Sharescart Research Club logo ×
Screener Research Unlisted Startup Funding New IPO New

Maruti Suzuki

₹11293.7 -24.5 | 0.2%

Market Cap ₹355077 Cr.

Stock P/E 26.3

P/B 4

Current Price ₹11293.7

Book Value ₹ 2834.8

Face Value 5

52W High ₹13675

Dividend Yield 1.11%

52W Low ₹ 9738.4

Overview Inc. Year: 1981Industry: Automobiles - Passenger Cars

Maruti Suzuki India Limited is engaged within the production, buying and sale of motor vehicles, additives and spare elements. The Company's other activities accommodates facilitation of pre-owned vehicle sales, fleet management and car financing. The Company gives its products thru 3 channels, namely Nexa, Arena and Commercial. Its portfolio of Nexa merchandise consist of Baleno, XL6, Ignis, S-Cross and Ciaz. Its portfolio of Arena merchandise includes Vitara Brezza, Ertiga, Wagon-R, Dzire, Alto, Celerio, CelerioX, S-Presso, Eeco and Swift. Its portfolio of Commercial products consists of Super Carry and Eeco Cargo. Its provider services consist of Maruti Suzuki Genuine Parts, Maruti Suzuki Genuine Accessories, Maruti Suzuki Finance, Maruti Insurance, Maruti Suzuki Rewards, Maruti Suzuki Subscribe and Maruti Suzuki Driving School. The Company's plant is positioned in Palam Gurgaon Road, Gurgaon, Haryana, and at Manesar Industrial Town, Gurgaon, Haryana.

Read More..

Maruti Suzuki Share Price

New

| |

Volume
Price

Quarterly Price

Show Value Show %

Maruti Suzuki Quarterly Results

#(Fig in Cr.) Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
Net Sales 26512 29943 29251 32214 32535 37339 33513 38471 35779 37449
Other Income 81 599 857 802 1048 900 996 1184 1061 1523
Total Income 26593 30542 30108 33016 33582 38239 34509 39655 36840 38972
Total Expenditure 24597 27172 25878 28320 29015 32028 29073 33250 30673 32450
Operating Profit 1996 3370 4230 4696 4567 6211 5436 6405 6167 6522
Interest 28 31 30 164 47 35 36 76 57 43
Depreciation 652 723 1209 1240 1314 1342 1302 1298 1332 1386
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 1316 2616 2991 3293 3207 4834 4099 5030 4778 5093
Provision for Tax 311 566 621 653 726 1106 949 1155 1076 2038
Profit After Tax 1005 2050 2370 2640 2481 3728 3150 3875 3702 3055
Adjustments 31 63 36 48 62 58 57 77 58 47
Profit After Adjustments 1036 2113 2406 2688 2543 3786 3207 3952 3760 3103
Adjusted Earnings Per Share 34.3 70 76.5 85.5 80.9 120.4 102 125.7 119.6 98.7

Maruti Suzuki Profit & Loss

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 TTM
Net Sales 44542 50801 57589 68085 79809 86069 75660 70372 88330 118410 141858 145212
Other Income 739 865 1481 2290 2046 2562 3334 2936 1745 2265 4094 4764
Total Income 45281 51666 59070 70375 81855 88630 78994 73308 90075 120675 145952 149976
Total Expenditure 39247 43957 48700 57727 67746 75065 68347 65020 82624 105316 123332 125446
Operating Profit 6034 7709 10369 12648 14109 13565 10647 8288 7451 15359 22620 24530
Interest 185 218 82 89 346 76 134 102 127 252 194 212
Depreciation 2116 2515 2822 2604 2760 3021 3528 3034 2789 4846 5256 5318
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 3734 4976 7585 10127 11167 10624 7103 5321 4697 10438 17425 19000
Provision for Tax 902 1185 2088 2616 3286 2973 1425 932 818 2175 3936 5218
Profit After Tax 2832 3791 5497 7511 7881 7651 5678 4389 3880 8264 13488 13782
Adjustments 21 17 -1 -1 -1 -2 -2 0 0 0 0 239
Profit After Adjustments 2853 3807 5496 7510 7880 7649 5676 4389 3880 8264 13488 14022
Adjusted Earnings Per Share 94.5 126.1 182 248.7 260.9 253.3 187.9 145.3 128.5 262.8 429 446

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 20% 26% 11% 12%
Operating Profit CAGR 47% 40% 11% 14%
PAT CAGR 63% 45% 12% 17%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 7% 15% 10% 13%
ROE Average 17% 12% 11% 15%
ROCE Average 22% 16% 15% 20%

Maruti Suzuki Balance Sheet

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Shareholder's Funds 21496 24318 30616 37075 42559 47092 49413 52501 55334 74600 85636
Minority's Interest 12 13 14 15 16 18 19 0 0 0 0
Borrowings 627 278 0 0 10 8 5 3 0 0 0
Other Non-Current Liabilities 1045 886 1051 1633 2214 2691 2885 2659 2157 2739 3716
Total Current Liabilities 8295 8981 11044 13237 15449 14161 11305 16214 17024 22767 25952
Total Liabilities 31476 34477 42726 51961 60248 63969 63628 71376 74514 100106 115304
Fixed Assets 11034 12490 12530 13311 13389 15437 15744 14989 13747 27941 27865
Other Non-Current Assets 5498 13293 22245 29852 38930 36159 39443 38290 43974 56495 64806
Total Current Assets 14944 8695 7951 8798 7930 12373 8441 18097 16793 15669 22614
Total Assets 31476 34477 42726 51961 60248 63969 63628 71376 74514 100106 115304

