Nifty
:
24631.30
Sensex
:
80597.66
11.95 (0.05%)
57.75 (0.07%)
Nifty
Sensex
:
:
24631.30
80597.66
11.95 (0.05%)
57.75 (0.07%)

Maruti Suzuki India Ltd.

Automobiles - Passenger Cars

Rating :
61/99

BSE: 532500 | NSE: MARUTI

NSE BSE
12936.00
14-Aug-2025
  • Open
  • High
  • Low
  • Previous Close
  •  12864
  •  12956
  •  12825
  •  12834.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  318580
  •  4110520647
  •  13541.65
  •  10725

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,06,222.27
  • 27.95
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,05,669.37
  • 1.04%
  • 4.06

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.28%
  • 0.24%
  • 2.55%
  • FII
  • DII
  • Others
  • 15.2%
  • 22.25%
  • 1.48%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.26
  • 16.79
  • 8.90

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 8.61
  • 30.37
  • 9.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.43
  • 28.00
  • 20.61

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 32.86
  • 35.91
  • 29.23

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.74
  • 4.39
  • 4.42

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 20.83
  • 22.92
  • 19.49

Earnings Forecasts:

(Updated: 06-06-2025)
Description
2024
2025
2026
2027
Adj EPS
429.01
461.2
508.26
573.82
P/E Ratio
30.15
28.05
25.45
22.54
Revenue
134922
145110
166032
185705
EBITDA
18526
20156
18031
20639
Net Income
13488
14500
15918
18203
ROA
13.5
11.7
13.6
12.6
P/B Ratio
4.84
4.23
3.90
3.81
ROE
18.3
15.95
16.01
15.66
FCFF
8116
6181
10365
12458
FCFF Yield
2.14
1.63
2.74
3.29
Net Debt
-6621
-8804
-64491
-69101
BVPS
2671.16
3061.04
3313.03
3391.48

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
38,605.20
35,779.40
7.90%
40,920.10
38,471.20
6.37%
38,764.30
33,512.80
15.67%
37,449.20
37,339.40
0.29%
Expenses
33,982.60
30,672.80
10.79%
36,076.10
33,250.10
8.50%
33,687.80
29,072.80
15.87%
32,450.40
32,027.90
1.32%
EBITDA
4,622.60
5,106.60
-9.48%
4,844.00
5,221.10
-7.22%
5,076.50
4,440.00
14.34%
4,998.80
5,311.50
-5.89%
EBIDTM
11.97%
14.27%
11.84%
13.57%
13.10%
13.25%
13.35%
14.22%
Other Income
1,888.20
1,060.50
78.05%
1,511.20
1,183.60
27.68%
1,057.70
996.40
6.15%
1,523.20
899.80
69.28%
Interest
46.80
57.30
-18.32%
47.60
76.20
-37.53%
46.30
35.80
29.33%
43.00
35.10
22.51%
Depreciation
1,556.00
1,331.70
16.84%
1,461.80
1,298.30
12.59%
1,429.00
1,301.50
9.80%
1,385.70
1,341.90
3.26%
PBT
4,908.00
4,778.10
2.72%
4,845.80
5,030.20
-3.67%
4,658.90
4,099.10
13.66%
5,093.30
4,834.30
5.36%
Tax
1,151.10
1,076.00
6.98%
1,006.60
1,155.30
-12.87%
999.10
948.80
5.30%
2,038.10
1,106.10
84.26%
PAT
3,756.90
3,702.10
1.48%
3,839.20
3,874.90
-0.92%
3,659.80
3,150.30
16.17%
3,055.20
3,728.20
-18.05%
PATM
9.73%
10.35%
9.38%
10.07%
9.44%
9.40%
8.16%
9.98%
EPS
120.62
119.58
0.87%
124.40
125.71
-1.04%
118.54
102.00
16.22%
98.68
120.43
-18.06%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Net Sales
1,55,738.80
1,52,913.00
1,41,858.20
1,18,409.90
88,329.80
70,372.00
75,660.00
86,068.50
79,809.40
68,085.00
57,589.00
Net Sales Growth
7.33%
7.79%
19.80%
34.05%
25.52%
-6.99%
-12.09%
7.84%
17.22%
18.23%
 
