Nifty
:
20133.15
Sensex
:
66988.44
36.55 (0.18%)
86.53 (0.13%)
Nifty
Sensex
:
:
20133.15
66988.44
36.55 (0.18%)
86.53 (0.13%)

Maruti Suzuki India Ltd.

Automobiles - Passenger Cars

Rating :
70/99

BSE: 532500 | NSE: MARUTI

NSE BSE
10599.25
29-Nov-2023
  • Open
  • High
  • Low
  • Previous Close
  •  10570.00
  •  10634.55
  •  10525.70
  •  10537.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  343341
  •  36280.56
  •  10845.00
  •  8076.05

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 319,908.83
  • 28.18
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 319,773.23
  • 0.85%
  • 4.86

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.48%
  • 0.24%
  • 2.83%
  • FII
  • DII
  • Others
  • 21.85%
  • 16.73%
  • 1.87%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.19
  • 6.44
  • 18.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.67
  • 0.03
  • 15.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.24
  • 1.85
  • 24.84

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 34.72
  • 40.01
  • 47.39

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 5.07
  • 4.40
  • 4.47

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.82
  • 22.68
  • 26.39

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Mar 23
Mar 22
Var%
Dec 22
Dec 21
Var%
EBITDA
4,790.30
2,770.90
72.88%
2,985.10
1,914.90
55.89%
3,351.60
2,429.00
37.98%
2,837.00
1,562.20
81.60%
EBIDTM
12.92%
9.25%
9.23%
7.22%
10.45%
9.08%
9.76%
6.72%
Other Income
829.30
599.20
38.40%
978.40
81.00
1,107.90%
742.90
442.70
67.81%
860.90
327.90
162.55%
Interest
35.10
30.70
14.33%
46.50
27.50
69.09%
99.20
56.20
76.51%
29.60
25.30
17.00%
Depreciation
794.40
723.30
9.83%
747.80
652.00
14.69%
739.70
647.80
14.19%
710.70
640.60
10.94%
PBT
4,790.10
2,616.10
83.10%
3,169.20
1,316.40
140.75%
3,255.60
2,167.70
50.19%
2,957.60
1,224.20
141.59%
Tax
1,083.80
566.10
91.45%
706.20
311.00
127.07%
632.90
363.50
74.11%
602.10
209.90
186.85%
PAT
3,706.30
2,050.00
80.80%
2,463.00
1,005.40
144.98%
2,622.70
1,804.20
45.37%
2,355.50
1,014.30
132.23%
PATM
10.00%
6.85%
7.62%
3.79%
8.18%
6.74%
8.11%
4.36%
EPS
124.65
69.95
78.20%
83.62
34.31
143.72%
88.44
62.11
42.39%
79.19
34.50
129.54%
Net Sales
37,072.80
29,942.50
23.81%
32,338.50
26,511.70
21.98%
32,059.60
26,749.20
19.85%
29,057.50
23,253.30
24.96%
Expenses
32,282.50
27,171.60
18.81%
29,353.40
24,596.80
19.34%
28,708.00
24,320.20
18.04%
26,220.50
21,691.10
20.88%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Net Sales
130,528.40
117,571.30
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
Net Sales Growth
22.61%
33.10%
25.52%
-6.99%
-12.09%
7.84%
17.22%
18.23%
13.36%
14.05%
 
