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

Maruti Suzuki

₹12641.3 119.8 | 1%

Market Cap ₹397444 Cr.

Stock P/E 29.0

P/B 4.6

Current Price ₹12641.3

Book Value ₹ 2723.8

Face Value 5

52W High ₹13299.8

Dividend Yield 0.99%

52W Low ₹ 9254.2

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.) Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024
Net Sales 23253 26749 26512 29943 29251 32214 32339 37073 33513 38471
Other Income 328 443 81 599 857 802 978 829 996 1184
Total Income 23581 27192 26593 30542 30108 33016 33317 37902 34509 39655
Total Expenditure 21691 24320 24597 27172 25878 28320 29353 32283 29073 33250
Operating Profit 1890 2872 1996 3370 4230 4696 3964 5620 5436 6405
Interest 25 56 28 31 30 164 47 35 36 76
Depreciation 641 648 652 723 1209 1240 748 794 1302 1298
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 1224 2168 1316 2616 2991 3293 3169 4790 4099 5030
Provision for Tax 210 364 311 566 621 653 706 1084 949 1155
Profit After Tax 1014 1804 1005 2050 2370 2640 2463 3706 3150 3875
Adjustments 28 72 31 63 36 48 62 58 57 77
Profit After Adjustments 1042 1876 1036 2113 2406 2688 2525 3764 3207 3952
Adjusted Earnings Per Share 34.5 62.1 34.3 70 76.5 85.5 83.6 124.6 102 125.7

Maruti Suzuki Profit & Loss

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 TTM
Net Sales 44304 44542 50801 57589 68085 79809 86069 75660 70372 88330 117571 141396
Other Income 830 739 865 1481 2290 2046 2562 3334 2936 1745 2141 3987
Total Income 45135 45281 51666 59070 70375 81855 88630 78994 73308 90075 119712 145383
Total Expenditure 39977 39247 43957 48700 57727 67746 75065 68347 65020 82624 106554 123959
Operating Profit 5158 6034 7709 10369 12648 14109 13565 10647 8288 7451 13158 21425
Interest 198 185 218 82 89 346 76 134 102 127 187 194
Depreciation 1890 2116 2515 2822 2604 2760 3021 3528 3034 2789 2826 4142
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 3070 3734 4976 7585 10127 11167 10624 7103 5321 4697 10323 17088
Provision for Tax 622 902 1185 2088 2616 3286 2973 1425 932 818 2112 3894
Profit After Tax 2449 2832 3791 5497 7511 7881 7651 5678 4389 3880 8211 13194
Adjustments 21 21 17 -1 -1 -1 -2 -2 0 0 0 254
Profit After Adjustments 2469 2853 3807 5496 7510 7880 7649 5676 4389 3880 8211 13448
Adjusted Earnings Per Share 81.8 94.5 126.1 182 248.7 260.9 253.3 187.9 145.3 128.5 271.9 435.9

Growth Rates

# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 33% 16% 8% 10%
Operating Profit CAGR 77% 7% -1% 10%
PAT CAGR 112% 13% 1% 13%
# 1 Year 3 Year 5 Year 10 Year
Share Price CAGR 30% 20% 16% 18%
ROE Average 14% 10% 12% 15%
ROCE Average 18% 12% 15% 20%

Maruti Suzuki Balance Sheet

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Shareholder's Funds 19028 21496 24318 30616 37075 42559 47092 49413 52501 55334 61791
Minority's Interest 11 12 13 14 15 16 18 19 0 0 0
Borrowings 705 627 278 0 0 10 8 5 3 0 0
Other Non-Current Liabilities 902 1045 886 1051 1633 2214 2691 2885 2659 2157 2419
Total Current Liabilities 6871 8295 8981 11044 13237 15449 14161 11305 16214 17024 20107
Total Liabilities 27517 31476 34477 42726 51961 60248 63969 63628 71376 74514 84318
Fixed Assets 10022 11034 12490 12530 13311 13389 15437 15744 14989 13747 17830
Other Non-Current Assets 6320 5498 13293 22245 29852 38930 36159 39443 38290 43974 54872
Total Current Assets 11175 14944 8695 7951 8798 7930 12373 8441 18097 16793 11616
Total Assets 27517 31476 34477 42726 51961 60248 63969 63628 71376 74514 84318

Maruti Suzuki Cash Flow

#(Fig in Cr.) Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Opening Cash & Cash Equivalents 203 165 89 28 43 23 73 186 21 41 35
Cash Flow from Operating Activities 4059 4995 6449 8483 10282 11788 6601 3496 8856 1841 9251
Cash Flow from Investing Activities -3224 -4997 -4491 -7230 -9173 -8302 -3540 -557 -7291 -239 -8036
Cash Flow from Financing Activities -979 -74 -2004 -1237 -1129 -3436 -2948 -3104 -1545 -1607 -1213
Net Cash Inflow / Outflow -144 -76 -45 16 -21 50 113 -165 20 -6 2
Closing Cash & Cash Equivalent 165 89 43 43 23 73 186 21 41 35 37

