
Interest
29.00
22.20
30.63%
22.60
28.40
-20.42%
17.60
54.80
-67.88%
28.80
8.50
238.82%
Depreciation
742.00
859.30
-13.65%
766.50
926.50
-17.27%
784.00
919.00
-14.69%
823.60
810.70
1.59%
PBT
2,450.60
2,007.60
22.07%
1,739.60
1,561.40
11.41%
-348.40
1,839.60
-
1,575.80
2,313.60
-31.89%
Tax
513.60
438.90
17.02%
377.20
213.80
76.43%
-101.40
476.20
-
296.30
523.90
-43.44%
PAT
1,937.00
1,568.70
23.48%
1,362.40
1,347.60
1.10%
-247.00
1,363.40
-
1,279.50
1,789.70
-28.51%
PATM
8.25%
7.57%
7.26%
7.93%
-6.01%
6.91%
7.11%
7.11%
EPS
66.12
52.55
25.82%
47.01
46.05
2.08%
-8.84
45.57
-
28.29
28.29
0.00%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
64,545.20
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
37,155.80
Net Sales Growth
-18.22%
-12.09%
7.84%
17.22%
18.23%
13.36%
14.05%
0.54%
22.76%
-2.87%
 
Cost Of Goods Sold
37,716.90
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
28,760.70
Gross Profit
26,828.30
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
8,395.10
GP Margin
41.57%
29.73%
30.80%
31.10%
31.35%
32.79%
29.89%
28.49%
25.40%
21.00%
22.59%
Total Expenditure
59,698.20
68,469.10
75,187.40
67,845.10
57,830.50
48,760.50
44,026.40
39,281.10
40,020.70
33,607.50
33,474.60
Power & Fuel Cost
-
699.50
863.30
673.40
518.60
694.10
713.80
595.70
495.10
229.50
210.20
% Of Sales
-
0.92%
1.00%
0.84%
0.76%
1.21%
1.41%
1.34%
1.12%
0.64%
0.57%
Employee Cost
-
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
731.90
% Of Sales
-
4.52%
3.82%
3.59%
3.47%
3.47%
3.29%
3.20%
2.53%
2.43%
1.97%
Manufacturing Exp.
-
4,317.10
5,096.10
4,328.40
4,334.50
3,732.30
3,031.00
2,833.50
2,790.20
1,984.70
2,047.50
% Of Sales
-
5.71%
5.92%
5.42%
6.37%
6.48%
5.97%
6.36%
6.30%
5.50%
5.51%
General & Admin Exp.
-
1,049.20
569.40
387.70
292.40
224.59
159.50
146.91
150.12
108.58
111.47
% Of Sales
-
1.39%
0.66%
0.49%
0.43%
0.39%
0.31%
0.33%
0.34%
0.30%
0.30%
Selling & Distn. Exp.
-
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
961.80
% Of Sales
-
4.74%
3.86%
3.26%
2.89%
3.16%
2.88%
2.69%
2.66%
2.76%
2.59%
Miscellaneous Exp.
-
2,234.00
2,492.80
2,005.70
1,611.60
1,583.41
1,371.00
1,231.89
1,235.48
899.01
961.80
% Of Sales
-
2.95%
2.90%
2.51%
2.37%
2.75%
2.70%
2.77%
2.79%
2.49%
1.82%
EBITDA
4,847.00
7,190.90
10,881.10
11,964.30
10,254.50
8,828.50
6,775.00
5,260.70
4,283.70
2,482.40
3,681.20
EBITDA Margin
7.51%
9.50%
12.64%
14.99%
15.06%
15.33%
13.34%
11.81%
9.67%
6.88%
9.91%
Other Income
3,784.70
3,456.10
2,683.70
2,144.90
2,393.20
1,540.80
934.10
773.60
873.90
887.00
514.50
Interest
98.00
134.20
75.90
345.80
89.40
81.70
217.80
184.50
197.80
61.60
29.40
Depreciation
3,116.10
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
1,031.30
PBT
5,417.60
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
3,135.00
Tax
1,085.70
1,425.20
2,973.20
3,286.20
2,616.20
2,087.50
1,185.40
902.20
621.50
511.50
827.90
Tax Rate
20.04%
20.41%
28.40%
29.86%
26.28%
27.96%
23.82%
24.16%
20.24%
23.84%
26.41%
PAT
4,331.90
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
2,307.10
PAT before Minority Interest
4,333.30
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
2,307.10
Minority Interest
1.40
-1.60
-1.50
-0.70
-1.10
-1.10
-1.20
-1.60
-1.30
0.00
0.00
PAT Margin
6.71%
7.35%
8.71%
9.67%
10.78%
9.34%
7.46%
6.35%
5.52%
4.53%
6.21%
PAT Growth
-28.63%
-25.83%
-2.89%
5.17%
36.45%
41.90%
33.90%
15.64%
49.79%
-29.18%
 
