Automobiles - Passenger Cars · Founded 1981 · www.marutisuzuki.com · BSE 532500 · NSE MARUTISUZUK · ISIN INE585B01010
No Notes Added Yet
Business
Maruti Suzuki India Ltd. is India's largest passenger vehicle manufacturer. It is a subsidiary of Suzuki Motor Corporation, Japan. The company designs, manufactures, and sells a wide range of passenger vehicles, including cars (hatchbacks, sedans), utility vehicles (SUVs, MUVs), and vans. Its core business model revolves around volume sales, leveraging an extensive distribution and service network. Revenue is primarily generated through the sale of new vehicles, along with sales of spare parts, accessories, and income from services like financing tie-ups and insurance.
Revenue Mix
The company's primary revenue segment is the sale of passenger vehicles. This segment can be broadly categorized into compact cars, utility vehicles, and vans. While specific percentage breakdowns are not publicly disclosed by the company in a segment-wise manner, vehicle sales constitute the overwhelming majority of its top-line revenue. Other contributions come from the sale of spare parts, accessories, and services provided through its extensive dealer network.
Industry
The Indian automobile industry is highly competitive, characterized by several domestic and international players. It is also dynamic, with evolving consumer preferences, stricter emission norms, and a gradual transition towards electric vehicles. Maruti Suzuki holds a dominant position as the market leader in the Indian passenger vehicle segment by volume, particularly strong in the entry-level and compact car categories. While it maintains a significant overall market share, it faces increasing competition, especially in the rapidly growing utility vehicle (SUV) segment, from players like Hyundai, Tata Motors, and Mahindra.
MOAT
Maruti Suzuki possesses several durable competitive advantages:
Brand Recognition & Trust: A highly recognized and trusted brand in India, known for reliability, fuel efficiency, and low maintenance costs.
Extensive Distribution & Service Network: The largest and deepest sales and service network across India, including rural and semi-urban areas, providing unparalleled reach and after-sales support.
Cost Leadership: Efficient manufacturing processes, high localization, and economies of scale allow it to offer competitively priced vehicles.
Market Share & Scale: Its sheer volume of sales and production provides significant bargaining power with suppliers and allows for efficient resource utilization.
Growth Drivers
Increasing Disposable Incomes: Growing middle class and rising per capita income in India will drive demand for personal mobility.
New Product Launches & Portfolio Expansion: Introduction of new models, particularly in the SUV segment, to cater to evolving consumer preferences and regain market share.
Rural Market Penetration: Significant untapped potential in rural and semi-urban areas of India, where Maruti Suzuki has a strong existing presence.
Hybrid & CNG Adoption: Capitalizing on the demand for fuel-efficient and environmentally friendlier options as a bridge between ICE and full EV adoption.
Export Markets: Expanding exports to leverage its manufacturing capabilities and global reach of Suzuki.
Government Initiatives: Infrastructure development and supportive policies for the auto sector.
Risks
Intense Competition: Growing competition from domestic and international players, particularly in the SUV segment, can lead to market share erosion and pricing pressure.
Regulatory Changes: Stricter emission norms (e.g., BS-VI Phase 2), safety regulations, and potential changes in vehicle taxation or EV policies could impact costs and product development.
Raw Material Price Volatility: Fluctuations in the prices of key raw materials like steel, aluminum, and precious metals can impact profit margins.
Supply Chain Disruptions: Geopolitical events, natural disasters, or shortages of critical components (e.g., semiconductors) can disrupt production.
Economic Slowdown: A downturn in the Indian economy can reduce consumer discretionary spending, impacting vehicle sales.
Transition to Electric Vehicles (EVs): While Maruti is investing in EVs, a slower-than-competitor pace or unforeseen technological hurdles in its EV strategy could pose a long-term risk.
Management & Ownership
Maruti Suzuki India Ltd. is a subsidiary of Suzuki Motor Corporation (Japan), which holds a significant majority stake (over 50%). The management team comprises experienced professionals, with strategic direction and technological expertise often provided by the parent company. The company benefits from Suzuki's global R&D capabilities and manufacturing prowess. The strong promoter holding ensures stability and long-term strategic alignment.