Maruti Suzuki Ratios

# Mar 2013 Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023
Earnings Per Share (Rs) 81.76 94.47 126.07 181.99 248.67 260.93 253.28 187.95 145.33 128.46 271.89
CEPS(Rs) 143.65 163.83 208.8 275.46 334.93 352.33 353.36 304.83 245.8 220.81 365.45
DPS(Rs) 8 12 25 35 75 80 80 60 45 60 90
Book NAV/Share(Rs) 630.06 711.8 805.25 1013.77 1227.65 1409.25 1559.34 1636.19 1738.43 1832.24 2046.07
Core EBITDA Margin(%) 8.67 10.63 12.21 13.65 13.4 14.1 12.19 9.11 7.25 6.23 9.05
EBIT Margin(%) 6.55 7.87 9.27 11.78 13.21 13.46 11.86 9.02 7.34 5.27 8.63
Pre Tax Margin(%) 6.15 7.5 8.88 11.65 13.1 13.06 11.77 8.85 7.2 5.13 8.48
PAT Margin (%) 4.91 5.69 6.76 8.44 9.71 9.21 8.48 7.08 5.94 4.24 6.75
Cash Profit Margin (%) 8.7 9.93 11.25 12.78 13.08 12.44 11.83 11.47 10.05 7.28 9.07
ROA(%) 9.68 9.6 11.49 14.24 15.87 14.05 12.32 8.9 6.5 5.32 10.34
ROE(%) 14.11 13.97 16.55 20.01 22.19 19.79 17.07 11.77 8.61 7.2 14.02
ROCE(%) 17.34 17.77 21.42 27.46 29.87 28.7 23.8 14.96 10.58 8.87 17.7
Receivable days 9.3 11.08 8.57 6.92 5.96 5.69 7.64 9.76 8.05 6.61 8
Inventory Days 13.63 13.38 14.68 16.48 15.1 13.71 13.11 14.87 15.47 13.12 11.72
Payable days 42.76 53.15 53.87 60.93 61.6 62.62 61.7 58.83 63.44 55.08 45.6
PER(x) 15.65 20.87 29.34 20.44 24.23 33.97 26.34 22.81 47.2 58.85 30.5
Price/Book(x) 2.03 2.77 4.59 3.67 4.91 6.29 4.28 2.62 3.95 4.13 4.05
Dividend Yield(%) 0.63 0.61 0.68 0.94 1.24 0.9 1.2 1.4 0.66 0.79 1.09
EV/Net Sales(x) 0.89 1.37 2.21 1.95 2.68 3.35 2.34 1.71 2.91 2.55 2.14
EV/Core EBITDA(x) 7.64 10.09 14.57 10.85 14.42 18.97 14.85 12.17 24.69 30.29 19.12
Net Sales Growth(%) 22.76 0.54 14.05 13.36 18.23 17.22 7.84 -12.09 -6.99 25.52 33.1
EBIT Growth(%) 48.08 19.9 32.55 47.61 33.26 12.69 -7.06 -32.36 -25.07 -11.05 117.88
PAT Growth(%) 49.87 15.64 33.87 45.02 36.63 4.92 -2.92 -25.79 -22.69 -11.61 111.65
EPS Growth(%) 40.55 15.54 33.46 44.35 36.64 4.93 -2.93 -25.8 -22.67 -11.61 111.65
Debt/Equity(x) 0.08 0.09 0.03 0.01 0.01 0 0 0 0.01 0.01 0.02
Current Ratio(x) 1.63 1.8 0.97 0.72 0.66 0.51 0.87 0.75 1.12 0.99 0.58
Quick Ratio(x) 1.36 1.6 0.67 0.44 0.42 0.31 0.64 0.46 0.93 0.78 0.37
Interest Cover(x) 16.52 21.24 23.85 93.84 114.28 33.29 140.97 53.93 53.27 38.1 56.2
Total Debt/Mcap(x) 0.04 0.03 0.01 0 0 0 0 0 0 0 0

Maruti Suzuki Shareholding Pattern

# Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024
Promoter 56.37 56.37 56.37 56.37 56.48 56.48 56.48 58.19 58.19 58.19
FII 22.57 21.89 21.84 21.48 21.11 21.88 21.84 20.6 19.65 18.98
DII 16.26 18.01 18.1 18.26 18.63 18.13 18.22 17.7 18.92 19.43
Public 4.81 3.73 3.69 3.88 3.78 3.51 3.45 3.51 3.24 3.4
Others 0 0 0 0 0 0 0 0 0 0
Total 100 100 100 100 100 100 100 100 100 100

Pros

  • Debtor days have improved from 55.08 to 45.6days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 10% over the last 3 years.
  • Stock is trading at 4.6 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.....