Maruti Suzuki Cash Flow

#(Fig in Cr.) Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Opening Cash & Cash Equivalents 165 89 28 43 23 73 186 21 41 1005 1785
Cash Flow from Operating Activities 4995 6449 8483 10282 11788 6601 3496 8856 1841 10815 16801
Cash Flow from Investing Activities -4997 -4491 -7230 -9173 -8302 -3540 -557 -7291 -239 -8821 -11865
Cash Flow from Financing Activities -74 -2004 -1237 -1129 -3436 -2948 -3104 -1545 -1607 -1214 -4062
Net Cash Inflow / Outflow -76 -45 16 -21 50 113 -165 20 -6 780 874
Closing Cash & Cash Equivalent 89 43 43 23 73 186 21 41 35 1785 2660

Maruti Suzuki Ratios

# Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024
Earnings Per Share (Rs) 94.47 126.07 181.99 248.67 260.93 253.28 187.95 145.33 128.46 262.84 429.01
CEPS(Rs) 163.83 208.8 275.46 334.93 352.33 353.36 304.83 245.8 220.81 416.98 596.18
DPS(Rs) 12 25 35 75 80 80 60 45 60 90 125
Book NAV/Share(Rs) 711.8 805.25 1013.77 1227.65 1409.25 1559.34 1636.19 1738.43 1832.24 2372.78 2723.79
Core EBITDA Margin(%) 10.63 12.21 13.65 13.4 14.1 12.19 9.11 7.25 6.23 10.68 12.59
EBIT Margin(%) 7.87 9.27 11.78 13.21 13.46 11.86 9.02 7.34 5.27 8.72 11.97
Pre Tax Margin(%) 7.5 8.88 11.65 13.1 13.06 11.77 8.85 7.2 5.13 8.52 11.84
PAT Margin (%) 5.69 6.76 8.44 9.71 9.21 8.48 7.08 5.94 4.24 6.74 9.17
Cash Profit Margin (%) 9.93 11.25 12.78 13.08 12.44 11.83 11.47 10.05 7.28 10.7 12.74
ROA(%) 9.6 11.49 14.24 15.87 14.05 12.32 8.9 6.5 5.32 9.46 12.52
ROE(%) 13.97 16.55 20.01 22.19 19.79 17.07 11.77 8.61 7.2 12.72 16.84
ROCE(%) 17.77 21.42 27.46 29.87 28.7 23.8 14.96 10.58 8.87 16.26 21.82
Receivable days 11.08 8.57 6.92 5.96 5.69 7.64 9.76 8.05 6.61 7.92 9.78
Inventory Days 13.38 14.68 16.48 15.1 13.71 13.11 14.87 15.47 13.12 13.37 13.35
Payable days 53.15 53.87 60.93 61.6 62.62 61.7 58.83 63.44 55.08 50.04 56.11
PER(x) 20.87 29.34 20.44 24.23 33.97 26.34 22.81 47.2 58.85 31.55 29.4
Price/Book(x) 2.77 4.59 3.67 4.91 6.29 4.28 2.62 3.95 4.13 3.49 4.63
Dividend Yield(%) 0.61 0.68 0.94 1.24 0.9 1.2 1.4 0.66 0.79 1.09 0.99
EV/Net Sales(x) 1.37 2.21 1.95 2.68 3.35 2.34 1.71 2.91 2.55 2.19 2.78
EV/Core EBITDA(x) 10.09 14.57 10.85 14.42 18.97 14.85 12.17 24.69 30.29 16.88 17.41
Net Sales Growth(%) 0.54 14.05 13.36 18.23 17.22 7.84 -12.09 -6.99 25.52 34.05 19.8
EBIT Growth(%) 19.9 32.55 47.61 33.26 12.69 -7.06 -32.36 -25.07 -11.05 121.62 64.8
PAT Growth(%) 15.64 33.87 45.02 36.63 4.92 -2.92 -25.79 -22.69 -11.61 113.01 63.22
EPS Growth(%) 15.54 33.46 44.35 36.64 4.93 -2.93 -25.8 -22.67 -11.61 104.61 63.22
Debt/Equity(x) 0.09 0.03 0.01 0.01 0 0 0 0.01 0.01 0.02 0
Current Ratio(x) 1.8 0.97 0.72 0.66 0.51 0.87 0.75 1.12 0.99 0.69 0.87
Quick Ratio(x) 1.6 0.67 0.44 0.42 0.31 0.64 0.46 0.93 0.78 0.45 0.67
Interest Cover(x) 21.24 23.85 93.84 114.28 33.29 140.97 53.93 53.27 38.1 42.37 91
Total Debt/Mcap(x) 0.03 0.01 0 0 0 0 0 0 0 0 0

Maruti Suzuki Shareholding Pattern

# Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024
Promoter 56.37 56.37 56.37 56.48 56.48 56.48 58.19 58.19 58.19 58.19
FII 21.89 21.84 21.48 21.11 21.88 21.84 20.6 19.65 18.98 17.68
DII 18.01 18.1 18.26 18.63 18.13 18.22 17.7 18.92 19.43 20.82
Public 3.73 3.69 3.88 3.78 3.51 3.45 3.51 3.24 3.4 3.31
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Company is almost debt free.

Cons

  • Company has a low return on equity of 12% over the last 3 years.
  • Debtor days have increased from 50.04 to 56.11days.
  • Stock is trading at 4 times its book value.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Maruti Suzuki News

IPO

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....

Companies Open Date Close Date Issue Price Cost of 1 Lot GMP Expected Listing Listing Gain(%) Listing Price Current Price Type Exchange

View more.....