Cost Of Goods Sold
94,297.70
86,250.80
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
Gross Profit
36,230.70
31,320.50
22,285.80
19,547.90
22,496.70
26,510.30
24,823.30
21,342.80
18,883.00
15,186.70
12,688.80
GP Margin
27.76%
26.64%
25.23%
27.78%
29.73%
30.80%
31.10%
31.35%
32.79%
29.89%
28.49%
Total Expenditure
116,564.40
106,553.60
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
Power & Fuel Cost
-
790.00
630.90
476.60
699.50
863.30
673.40
518.60
694.10
713.80
595.70
% Of Sales
-
0.67%
0.71%
0.68%
0.92%
1.00%
0.84%
0.76%
1.21%
1.41%
1.34%
Employee Cost
-
4,634.60
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
% Of Sales
-
3.94%
4.59%
4.88%
4.52%
3.82%
3.59%
3.47%
3.47%
3.29%
3.20%
Manufacturing Exp.
-
4,915.60
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
% Of Sales
-
4.18%
4.01%
5.15%
5.55%
5.78%
5.30%
6.21%
6.48%
5.83%
6.36%
General & Admin Exp.
-
2,140.60
1,820.90
1,355.40
1,049.20
569.40
387.70
292.40
224.59
159.50
146.91
% Of Sales
-
1.82%
2.06%
1.93%
1.39%
0.66%
0.49%
0.43%
0.39%
0.31%
0.33%
Selling & Distn. Exp.
-
5,332.70
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
% Of Sales
-
4.54%
4.86%
4.76%
4.74%
3.86%
3.26%
2.89%
3.16%
2.88%
2.69%
Miscellaneous Exp.
-
2,489.30
2,243.20
1,964.90
2,234.00
2,492.80
2,005.70
1,611.60
1,583.41
1,371.00
1,196.40
% Of Sales
-
2.12%
2.54%
2.79%
2.95%
2.90%
2.51%
2.37%
2.75%
2.70%
2.77%
EBITDA
13,964.00
11,017.70
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
EBITDA Margin
10.70%
9.37%
6.46%
7.60%
9.67%
12.78%
15.12%
15.21%
15.33%
13.47%
11.81%
Other Income
3,411.50
2,140.70
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
Interest
210.40
187.00
126.60
101.80
134.20
75.90
345.80
89.40
81.70
217.80
184.50
Depreciation
2,992.60
2,825.70
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
PBT
14,172.50
10,145.70
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
Tax
3,025.00
2,112.10
817.70
931.90
1,425.20
2,973.20
3,286.20
2,616.20
2,087.50
1,185.40
902.20
Tax Rate
21.34%
20.82%
18.03%
18.09%
20.41%
28.40%
29.86%
26.28%
27.96%
23.82%
24.16%
PAT
11,147.50
8,211.00
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
PAT before Minority Interest
11,147.50
8,211.00
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
Minority Interest
0.00
0.00
0.00
0.00
-1.60
-1.50
-0.70
-1.10
-1.10
-1.20
-1.60
PAT Margin
8.54%
6.98%
4.39%
6.00%
7.35%
8.71%
9.67%
10.78%
9.34%
7.46%
6.35%
PAT Growth
89.78%
111.65%
-8.07%
-24.07%
-25.83%
-2.89%
5.17%
36.45%
41.90%
33.90%
 
EPS
369.00
271.80
128.42
139.69
183.97
248.04
255.44
242.87
177.99
125.44
93.68

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Shareholder's Funds
61,791.30
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
Share Capital
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
Total Reserves
61,640.30
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
Non-Current Liabilities
2,418.90
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
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
2.80
5.40
8.00
10.00
0.00
0.00
278.30
627.40
Long Term Provisions
88.40
84.40
44.70
51.60
39.50
26.50
21.90
14.80
295.80
200.70
Current Liabilities
20,107.30
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
Trade Payables
11,785.50
9,765.20
10,168.10
7,498.80
9,637.70
10,499.30
8,369.20
7,408.90
5,513.50
4,998.90
Other Current Liabilities
4,985.20
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
Short Term Borrowings
1,215.80
381.90
488.80
106.30
149.60
110.80
483.60
77.40
52.50
1,237.90
Short Term Provisions
2,120.80
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
Total Liabilities
84,317.50
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
Net Block
17,830.40
13,747.20
14,988.70
15,744.40
15,437.30
13,388.80
13,310.70
12,529.60
12,489.50
11,033.70
Gross Block
39,021.80
32,547.00
31,496.40
29,768.00
26,365.10
21,458.10
18,680.20
15,342.60
26,901.90
23,105.10
Accumulated Depreciation
21,191.40
18,799.80
16,507.70
14,023.60
10,927.80
8,069.30
5,369.50
2,813.00
14,412.40
12,071.40
Non Current Assets
72,701.90
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
Capital Work in Progress
2,904.10
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
Non Current Investment
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
1,521.20
Long Term Loans & Adv.
2,403.10
2,758.00
1,942.90
472.10
464.10
690.30
428.70
536.40
1,366.60
1,653.30
Other Non Current Assets
380.00
344.70
321.60
1,286.20
1,629.60
1,201.40
1,199.00
1,167.00
44.20
53.80
Current Assets
11,615.60
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
Current Investments
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
9,005.90
Inventories
4,283.50
3,532.30
3,049.00
3,213.90
3,322.60
3,160.20
3,263.70
3,132.60
2,745.30
1,763.20
Sundry Debtors
3,301.40
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
Cash & Bank
41.60
3,042.20
3,047.10
29.00
187.80
74.00
23.50
50.70
43.20
648.60
Other Current Assets
3,989.10
249.20
238.50
264.40
1,504.00
2,013.10
2,129.40
2,303.10
1,456.00
1,667.20
Short Term Loans & Adv.
3,741.00
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
Net Current Assets
-8,491.70
-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
Total Assets
84,317.50
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