Cost Of Goods Sold
1,10,090.50
1,07,490.80
99,740.90
85,486.40
66,044.00
50,824.10
53,163.30
59,558.20
54,986.10
46,742.20
38,706.00
Gross Profit
45,648.30
45,422.20
42,117.30
32,923.50
22,285.80
19,547.90
22,496.70
26,510.30
24,823.30
21,342.80
18,883.00
GP Margin
29.31%
29.70%
29.69%
27.80%
25.23%
27.78%
29.73%
30.80%
31.10%
31.35%
32.79%
Total Expenditure
1,36,196.90
1,32,756.70
1,23,331.90
1,05,315.50
82,623.60
65,020.40
68,347.40
75,065.30
67,746.00
57,726.90
48,760.50
Power & Fuel Cost
-
1,052.60
1,033.40
1,091.90
630.90
476.60
699.50
863.30
673.40
518.60
694.10
% Of Sales
-
0.69%
0.73%
0.92%
0.71%
0.68%
0.92%
1.00%
0.84%
0.76%
1.21%
Employee Cost
-
7,026.00
6,301.60
5,308.50
4,051.40
3,431.60
3,416.20
3,285.00
2,863.40
2,360.30
2,000.30
% Of Sales
-
4.59%
4.44%
4.48%
4.59%
4.88%
4.52%
3.82%
3.59%
3.47%
3.47%
Manufacturing Exp.
-
6,079.50
5,847.30
5,065.50
3,540.40
3,621.00
4,195.40
4,974.00
4,229.30
4,230.90
3,732.30
% Of Sales
-
3.98%
4.12%
4.28%
4.01%
5.15%
5.55%
5.78%
5.30%
6.21%
6.48%
General & Admin Exp.
-
176.80
144.80
145.10
1,820.90
1,355.40
1,049.20
569.40
387.70
292.40
224.59
% Of Sales
-
0.12%
0.10%
0.12%
2.06%
1.93%
1.39%
0.66%
0.49%
0.43%
0.39%
Selling & Distn. Exp.
-
6,311.50
6,238.90
5,366.10
4,292.80
3,346.80
3,589.80
3,322.60
2,600.40
1,970.90
1,819.80
% Of Sales
-
4.13%
4.40%
4.53%
4.86%
4.76%
4.74%
3.86%
3.26%
2.89%
3.16%
Miscellaneous Exp.
-
4,619.50
4,025.00
2,852.00
2,243.20
1,964.90
2,234.00
2,492.80
2,005.70
1,611.60
1,819.80
% Of Sales
-
3.02%
2.84%
2.41%
2.54%
2.79%
2.95%
2.90%
2.51%
2.37%
2.75%
EBITDA
19,541.90
20,156.30
18,526.30
13,094.40
5,706.20
5,351.60
7,312.60
11,003.20
12,063.40
10,358.10
8,828.50
EBITDA Margin
12.55%
13.18%
13.06%
11.06%
6.46%
7.60%
9.67%
12.78%
15.12%
15.21%
15.33%
Other Income
5,980.30
5,022.20
4,093.50
2,264.70
1,744.70
2,936.30
3,334.40
2,561.60
2,045.80
2,289.60
1,540.80
Interest
183.70
194.20
193.60
252.30
126.60
101.80
134.20
75.90
345.80
89.40
81.70
Depreciation
5,832.50
5,608.20
5,255.80
4,846.00
2,789.00
3,034.10
3,528.40
3,020.80
2,759.80
2,603.90
2,821.80
PBT
19,506.00
19,376.10
17,170.40
10,260.80
4,535.30
5,152.00
6,984.40
10,468.10
11,003.60
9,954.40
7,465.80
Tax
5,194.90
5,119.80
3,936.30
2,174.50
817.70
931.90
1,425.20
2,973.20
3,286.20
2,616.20
2,087.50
Tax Rate
26.63%
26.42%
22.92%
21.19%
18.03%
18.09%
20.41%
28.40%
29.86%
26.28%
27.96%
PAT
14,311.10
14,500.20
13,488.20
8,263.70
3,879.50
4,220.10
5,557.60
7,493.40
7,716.70
7,337.10
5,377.20
PAT before Minority Interest
14,311.10
14,500.20
13,488.20
8,263.70
3,879.50
4,220.10
5,559.20
7,494.90
7,717.40
7,338.20
5,378.30
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
-1.60
-1.50
-0.70
-1.10
-1.10
PAT Margin
9.19%
9.48%
9.51%
6.98%
4.39%
6.00%
7.35%
8.71%
9.67%
10.78%
9.34%
PAT Growth
-1.00%
7.50%
63.22%
113.01%
-8.07%
-24.07%
-25.83%
-2.89%
5.17%
36.45%
 
