Nifty
:
16945.05
Sensex
:
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)
Nifty
Sensex
:
:
16945.05
57527.10
-131.85 (-0.77%)
-398.18 (-0.69%)

Maruti Suzuki India Ltd.

Automobiles - Passenger Cars

Rating :
59/99

BSE: 532500 | NSE: MARUTI

NSE BSE
8242.90
24-Mar-2023
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  • 8353.20
  • 8386.50
  • 8211.00
  • 8353.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  391840
  •  32531.51
  •  9769.00
  •  7062.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 248,800.69
  • 33.66
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 246,143.09
  • 0.73%
  • 4.19

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.37%
  • 0.25%
  • 3.24%
  • FII
  • DII
  • Others
  • 21.49%
  • 16.89%
  • 1.76%

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
  • 4.71
  • -12.85
  • -11.29

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.85
  • 39.94
  • 50.89

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.11
  • 4.66
  • 4.27

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.45
  • 22.39
  • 26.26

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Dec 22
Dec 21
Var%
Sep 22
Sep 21
Var%
Jun 22
Jun 21
Var%
Mar 22
Mar 21
Var%
Net Sales
29,057.50
23,253.30
24.96%
29,942.50
20,550.90
45.70%
26,511.70
17,776.40
49.14%
26,749.20
24,034.50
11.30%
Expenses
26,220.50
21,691.10
20.88%
27,171.60
19,694.20
37.97%
24,596.80
16,957.50
45.05%
24,320.20
22,039.80
10.35%
EBITDA
2,837.00
1,562.20
81.60%
2,770.90
856.70
223.44%
1,914.90
818.90
133.84%
2,429.00
1,994.70
21.77%
EBIDTM
9.76%
6.72%
9.25%
4.17%
7.22%
4.61%
9.08%
8.30%
Other Income
860.90
327.90
162.55%
599.20
505.60
18.51%
81.00
507.90
-84.05%
442.70
89.70
393.53%
Interest
29.60
25.30
17.00%
30.70
22.70
35.24%
27.50
22.40
22.77%
56.20
32.60
72.39%
Depreciation
710.70
640.60
10.94%
723.30
756.80
-4.43%
652.00
743.80
-12.34%
647.80
741.60
-12.65%
PBT
2,957.60
1,224.20
141.59%
2,616.10
582.80
348.88%
1,316.40
560.60
134.82%
2,167.70
1,310.20
65.45%
Tax
602.10
209.90
186.85%
566.10
122.80
360.99%
311.00
121.50
155.97%
363.50
142.50
155.09%
PAT
2,355.50
1,014.30
132.23%
2,050.00
460.00
345.65%
1,005.40
439.10
128.97%
1,804.20
1,167.70
54.51%
PATM
8.11%
4.36%
6.85%
2.24%
3.79%
2.47%
6.74%
4.86%
EPS
79.19
34.50
129.54%
69.95
16.12
333.93%
34.31
15.73
118.12%
62.11
41.10
51.12%

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
112,260.90
88,329.80
70,372.00
75,660.00
86,068.50
79,809.40
68,085.00
57,589.00
50,801.40
44,541.80
44,304.40
Net Sales Growth
31.12%
25.52%
-6.99%
-12.09%
7.84%
17.22%
18.23%
13.36%
14.05%
0.54%
 
Cost Of Goods Sold
82,429.80
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
33,051.00
Gross Profit
29,831.10
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
26.57%
25.23%
27.78%
29.73%
30.80%
31.10%
31.35%
32.79%
29.89%
28.49%
25.40%
Total Expenditure
102,309.10
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
9,951.80
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
8.86%
6.46%
7.60%
9.67%
12.78%
15.12%
15.21%
15.33%
13.47%
11.81%
9.77%
Other Income
1,983.80
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
144.00
126.60
101.80
134.20
75.90
345.80
89.40
81.70
217.80
184.50
197.80
Depreciation
2,733.80
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
9,057.80
4,535.30
5,152.00
6,984.40
10,468.10
11,003.60
9,954.40
7,465.80
4,976.00
3,733.80
3,070.10
Tax
1,842.70
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
20.34%
18.03%
18.09%
20.41%
28.40%
29.86%
26.28%
27.96%
23.82%
24.16%
20.24%
PAT
7,215.10
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
2,447.30
PAT before Minority Interest
7,215.10
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
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
6.43%
4.39%
6.00%
7.35%
8.71%
9.67%
10.78%
9.34%
7.46%
6.35%
5.52%
PAT Growth
134.17%
-8.07%
-24.07%
-25.83%
-2.89%
5.17%
36.45%
41.90%
33.90%
15.64%
 
EPS
238.83
128.42
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
32,547.00
31,496.40
29,768.00
26,365.10
21,458.10
18,680.20
15,342.60
26,901.90
23,105.10
20,152.40
Accumulated Depreciation
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
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
-2,489.60
-1,810.80
-3,204.90
-4,379.60
-3,638.00
-3,583.10
12,015.80
-3,021.30
-3,581.60
-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
1,227.00
-161.40
2,600.90
2,064.50
2,145.50
2,958.70
-12,128.00
1,226.30
1,624.30
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
5.32%
6.25%
8.71%
12.07%
13.76%
15.50%
13.93%
11.49%
9.60%
9.68%
ROE
7.20%
8.28%
11.52%
16.72%
19.38%
21.68%
19.58%
16.55%
13.97%
14.11%
ROCE
8.87%
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
38.10
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 India to increase prices across models in April
    23rd Mar 2023, 14:37 PM

    The Company continues to witness increased cost pressure driven by overall inflation and regulatory requirements