Outlook
Maruti Suzuki is poised to benefit from India's long-term economic growth and increasing demand for personal mobility. Its established brand, vast network, and cost-efficient manufacturing provide a strong foundation. The company's focus on expanding its SUV portfolio and strengthening its offerings in CNG and hybrid technologies aligns with current market trends and regulatory pushes for cleaner fuels. However, intense competition, especially in higher-margin segments, and the ongoing transition towards electric vehicles present significant challenges. Its ability to innovate, adapt to evolving consumer preferences, and effectively navigate technological shifts will be crucial for maintaining its market leadership and profitability in the years to come.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 33513 | 38471 | 35779 | 37449 | 38764 | 40920 | 38605 | 42344 | 49904 | 52463 |
| Other Income | 996 | 1184 | 1061 | 1523 | 1058 | 1511 | 1888 | 946 | 1055 | 484 |
| Total Income | 34509 | 39655 | 36840 | 38972 | 39822 | 42431 | 40493 | 43290 | 50959 | 52946 |
| Total Expenditure | 29073 | 33250 | 30673 | 32450 | 33688 | 36076 | 33983 | 37258 | 44331 | 46304 |
| Operating Profit | 5436 | 6405 | 6167 | 6522 | 6134 | 6355 | 6511 | 6032 | 6628 | 6642 |
| Interest | 36 | 76 | 57 | 43 | 46 | 48 | 47 | 57 | 62 | 73 |
| Depreciation | 1302 | 1298 | 1332 | 1386 | 1429 | 1462 | 1556 | 1703 | 1735 | 1748 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4099 | 5030 | 4778 | 5093 | 4659 | 4846 | 4908 | 4272 | 4832 | 4821 |
| Provision for Tax | 949 | 1155 | 1076 | 2038 | 999 | 1007 | 1151 | 990 | 1038 | 1259 |
| Profit After Tax | 3150 | 3875 | 3702 | 3055 | 3660 | 3839 | 3757 | 3282 | 3794 | 3562 |
| Adjustments | 57 | 77 | 58 | 47 | 67 | 72 | 36 | 67 | 85 | 97 |
| Profit After Adjustments | 3207 | 3952 | 3760 | 3103 | 3727 | 3911 | 3792 | 3349 | 3879 | 3659 |
| Adjusted Earnings Per Share | 102 | 125.7 | 119.6 | 98.7 | 118.5 | 124.4 | 120.6 | 106.5 | 123.4 | 116.4 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 50801 | 57589 | 68085 | 79809 | 86069 | 75660 | 70372 | 88330 | 118410 | 141858 | 152913 | 183316 |
| Other Income | 865 | 1481 | 2290 | 2046 | 2562 | 3334 | 2936 | 1745 | 2265 | 4094 | 5022 | 4373 |
| Total Income | 51666 | 59070 | 70375 | 81855 | 88630 | 78994 | 73308 | 90075 | 120675 | 145952 | 157935 | 187688 |
| Total Expenditure | 43957 | 48700 | 57727 | 67746 | 75065 | 68347 | 65020 | 82624 | 105316 | 123332 | 132757 | 161876 |
| Operating Profit | 7709 | 10369 | 12648 | 14109 | 13565 | 10647 | 8288 | 7451 | 15359 | 22620 | 25179 | 25813 |
| Interest | 218 | 82 | 89 | 346 | 76 | 134 | 102 | 127 | 252 | 194 | 194 | 239 |
| Depreciation | 2515 | 2822 | 2604 | 2760 | 3021 | 3528 | 3034 | 2789 | 4846 | 5256 | 5608 | 6742 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 4976 | 7585 | 10127 | 11167 | 10624 | 7103 | 5321 | 4697 | 10438 | 17425 | 19620 | 18833 |
| Provision for Tax | 1185 | 2088 | 2616 | 3286 | 2973 | 1425 | 932 | 818 | 2175 | 3936 | 5120 | 4438 |
| Profit After Tax | 3791 | 5497 | 7511 | 7881 | 7651 | 5678 | 4389 | 3880 | 8264 | 13488 | 14500 | 14395 |
| Adjustments | 17 | -1 | -1 | -1 | -2 | -2 | 0 | 0 | 0 | 0 | 0 | 285 |
| Profit After Adjustments | 3807 | 5496 | 7510 | 7880 | 7649 | 5676 | 4389 | 3880 | 8264 | 13488 | 14500 | 14679 |
| Adjusted Earnings Per Share | 126.1 | 182 | 248.7 | 260.9 | 253.3 | 187.9 | 145.3 | 128.5 | 262.8 | 429 | 461.2 | 466.9 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 20% | 15% | 12% |
| Operating Profit CAGR | 11% | 50% | 19% | 13% |
| PAT CAGR | 8% | 55% | 21% | 14% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 8% | 12% | 13% | 12% |