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Cash From Operating Activity
9,251.40
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
PBT
10,323.10
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
Adjustment
788.40
1,134.70
210.00
400.60
435.70
869.20
285.90
1,350.10
1,803.00
1,377.10
Changes in Working Capital
372.70
-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
Cash after chg. in Working capital
11,484.20
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
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-2,232.80
-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
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
-8,036.10
-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
Net Fixed Assets
-6,449.10
-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
Net Investments
-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
-3,039.60
Others
5,406.10
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
Cash from Financing Activity
-1,213.10
-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
Net Cash Inflow / Outflow
2.20
-5.70
20.00
-165.10
113.10
50.10
-20.50
15.50
-45.40
-76.20
Opening Cash & Equivalents
35.10
40.80
20.80
185.90
72.80
22.70
43.20
27.70
88.60
164.80
Closing Cash & Equivalent
37.30
35.10
40.80
20.80
185.90
72.80
22.70
43.20
43.20
88.60

Financial Ratios

Consolidated /

Standalone
Description
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Book Value (Rs.)
2046.07
1832.24
1738.43
1636.19
1559.34
1409.25
1227.65
1013.77
805.25
711.80
ROA
10.34%
5.32%
6.25%
8.71%
12.07%
13.76%
15.50%
13.93%
11.49%
9.60%
ROE
14.02%
7.20%
8.28%
11.52%
16.72%
19.38%
21.68%
19.58%
16.55%
13.97%
ROCE
17.70%
8.87%
10.25%
14.71%
23.45%
28.29%
29.37%
27.04%
21.42%
17.77%
Fixed Asset Turnover
3.40
2.86
2.41
2.70
3.60
4.09
4.54
3.08
2.24
2.30
Receivable days
8.00
6.61
8.05
10.35
8.01
5.93
5.96
6.92
8.57
11.08
Inventory Days
11.72
13.12
15.47
15.77
13.75
14.29
15.10
16.48
14.68
13.38
Payable days
45.60
55.08
63.44
45.30
49.19
50.59
48.95
47.41
42.22
42.35
Cash Conversion Cycle
-25.88
-35.36
-39.92
-19.19
-27.43
-30.37
-27.88
-24.02
-18.96
-17.89
Total Debt/Equity
0.02
0.01
0.01
0.00
0.00
0.00
0.01
0.01
0.03
0.09
Interest Cover
56.20
38.10
51.61
53.04
138.92
32.82
112.35
92.38
23.85
21.24

Annual Reports:

FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015
FY 2014

News Update:


  • Maruti Suzuki India to increase prices of vehicles in January 2024
    28th Nov 2023, 11:00 AM

    However, it did not specify the quantum of the proposed price hike

    Read More
  • Maruti Suzuki gets shareholders' nod to acquire 100% stake in Suzuki Motor Gujarat
    20th Nov 2023, 11:59 AM

    In August this year, Maruti Suzuki India's board approved the issue of shares on a preferential basis to SMC

    Read More
  • Maruti Suzuki reports 19% growth in October sales
    1st Nov 2023, 17:20 PM

    Its total domestic passenger vehicle sales rose to 1,68,047 units last month from 1,40,337 units in October 2022

    Read More
  • Maruti Suzuki India reports 78% rise in Q2 consolidated net profit
    27th Oct 2023, 17:17 PM

    Total consolidated income of the company increased by 24.10% at Rs 37902.10 crore for Q2FY24

    Read More
  • Maruti Suzuki - Quarterly Results
    27th Oct 2023, 13:44 PM

    Read More
  • Maruti Suzuki India to acquire 100% paid-up equity share capital of SMG
    17th Oct 2023, 12:01 PM

    The Board of Directors of the Company, at its meeting held on October 17, 2023, approved the same

    Read More
  • Maruti Suzuki starts export of India-manufactured Jimny 5-Door
    12th Oct 2023, 10:41 AM

    The vehicle will be shipped to destinations including Latin America, Middle East, and Africa regions

    Read More
  • Maruti Suzuki records marginal fall in production in September
    3rd Oct 2023, 16:20 PM

    Light commercial vehicle Super Carry's production also fell to 1,527 units in September 2023

    Read More
  • Maruti Suzuki records 3% growth in total wholesales during September 2023
    3rd Oct 2023, 10:09 AM

    The company has dispatched 10,50,085 units in the first half of the current fiscal as compared with 9,85,326 units in the same period of last fiscal

    Read More
  • Maruti Suzuki sells 25 lakh units of Dzire
    18th Sep 2023, 15:38 PM

    The Dzire has established itself as a symbol of indulgence

    Read More
  • Maruti Suzuki collaborates with Indian Bank for dealer financing solutions
    15th Sep 2023, 11:29 AM

    This alliance with Indian bank will strengthen relationship with dealer partners and ensure a seamless car buying experience for the customers

    Read More
  • Maruti Suzuki records 14% growth in total sales during August
    1st Sep 2023, 17:16 PM

    Its exports last month stood at 24,614 units as against 21,481 units in the same month last year

    Read More
  • Maruti Suzuki planning to double production capacity in next eight years
    30th Aug 2023, 14:42 PM

    The company will also take up suggestions by shareholders for a stock split to its board for consideration

    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.