EPS
455.19
461.20
429.01
262.84
123.39
134.23
176.77
238.34
245.44
233.37
171.03

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Shareholder's Funds
96,239.90
85,636.00
74,600.20
55,333.50
52,500.60
49,413.00
47,092.10
42,559.40
37,075.10
30,616.00
Share Capital
157.20
157.20
157.20
151.00
151.00
151.00
151.00
151.00
151.00
151.00
Total Reserves
96,082.70
85,478.80
74,443.00
55,182.50
52,349.60
49,262.00
46,941.10
42,408.40
36,924.10
30,465.00
Non-Current Liabilities
5,160.80
3,716.30
2,739.10
2,157.40
2,661.60
2,890.10
2,698.50
2,224.40
1,633.20
1,051.00
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
0.00
0.00
2.80
5.40
8.00
10.00
0.00
0.00
Long Term Provisions
126.00
144.80
87.50
84.40
44.70
51.60
39.50
26.50
21.90
14.80
Current Liabilities
30,570.50
25,951.80
22,766.70
17,023.50
16,213.90
11,305.40
14,160.50
15,448.50
13,236.80
11,044.10
Trade Payables
20,501.50
16,988.40
13,675.50
9,765.20
10,168.10
7,498.80
9,637.70
10,499.30
8,369.20
7,408.90
Other Current Liabilities
7,230.70
6,415.40
5,634.00
4,903.80
3,959.50
2,323.40
3,074.90
3,423.40
3,130.60
2,362.80
Short Term Borrowings
0.00
33.10
1,215.80
381.90
488.80
106.30
149.60
110.80
483.60
77.40
Short Term Provisions
2,838.30
2,514.90
2,241.40
1,972.60
1,597.50
1,376.90
1,298.30
1,415.00
1,253.40
1,195.00
Total Liabilities
1,31,971.20
1,15,304.10
1,00,106.00
74,514.40
71,376.10
63,627.70
63,968.70
60,248.40
51,960.50
42,725.50
Net Block
32,982.70
27,864.80
27,941.40
13,747.20
14,988.70
15,744.40
15,437.30
13,388.80
13,310.70
12,529.60
Gross Block
71,052.30
60,787.30
56,082.80
32,547.00
31,496.40
29,768.00
26,365.10
21,458.10
18,680.20
15,342.60
Accumulated Depreciation
38,069.60
32,922.50
28,141.40
18,799.80
16,507.70
14,023.60
10,927.80
8,069.30
5,369.50
2,813.00
Non Current Assets
1,02,447.00
92,670.30
84,436.80
57,721.00
53,279.10
55,187.10
51,596.00
52,318.40
43,162.50
34,774.40
Capital Work in Progress
7,929.00
7,734.80
4,143.00
2,936.50
1,496.80
1,415.20
1,606.90
2,132.10
1,252.30
1,006.90
Non Current Investment
57,927.80
53,383.80
49,184.30
37,934.60
34,529.10
36,269.20
32,458.10
34,905.80
26,971.80
19,534.50
Long Term Loans & Adv.
2,947.10
3,033.50
2,609.60
2,758.00
1,942.90
472.10
464.10
690.30
428.70
536.40
Other Non Current Assets
660.40
653.40
558.50
344.70
321.60
1,286.20
1,629.60
1,201.40
1,199.00
1,167.00
Current Assets
29,503.90
22,613.50
15,669.20
16,793.40
18,097.00
8,440.60
12,372.70
7,930.00
8,798.00
7,951.10
Current Investments
8,337.60
3,912.20
0.00
4,100.10
8,415.70
1,218.80
5,045.50
1,217.30
2,178.80
1,141.30
Inventories
6,913.20
5,318.10
5,443.50
3,532.30
3,049.00
3,213.90
3,322.60
3,160.20
3,263.70
3,132.60
Sundry Debtors
6,539.70
4,596.80
3,284.80
2,034.50
1,279.90
1,977.70
2,312.80
1,465.40
1,202.60
1,323.40
Cash & Bank
552.90
2,827.40
2,748.50
3,042.20
3,047.10
29.00
187.80
74.00
23.50
50.70
Other Current Assets
7,160.50
394.40
329.60
249.20
2,305.30
2,001.20
1,504.00
2,013.10
2,129.40
2,303.10
Short Term Loans & Adv.
6,738.00
5,564.60
3,862.80
3,835.10
2,066.80
1,736.80
1,332.80
1,833.80
1,953.50
2,067.30
Net Current Assets
-1,066.60
-3,338.30
-7,097.50
-230.10
1,883.10
-2,864.80
-1,787.80
-7,518.50
-4,438.80
-3,093.00
Total Assets
1,31,950.90
1,15,283.80
1,00,106.00
74,514.40
71,376.10
63,627.70
63,968.70
60,248.40
51,960.50
42,725.50