EPS
143.39
183.97
248.04
255.44
242.87
177.99
125.44
93.68
81.01
54.08
76.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
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
14,308.80
Share Capital
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
144.50
144.50
Total Reserves
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
14,164.30
Non-Current Liabilities
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
692.80
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
5.40
8.00
10.00
0.00
0.00
278.30
627.40
704.90
169.80
274.70
Long Term Provisions
51.60
39.50
26.50
21.90
14.80
295.80
200.70
225.90
169.30
140.00
Current Liabilities
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
4,104.70
Trade Payables
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
2,692.30
Other Current Liabilities
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
996.00
Short Term Borrowings
106.30
149.60
110.80
483.60
77.40
52.50
1,237.90
863.90
1,092.40
40.30
Short Term Provisions
1,376.90
1,298.30
1,415.00
1,253.40
1,195.00
1,356.50
672.90
641.90
523.60
376.10
Total Liabilities
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
19,106.30
Net Block
15,815.30
15,437.30
13,388.80
13,310.70
12,529.60
12,489.50
11,033.70
10,021.70
7,745.50
5,671.80
Gross Block
29,838.90
26,365.10
21,458.10
18,680.20
15,342.60
26,901.90
23,105.10
20,152.40
15,055.70
11,952.60
Accumulated Depreciation
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
6,280.80
Non Current Assets
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
9,359.90
Capital Work in Progress
1,344.30
1,606.90
2,132.10
1,252.30
1,006.90
1,890.10
2,639.50
1,966.50
942.70
879.20
Non Current Investment
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
1,443.70
Long Term Loans & Adv.
472.10
464.10
690.30
428.70
536.40
1,366.60
1,653.30
1,287.80
1,345.80
1,310.80
Other Non Current Assets
1,286.20
1,629.60
1,201.40
1,199.00
1,167.00
44.20
53.80
894.60
32.30
54.40
Current Assets
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
9,746.40
Current Investments
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
3,995.60
Inventories
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
1,438.60
Sundry Debtors
2,129.80
2,312.80
1,465.40
1,202.60
1,323.40
1,144.30
1,489.10
1,535.50
1,006.60
881.30
Cash & Bank
29.00
187.80
74.00
23.50
50.70
43.20
648.60
814.80
2,463.40
2,532.00
Other Current Assets
1,849.10
171.20
179.30
175.90
2,303.10
1,456.00
1,667.20
1,687.50
1,180.10
898.90
Short Term Loans & Adv.
1,584.70
1,332.80
1,833.80
1,953.50
2,067.70
1,201.70
1,283.90
1,134.30
799.00
703.10
Net Current Assets
-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
5,641.70
Total Assets
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
19,106.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
3,495.80
6,600.90
11,787.90
10,282.00
8,482.50
6,539.10
4,994.60
4,058.90
2,655.20
3,070.70
PBT
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
3,135.00
Adjustment
400.60
435.70
869.20
285.90
1,350.10
1,803.00
1,377.10
1,463.40
499.40
755.50
Changes in Working Capital
-2,570.10
-1,314.80
2,807.80
2,191.80
1,459.50
835.20
741.90
76.10
337.50
169.00
Cash after chg. in Working capital
4,933.30
9,744.70
14,843.90
12,604.90
10,394.30
7,614.20
5,852.80
4,609.60
2,982.00
4,059.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,437.50
-3,143.80
-3,056.00
-2,322.90
-1,911.80
-1,075.10
-858.20
-550.70
-326.80
-988.80
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
-556.60
-3,539.90
-8,301.70
-9,173.20
-7,230.40
-4,581.00
-4,996.90
-3,224.00
-3,180.80
-10.00
Net Fixed Assets
-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
-1,805.90
Net Investments
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
2,069.80
Others
2,600.90
2,064.50
2,145.50
2,958.70
-12,128.00
1,136.40
1,624.30
3,771.90
936.20
-273.90
Cash from Financing Activity
-3,104.30
-2,947.90
-3,436.10
-1,129.30
-1,236.60
-2,003.50
-73.90
-978.60
610.00
-691.40
Net Cash Inflow / Outflow
-165.10
113.10
50.10
-20.50
15.50
-45.40
-76.20
-143.70
84.40
2,369.30
Opening Cash & Equivalents
185.90
72.80
22.70
43.20
27.70
88.60
164.80
203.40
119.00
162.70
Closing Cash & Equivalent
20.80
185.90
72.80
22.70
43.20
43.20
88.60
164.80
203.40
2,532.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
1636.19
1559.34
1409.25
1227.65
1013.77
805.25
711.80
630.06
542.38
495.11
ROA
8.71%
12.07%
13.76%
15.50%
13.93%
11.49%
9.60%
9.68%
7.74%
12.82%
ROE
11.52%
16.72%
19.38%
21.68%
19.58%
16.55%
13.97%
14.11%
10.90%
17.42%
ROCE
14.71%
23.45%
28.29%
29.37%
27.04%
21.42%
17.77%
17.34%
13.85%
22.72%
Fixed Asset Turnover
2.69
3.60
4.09
4.54
3.08
2.24
2.30
2.83
2.97
3.67
Receivable days
10.72
8.01
5.93
5.96
6.92
8.57
11.08
9.30
8.60
7.62
Inventory Days
15.77
13.75
14.29
15.10
16.48
14.68
13.38
13.63
14.93
11.74
Payable days
45.22
49.11
50.52
48.86
47.41
42.15
42.35
34.90
33.14
27.18
Cash Conversion Cycle
-18.74
-27.35
-30.29
-27.80
-24.02
-18.90
-17.89
-11.98
-9.61
-7.83
Total Debt/Equity
0.00
0.00
0.00
0.01
0.01
0.03
0.09
0.08
0.09
0.03
Interest Cover
53.04
138.92
32.82
112.35
92.38
23.85
21.24
16.52
35.83
107.63

