Nifty
:
15786.80
Sensex
:
52478.09
-82.45 (-0.52%)
-294.96 (-0.56%)
Nifty
Sensex
:
:
15786.80
52478.09
-82.45 (-0.52%)
-294.96 (-0.56%)

Maruti Suzuki India Ltd.

Automobiles - Passenger Cars

Rating :
40/99

BSE: 532500 | NSE: MARUTI

NSE BSE
7166.25
15-Jun-2021
  • Open
  • High
  • Low
  • Previous Close
  •  7181.15
  •  7228.85
  •  7156.30
  •  7177.85
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  207625
  •  14902.35
  •  8329.00
  •  5400.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 216,544.58
  • 49.34
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 216,629.58
  • 0.84%
  • 4.12

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.37%
  • 0.52%
  • 3.73%
  • FII
  • DII
  • Others
  • 23.11%
  • 7.49%
  • 8.78%

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
  • 7.10
  • -3.70
  • -9.53

PAT CAGR (%)

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

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 31.12
  • 32.63
  • 29.61

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.87
  • 5.40
  • 4.59

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.74
  • 18.66
  • 18.76

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Net Sales
24,034.50
18,207.70
32.00%
23,471.30
20,721.80
13.27%
18,755.60
16,997.90
10.34%
4,110.60
19,732.60
-79.17%
Expenses
22,039.80
16,659.70
32.29%
21,243.50
18,616.80
14.11%
16,819.20
15,388.00
9.30%
4,975.80
17,682.90
-71.86%
EBITDA
1,994.70
1,548.00
28.86%
2,227.80
2,105.00
5.83%
1,936.40
1,609.90
20.28%
-865.20
2,049.70
-
EBIDTM
8.30%
8.50%
9.49%
10.16%
10.32%
9.47%
-21.05%
10.39%
Other Income
89.70
880.20
-89.81%
993.80
784.10
26.74%
592.30
906.40
-34.65%
1,318.40
763.70
72.63%
Interest
32.60
28.80
13.19%
29.00
22.20
30.63%
22.60
28.40
-20.42%
17.60
54.80
-67.88%
Depreciation
741.60
823.60
-9.96%
742.00
859.30
-13.65%
766.50
926.50
-17.27%
784.00
919.00
-14.69%
PBT
1,310.20
1,575.80
-16.85%
2,450.60
2,007.60
22.07%
1,739.60
1,561.40
11.41%
-348.40
1,839.60
-
Tax
142.50
296.30
-51.91%
513.60
438.90
17.02%
377.20
213.80
76.43%
-101.40
476.20
-
PAT
1,167.70
1,279.50
-8.74%
1,937.00
1,568.70
23.48%
1,362.40
1,347.60
1.10%
-247.00
1,363.40
-
PATM
4.86%
7.03%
8.25%
7.57%
7.26%
7.93%
-6.01%
6.91%
EPS
41.10
43.78
-6.12%
66.12
52.55
25.82%
47.01
46.05
2.08%
-8.84
45.57
-

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
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
37,155.80
Net Sales Growth
-6.99%
-12.09%
7.84%
17.22%
18.23%
13.36%
14.05%
0.54%
22.76%
-2.87%
 
Cost Of Goods Sold
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
28,760.70
Gross Profit
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
8,395.10
GP Margin
27.78%
29.73%
30.80%
31.10%
31.35%
32.79%
29.89%
28.49%
25.40%
21.00%
22.59%
Total Expenditure
65,078.30
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
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.
-
4,195.40
4,974.00
4,229.30
4,230.90
3,732.30
2,961.90
2,833.50
2,746.40
1,942.00
2,021.80
% Of Sales
-
5.55%
5.78%
5.30%
6.21%
6.48%
5.83%
6.36%
6.20%
5.38%
5.44%
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
5,293.70
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
3,681.20
EBITDA Margin
7.52%
9.67%
12.78%
15.12%
15.21%
15.33%
13.47%
11.81%
9.77%
7.00%
9.91%
Other Income
2,994.20
3,334.40
2,561.60
2,045.80
2,289.60
1,540.80
865.00
773.60
830.10
844.30
514.50
Interest
101.80
134.20
75.90
345.80
89.40
81.70
217.80
184.50
197.80
61.60
29.40
Depreciation
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
1,031.30
PBT
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
3,135.00
Tax
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
827.90
Tax Rate
18.09%
20.41%
28.40%
29.86%
26.28%
27.96%
23.82%
24.16%
20.24%
23.84%
26.41%
PAT
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
2,307.10
PAT before Minority Interest
4,221.50
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
6.00%
7.35%
8.71%
9.67%
10.78%
9.34%
7.46%
6.35%
5.52%
4.53%
6.21%
PAT Growth
-24.09%
-25.83%
-2.89%
5.17%
36.45%
41.90%
33.90%
15.64%
49.79%
-29.18%
 
EPS
139.69
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
2,067.30
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
6,449.20
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
745.30
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
7,524.30
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
-4,491.10
-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
1,226.30
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
45.30
49.19
50.59
48.95
47.41
42.22
42.35
34.94
33.19
27.20
Cash Conversion Cycle
-18.82
-27.43
-30.37
-27.88
-24.02
-18.96
-17.89
-12.01
-9.65
-7.85
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 looking at some action in mid-SUV segment for strengthening market share
    7th Jun 2021, 14:37 PM

    Currently, the mid-SUV segment is dominated by the likes of Hyundai Creta and Kia Seltos in the country