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Cash From Operating Activity
16,136.20
16,801.10
10,814.60
1,840.50
8,856.20
3,495.80
6,600.90
11,787.90
10,282.00
8,482.50
PBT
19,620.00
17,424.50
10,438.20
4,697.20
5,321.00
7,102.80
10,623.80
11,166.90
10,127.20
7,584.70
Adjustment
701.50
1,252.00
2,738.30
1,134.70
210.00
400.60
435.70
869.20
285.90
1,350.10
Changes in Working Capital
-378.50
1,721.70
-97.20
-2,813.10
4,336.50
-2,570.10
-1,314.80
2,807.80
2,191.80
1,459.50
Cash after chg. in Working capital
19,943.00
20,398.20
13,079.30
3,018.80
9,867.50
4,933.30
9,744.70
14,843.90
12,604.90
10,394.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3,806.80
-3,597.10
-2,264.70
-1,178.30
-1,011.30
-1,437.50
-3,143.80
-3,056.00
-2,322.90
-1,911.80
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
-14,456.10
-11,864.80
-8,820.50
-239.20
-7,291.30
-556.60
-3,539.90
-8,301.70
-9,173.20
-7,230.40
Net Fixed Assets
-8,209.80
-6,985.40
-6,539.90
-2,489.60
-1,810.80
-3,204.90
-4,379.60
-3,638.00
-3,583.10
12,015.80
Net Investments
-5,992.60
-20,757.30
-6,993.10
1,023.40
-5,319.10
47.40
-1,224.80
-6,809.20
-8,548.80
-7,118.20
Others
-253.70
15,877.90
4,712.50
1,227.00
-161.40
2,600.90
2,064.50
2,145.50
2,958.70
-12,128.00
Cash from Financing Activity
-4,155.10
-4,062.00
-1,213.90
-1,607.00
-1,544.90
-3,104.30
-2,947.90
-3,436.10
-1,129.30
-1,236.60
Net Cash Inflow / Outflow
-2,475.00
874.30
780.20
-5.70
20.00
-165.10
113.10
50.10
-20.50
15.50
Opening Cash & Equivalents
2,659.50
1,785.20
1,005.00
40.80
20.80
185.90
72.80
22.70
43.20
27.70
Closing Cash & Equivalent
184.50
2,659.50
1,785.20
35.10
40.80
20.80
185.90
72.80
22.70
43.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Book Value (Rs.)
3061.07
2723.79
2372.78
1832.24
1738.43
1636.19
1559.34
1409.25
1227.65
1013.77
ROA
11.73%
12.52%
9.46%
5.32%
6.25%
8.71%
12.07%
13.76%
15.50%
13.93%
ROE
15.95%
16.84%
12.72%
7.20%
8.28%
11.52%
16.72%
19.38%
21.68%
19.58%
ROCE
21.78%
21.82%
16.26%
8.87%
10.25%
14.71%
23.45%
28.29%
29.37%
27.04%
Fixed Asset Turnover
2.42
2.52
2.77
2.86
2.41
2.70
3.60
4.09
4.54
3.08
Receivable days
12.74
9.78
7.92
6.61
8.05
10.35
8.01
5.93
5.96
6.92
Inventory Days
13.99
13.35
13.37
13.12
15.47
15.77
13.75
14.29
15.10
16.48
Payable days
63.65
56.11
50.04
55.08
63.44
45.30
49.19
50.59
48.95
47.41
Cash Conversion Cycle
-36.93
-32.98
-28.76
-35.36
-39.92
-19.19
-27.43
-30.37
-27.88
-24.02
Total Debt/Equity
0.00
0.00
0.02
0.01
0.01
0.00
0.00
0.00
0.01
0.01
Interest Cover
102.03
91.00
42.37
38.10
51.61
53.04
138.92
32.82
112.35
92.38

Annual Reports:

FY 2025
FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016

News Update:


  • Maruti Suzuki India inks initial pact with PNB
    14th Aug 2025, 15:39 PM

    The company has inked an initial pact with PNB to offer enhanced inventory funding solutions for its dealer network across the country