    Read More
  • Maruti Suzuki launches new Brezza with S-CNG technology
    17th Mar 2023, 15:41 PM

    With the launch of the All New Brezza S-CNG, Maruti Suzuki now has 14 CNG offerings

    Read More
  • Maruti Suzuki India’s parent organization acquires additional stake in company: Report
    15th Mar 2023, 14:09 PM

    With this, SMC’s shareholding in the company increased to 56.48%

    Read More
  • Maruti Suzuki India's production falls 5.79% in February 2023
    2nd Mar 2023, 14:29 PM

    Light commercial vehicle Super Carry's production stood at 3,435 units as against 4,020 units in February 2022

    Read More
  • Maruti Suzuki reports 5% rise in total sales in February 2023
    1st Mar 2023, 14:20 PM

    The company had dispatched 1,64,056 units to its dealers in February 2022

    Read More
  • Maruti Suzuki hikes prices of IGNIS
    24th Feb 2023, 15:51 PM

    The new prices are effective from February 24, 2023

    Read More
  • Maruti Suzuki sells 10 lakh units of Eeco
    24th Feb 2023, 15:29 PM

    Eeco has been a trusted companion for families and businesses since 2010

    Read More
  • Maruti Suzuki India inks pact with SMAS Auto Leasing India
    15th Feb 2023, 15:30 PM

    Maruti Suzuki Subscribe with SMAS is now available across cities, including Delhi, Gurugram, Noida, Mumbai, Pune, Bengaluru, Hyderabad and Chennai

    Read More
  • Maruti Suzuki India launches all-new Tour S
    10th Feb 2023, 14:30 PM

    The All-new Tour S comes with a striking new front fascia while the rear design is equipped with stylish LED tail lamps and the signature ‘Tour S’ badging

    Read More
  • Maruti Suzuki reports 12% increase in total wholesales in January
    1st Feb 2023, 12:58 PM

    The company's domestic sales rose 18 per cent to 155,142 units in January 2023 as against 136,442 units in January 2022

    Read More
  • Maruti Suzuki India crosses 2.5 crore domestic sales milestone
    31st Jan 2023, 15:09 PM

    The company achieved the sales mark on January 9, 2023

    Read More
  • Maruti Suzuki reports over 2-fold jump in Q3 consolidated net profit
    24th Jan 2023, 15:10 PM

    Total consolidated income of the company increased by 26.87% to Rs 29918.40 crore for Q3FY23

    Read More
  • Maruti Suzuki - Quarterly Results
    24th Jan 2023, 12:56 PM

    Read More
  • Maruti Suzuki to recall 11,177 Grand Vitara vehicles
    24th Jan 2023, 10:29 AM

    The company is suspected that there is a possible defect in Rear Seat Belt mounting brackets

    Read More
  • Maruti Suzuki starts exports of Grand Vitara
    19th Jan 2023, 11:20 AM

    The first shipment of Grand Vitara sailed to Latin America from the Kamarajar port recently

    Read More
  • Maruti Suzuki dispatches record 3.2 lakh vehicles using railways in CY2022
    18th Jan 2023, 15:06 PM

    This is the highest-ever dispatch using rail mode by the Company in a calendar year

    Read More
  • Maruti Suzuki India recalls 17,362 vehicles
    18th Jan 2023, 09:07 AM

    The affected models are Alto K10, S-Presso, Eeco, Brezza, Baleno and Grand Vitara

    Read More
  • Maruti Suzuki India increases prices across models
    16th Jan 2023, 09:57 AM

    An estimated weighted average of increase across models stands at around 1.1%

    Read More
  • Maruti Suzuki India unveils two new SUVs
    12th Jan 2023, 10:59 AM

    The FRONX and JIMNY will further strengthen Maruti Suzuki's robust SUV line-up

    Read More
  • Maruti Suzuki showcases range of sustainable offerings at Auto Expo 2023
    11th Jan 2023, 09:14 AM

    With this, the company has reinforced its vision of developing sustainable powertrain systems through continuous technological development and innovation

    Read More
  • Maruti Suzuki introduces Grand Vitara with S-CNG technology
    6th Jan 2023, 10:28 AM

    The introduction of the S-CNG option further expands the appeal of the Grand Vitara

    Read More
  • Maruti Suzuki registers 28% jump in exports during 2022
    3rd Jan 2023, 16:37 PM

    In 2022, the highest exported models by Maruti Suzuki were Dzire, Swift, S-Presso, Baleno and Brezza

    Read More
  • Maruti Suzuki India's production falls 17.96% in December 2022
    3rd Jan 2023, 10:41 AM

    The company had a total production of 1,52,029 units in the same month a year ago

    Read More
  • Maruti Suzuki India reports 9% decline in total wholesales during December 2022
    2nd Jan 2023, 09:42 AM

    Total domestic wholesales were at 1,13,535 units last month as against 1,26,031 units in December 2021, down 9.91%

    Read More
  • Maruti Suzuki eyeing sales of vehicles with auto gear shift to pick up further next year
    26th Dec 2022, 10:57 AM

    The company has nine models -- Celerio, Alto K10, WagonR, Dzire, Ignis, Swift, Brezza, S-Presso and Baleno -- which come with the AGS option

    Read More
  • Maruti Suzuki inks 5-year agreement with Kamarajar port for exports of passenger vehicles
    22nd Dec 2022, 15:40 PM

    The port will be used to export around 20,000 cars annually

    Read More
  • Maruti Suzuki to display 16 vehicles at Auto Expo 2023
    21st Dec 2022, 15:53 PM

    The company will reaffirm its leadership by unveiling an Electric Concept and range of SUVs

    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.