Annual Reports:

FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014
FY 2013
FY 2012
FY 2011

News Update:


  • Maruti Suzuki India’s service network crosses 4,000 outlets
    3rd Mar 2021, 15:31 PM

    It has added 208 new service workshops in 2020-21, despite tough conditions due to the COVID-19 pandemic

    Read More
  • Maruti Suzuki reports 12% rise in February sales
    1st Mar 2021, 10:47 AM

    The company sold 23,959 vehicles under mini segment (including Alto, S-Presso) in February 2021

    Read More
  • Maruti Suzuki crosses 20 lakh cumulative exports mark
    1st Mar 2021, 09:12 AM

    The company has been exporting vehicles for the past 34 years much before India became a prominent player in the global automobile business

    Read More
  • Maruti Suzuki India partners with IIM Bangalore to nurture 26 start-ups in mobility sector
    26th Feb 2021, 12:50 PM

    The 26 startups have been shortlisted from over 400 applications received across the country

    Read More
  • Maruti Suzuki India launches all-new Swift 2021
    24th Feb 2021, 11:45 AM

    The new Swift is equipped with ‘Next Gen K-Series Dual Jet Dual VVT engine with Idle Start Stop technology for a thrilling experience

    Read More
  • Maruti Suzuki looking to cash in on increased demand for CNG vehicles
    22nd Feb 2021, 09:24 AM