    Read More
  • Maruti Suzuki India unveils Grand Vitara PHANTOM BLAQ Edition
    11th Aug 2025, 09:50 AM

    The Grand Vitara PHANTOM BLAQ Edition builds on the model’s established credentials of exceptional performance and premium styling

    Read More
  • Maruti Suzuki India reports marginal rise in Q1 consolidated net profit
    31st Jul 2025, 17:19 PM

    The total consolidated income of the company increased by 9.92% at Rs 40,493.40 crore for Q1FY26

    Read More
  • Maruti Suzuki India, DPIIT collaborate to strengthen India’s startup ecosystem
    24th Jul 2025, 18:01 PM

    Startups recognized by DPIIT under the Startup India initiative will have the opportunity to participate in company’s innovation programs

    Read More
  • Maruti Suzuki India aims to set up around 500 additional service touchpoints in FY26
    22nd Jul 2025, 11:41 AM

    The company’s network has a capability to service 30 million customer vehicles in a year

    Read More
  • Maruti Suzuki India increases prices of Ertiga, Baleno
    17th Jul 2025, 10:43 AM

    The price increase came into effect from July 16, 2025

    Read More
  • Maruti Suzuki India reports 6% fall in total sales in June 2025
    2nd Jul 2025, 10:23 AM

    Its exports in June 2025 stood at 37,842 units compared to 31,033 units in June 2024

    Read More
  • Maruti Suzuki India launches ‘the 2025 Grand Vitara S-CNG’
    17th Jun 2025, 14:22 PM

    Conceptualised to resonate with the evolving customer aspirations, the new Grand Vitara S-CNG offers comprehensive safety for all occupants with 6 airbags offered as standard

    Read More
  • Maruti Suzuki India signs MoU with ESAF Small Finance Bank
    16th Jun 2025, 16:42 PM

    MoU aims to offer retail financing solutions for new cars, used cars, and commercial vehicles

    Read More
  • Maruti Suzuki India inks pact with Equitas Small Finance Bank
    14th Jun 2025, 14:34 PM

    This collaboration is set to enhance the accessibility and affordability of the company's vehicles for a broader range of customers

    Read More
  • Maruti Suzuki gets 5-star Bharat NCAP rating for all-new Dzire
    12th Jun 2025, 12:00 PM

    With the 5-star Bharat NCAP rating, the All-New Dzire becomes India’s first sedan to receive this recognition

    Read More
  • Maruti Suzuki recalibrates e VITARA production
    11th Jun 2025, 10:22 AM

    The company however plans to make up for the production dip in the subsequent months with stated target to produce around 67,000 units of the model this fiscal

    Read More
  • Maruti Suzuki dispatches 5.18 lakh vehicles through Indian Railways in FY25
    6th Jun 2025, 12:00 PM

    The major advantage of railways is that it offers a low-emission

    Read More
  • Maruti Suzuki India expands solar capacity by 30MWp with new projects at Kharkhoda, Manesar
    4th Jun 2025, 10:51 AM

    With these additions, the company’s total solar capacity across its locations has enhanced from 49MWp to 79MWp in the last one year

    Read More
  • Maruti Suzuki India's total vehicle production rises 1.38% in May
    3rd Jun 2025, 14:58 PM

    The production under mini category including Alto and S-Presso has slumped 27.13% to 10,186 units in May 2025

    Read More
  • Maruti Suzuki India reports marginal rise in total sales in May
    2nd Jun 2025, 11:40 AM

    Total domestic passenger vehicle sales decreased 5.58% to 1,35,962 units in May 2025

    Read More
  • Maruti Suzuki India signs MoU with JETRO
    30th May 2025, 17:43 PM

    The MoU is for promoting innovation and facilitate business opportunities for startups from India and Japan

    Read More
  • Maruti Suzuki India signs MoU with SMFG India Credit
    22nd May 2025, 16:12 PM

    With this tie-up, Maruti Suzuki aims to help dealer partners offer comprehensive retail financing solutions to its customers

    Read More
  • Maruti Suzuki signs MoU with Standard Chartered
    21st May 2025, 15:30 PM

    This strategic alliance will leverage the combined strengths of MSIL and Standard Chartered to offer comprehensive working capital solutions to MSIL's dealer partners

    Read More
  • Maruti Suzuki to offer six airbags as standard in WagonR, Alto K10, Celerio, Eeco
    13th May 2025, 10:41 AM

    The move underscores the company's commitment to offering enhanced safety for customers across diverse segments

    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.