    Read More
  • Maruti Suzuki India posts total sales of 46,555 units in May 2021
    1st Jun 2021, 14:28 PM

    Total sales in the month include domestic sales of 33,771 units, sales to other OEMs 1,522 units and exports of 11,262 units

    Read More
  • Maruti Suzuki along with supplier partners in process of installing 24 oxygen plants in govt hospitals
    29th May 2021, 11:18 AM

    MSI has roped in its supplier partners JBML, SKH Metals and Motherson to help scale up the manufacturing activity of PSA manufacturers Airox Nigen, Sam Gases and Gaskon

    Read More
  • Maruti Suzuki making efforts to enhance production of oxygen generators
    28th May 2021, 16:55 PM

    The company has partnered with Airox Nigen Equipments, SAM Gas Products and Gaskon Engineers to increase production of oxygen PSA generators

    Read More
  • Maruti Suzuki planning to install two oxygen generation plants in J&K
    27th May 2021, 09:26 AM

    The two oxygen PSA generator plants for J&K should reach the UT by the first week of June and are likely to cost Rs 1.30 crore

    Read More
  • Maruti Suzuki India commences operations of multi-speciality hospital in Gujarat
    19th May 2021, 11:43 AM

    The hospital is expected to serve over 3.75 lakh people residing at Sitapur and adjoining villages at affordable charges

    Read More
  • Maruti Suzuki extends free service, warranty period amid lockdown
    12th May 2021, 16:31 PM

    The extension would be applicable to the free service and warranty period expiring between March 15, 2021 to May 31, 2021

    Read More
  • Maruti Suzuki’s total production slips 7% in April
    6th May 2021, 11:52 AM

    The company had produced a total of 1,72,433 units in March

    Read More
  • Maruti Suzuki India expecting some impact on its production if lockdowns continue
    5th May 2021, 13:20 PM

    The auto major anticipates a hit on the manufacturing activities

    Read More
  • Maruti Suzuki India reports marginal fall in total sales in April over previous month
    3rd May 2021, 16:35 PM

    The company did not sell any unit in the domestic market in April last year due to the nationwide lockdown

    Read More
  • Maruti Suzuki India introduces new version of RPAS system in all variants of Super Carry
    30th Apr 2021, 12:04 PM

    The revised Ex-showroom price applicable in Delhi shall vary from Rs 4.48 lakh to Rs 5.46 lakh

    Read More
  • Maruti Suzuki India to advance maintenance shutdown at two Haryana plants amid COVID-19
    29th Apr 2021, 12:16 PM

    The company was supposed to take the shutdown at its two plants in Gurugram and Manesar in June

    Read More
  • Maruti Suzuki decides to not cut down capex for FY22
    28th Apr 2021, 11:52 AM

    The company is continuing with full production to meet the robust demand

    Read More
  • Maruti Suzuki India reports 6% fall in Q4 consolidated net profit
    27th Apr 2021, 16:06 PM

    Total income of the company increased by 26.38% at Rs 24124.20 crore for Q4FY21

    Read More
  • Maruti Suzuki India introduces new version of RPAS System in EECO Cargo Variants
    22nd Apr 2021, 10:38 AM

    The revised Ex-showroom price applicable in Delhi shall vary from approximately Rs 4.27 lakh to Rs 5.49 lakh

    Read More
  • Maruti Suzuki transports over 7.2 lakh vehicles using Indian railways in last five years
    20th Apr 2021, 16:38 PM

    In the last fiscal alone, the company transported 1.8 lakh units using the rail route

    Read More
  • Maruti Suzuki hikes prices of most of models by up to Rs 22,500
    16th Apr 2021, 14:26 PM

    Barring Celerio and Swift, all the models of the company will be covered under the price increase exercise

    Read More
  • Maruti Suzuki India sells over 1.57 lakh CNG cars in FY21
    15th Apr 2021, 13:52 PM

    The auto major had sold 1,06,444 CNG units in 2019-20

    Read More
  • Maruti Suzuki India’s Swift becomes best selling car in India
    13th Apr 2021, 14:40 PM

    For the fourth consecutive year, India’s five top selling cars come from Maruti Suzuki stable

    Read More
  • Maruti Suzuki reports 86% rise in total production in March
    6th Apr 2021, 09:35 AM

    Production of mini cars comprising Alto and S-Presso models was 28,519 units in March 2021 as against 17,630 units a year ago

    Read More
  • Maruti Suzuki India reports sales of 1,67,014 units in March
    1st Apr 2021, 14:12 PM

    The company had sold 83,792 units in March last year amid nationwide lockdown due to the coronavirus pandemic

    Read More
  • Maruti Suzuki India partners with Karnataka Bank for vehicle financing solutions
    31st Mar 2021, 12:57 PM

    Customers can avail the benefits across 858 branches of Karnataka Bank at metro, urban, semi-urban and rural locations

    Read More
  • Maruti Suzuki to increase prices of vehicles in April
    22nd Mar 2021, 16:55 PM

    This price increase shall vary for different models

    Read More
  • Maruti Suzuki India shortlists three new startups under innovation initiative
    22nd Mar 2021, 14:57 PM

    With an objective to promote innovation in the mobility space, it has shortlisted Nable IT, Redbot and Sleave as part of the fourth cohort of the MAIL programme

    Read More
  • Maruti Suzuki trains 15 lakh people in safe driving through driving schools
    12th Mar 2021, 12:07 PM

    It has grown to become India's leading professional driving school chain with over 492 facilities in 238 cities across India

    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.