    The company is also actively working to expand the portfolio

    Read More
  • Maruti Suzuki evaluating feasibility of launching 'Jimny' in domestic market
    18th Feb 2021, 17:26 PM

    The company had stated that there is a large customer demand worldwide well beyond Suzuki Japan capacity for this model

    Read More
  • Maruti Suzuki India’s NEXA crosses cumulative sales milestone of 13 lakh units since launch
    10th Feb 2021, 13:43 PM

    The contribution of NEXA to the total sales of the company has increased from 5 per cent in 2015, to 19 per cent in 2020-21

    Read More
  • Maruti Suzuki partners with ALD Automotive India
    3rd Feb 2021, 11:34 AM

    The Company has also expanded its Subscription programme to customers in Kochi

    Read More
  • Maruti Suzuki India posts total sales of 160,752 units in January 2021
    1st Feb 2021, 12:55 PM

    This is a growth of 4.3% over January 2020

    Read More
  • Maruti Suzuki India reports 26% rise in Q3 consolidated net profit
    28th Jan 2021, 16:47 PM

    Total income of the company increased by 13.76% at Rs 24465.10 crore for Q3FY21

    Read More
  • Maruti Suzuki India’s Swift emerges as best selling car model in India in 2020
    23rd Jan 2021, 11:57 AM

    It crossed the 5 lakh milestone in 2010, 10 lakh in 2013 and 15 lakh in 2016

    Read More
  • Maruti Suzuki commences production, export of Jimny from India
    20th Jan 2021, 12:30 PM

    The iconic three-door Suzuki Jimny will be exported to Latin America, Middle East and African markets from India

    Read More
  • Maruti Suzuki India increasing price on select models by upto Rs 34,000
    19th Jan 2021, 10:48 AM

    The new prices are effective from January 18, 2021

    Read More
  • Maruti Suzuki launches online financing platform ‘Smart Finance’ for ARENA customers
    15th Jan 2021, 11:09 AM

    Smart Finance offers customers a ONE-STOP-SHOP solution for the vehicle finance needs

    Read More
  • Maruti Suzuki reports 33.79% rise in total production in December
    7th Jan 2021, 10:57 AM

    Passenger vehicles production stood at 153,475 units last month as compared with 114,962 units in December 2019

    Read More
  • Maruti Suzuki India adds S-Cross, Ignis, WagonR to vehicle subscription offering
    6th Jan 2021, 13:49 PM

    The company had launched its Maruti Subscribe initiative in major cities

    Read More
  • Maruti Suzuki reports 20% rise in December sales
    1st Jan 2021, 12:11 PM

    Total sales include domestic sales of 146,480 units and 3,808 units for other OEMs

    Read More
  • Maruti Suzuki’s Super Carry completes 4 years with sale of over 70,000 units
    28th Dec 2020, 11:54 AM

    Super Carry has created a niche for itself within a short span and has become the second best-selling model in the light commercial vehicle market

    Read More
  • Maruti Suzuki completes housing township for employees in Dharuhera
    23rd Dec 2020, 16:01 PM

    The remaining apartments out of a total of 360 are expected to be ready for possession in a staggered manner

    Read More
  • Maruti Suzuki to increase prices of vehicles from January
    10th Dec 2020, 08:58 AM

    This price increase shall vary for different models

    Read More
  • Maruti Suzuki launches Smart Finance service for NEXA customers
    9th Dec 2020, 16:11 PM

    Smart Finance platform will offer customers the convenience of a ONE-STOP-SHOP for their entire vehicle finance needs

    Read More
  • Maruti Suzuki reports 5.91% rise in total production in November
    7th Dec 2020, 09:41 AM

    Passenger vehicles production stood at 1,46,577 units last month as compared with 1,39,084 units in November 2019, a growth of 5.38%

    Read More
  • Maruti Suzuki India posts total sales of 153,223 units in November 2020
    1st Dec 2020, 12:20 PM

    In addition, the Company exported 9,004 units in November 2020

    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.