| ROE Average | 16% | 15% | 12% | 15% |
| ROCE Average | 22% | 20% | 16% | 21% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 24318 | 30616 | 37075 | 42559 | 47092 | 49413 | 52501 | 55334 | 74600 | 85636 | 96240 |
| Minority's Interest | 13 | 14 | 15 | 16 | 18 | 19 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 278 | 0 | 0 | 10 | 8 | 5 | 3 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 886 | 1051 | 1633 | 2214 | 2691 | 2885 | 2659 | 2157 | 2739 | 3716 | 5161 |
| Total Current Liabilities | 8981 | 11044 | 13237 | 15449 | 14161 | 11305 | 16214 | 17024 | 22767 | 25952 | 30571 |
| Total Liabilities | 34477 | 42726 | 51961 | 60248 | 63969 | 63628 | 71376 | 74514 | 100106 | 115304 | 131971 |
| Fixed Assets | 12490 | 12530 | 13311 | 13389 | 15437 | 15744 | 14989 | 13747 | 27941 | 27865 | 32983 |
| Other Non-Current Assets | 13293 | 22245 | 29852 | 38930 | 36159 | 39443 | 38290 | 43974 | 56495 | 64806 | 69464 |
| Total Current Assets | 8695 | 7951 | 8798 | 7930 | 12373 | 8441 | 18097 | 16793 | 15669 | 22614 | 29504 |
| Total Assets | 34477 | 42726 | 51961 | 60248 | 63969 | 63628 | 71376 | 74514 | 100106 | 115304 | 131971 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 89 | 28 | 43 | 23 | 73 | 186 | 21 | 41 | 1005 | 1785 | 2660 |
| Cash Flow from Operating Activities | 6449 | 8483 | 10282 | 11788 | 6601 | 3496 | 8856 | 1841 | 10815 | 16801 | 16136 |
| Cash Flow from Investing Activities | -4491 | -7230 | -9173 | -8302 | -3540 | -557 | -7291 | -239 | -8821 | -11865 | -14456 |
| Cash Flow from Financing Activities | -2004 | -1237 | -1129 | -3436 | -2948 | -3104 | -1545 | -1607 | -1214 | -4062 | -4155 |
| Net Cash Inflow / Outflow | -45 | 16 | -21 | 50 | 113 | -165 | 20 | -6 | 780 | 874 | -2475 |
| Closing Cash & Cash Equivalent | 43 | 43 | 23 | 73 | 186 | 21 | 41 | 35 | 1785 | 2660 | 185 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 126.07 | 181.99 | 248.67 | 260.93 | 253.28 | 187.95 | 145.33 | 128.46 | 262.84 | 429.01 | 461.2 |
| CEPS(Rs) | 208.8 | 275.46 | 334.93 | 352.33 | 353.36 | 304.83 | 245.8 | 220.81 | 416.98 | 596.18 | 639.58 |
| DPS(Rs) | 25 | 35 | 75 | 80 | 80 | 60 | 45 | 60 | 90 | 125 | 135 |
| Book NAV/Share(Rs) | 805.25 | 1013.77 | 1227.65 | 1409.25 | 1559.34 | 1636.19 | 1738.43 | 1832.24 | 2372.78 | 2723.79 | 3061.07 |
| Core EBITDA Margin(%) | 12.21 | 13.65 | 13.4 | 14.1 | 12.19 | 9.11 | 7.25 | 6.23 | 10.68 | 12.59 | 12.63 |
| EBIT Margin(%) | 9.27 | 11.78 | 13.21 | 13.46 | 11.86 | 9.02 | 7.34 | 5.27 | 8.72 | 11.97 | 12.42 |
| Pre Tax Margin(%) | 8.88 | 11.65 | 13.1 | 13.06 | 11.77 | 8.85 | 7.2 | 5.13 | 8.52 | 11.84 | 12.3 |
| PAT Margin (%) | 6.76 | 8.44 | 9.71 | 9.21 | 8.48 | 7.08 | 5.94 | 4.24 | 6.74 | 9.17 | 9.09 |
| Cash Profit Margin (%) | 11.25 | 12.78 | 13.08 | 12.44 | 11.83 | 11.47 | 10.05 | 7.28 | 10.7 | 12.74 | 12.6 |
| ROA(%) | 11.5 | 14.24 | 15.87 | 14.05 | 12.32 | 8.9 | 6.5 | 5.32 | 9.46 | 12.52 | 11.73 |
| ROE(%) | 16.55 | 20.01 | 22.19 | 19.79 | 17.07 | 11.77 | 8.61 | 7.2 | 12.72 | 16.84 | 15.95 |
| ROCE(%) | 21.42 | 27.46 | 29.87 | 28.7 | 23.8 | 14.96 | 10.58 | 8.87 | 16.26 | 21.82 | 21.78 |
| Receivable days | 8.57 | 6.92 | 5.96 | 5.69 | 7.64 | 9.76 | 8.05 | 6.61 | 7.92 | 9.78 | 12.74 |
| Inventory Days | 14.68 | 16.48 | 15.1 | 13.71 | 13.11 | 14.87 | 15.47 | 13.12 | 13.37 | 13.35 | 13.99 |
| Payable days | 53.87 | 60.93 | 61.6 | 62.62 | 61.7 | 58.83 | 63.44 | 55.08 | 50.04 | 56.11 | 63.65 |
| PER(x) | 29.34 | 20.44 | 24.23 | 33.97 | 26.34 | 22.81 | 47.2 | 58.85 | 31.55 | 29.4 | 24.98 |
| Price/Book(x) | 4.59 | 3.67 | 4.91 | 6.29 | 4.28 | 2.62 | 3.95 | 4.13 | 3.49 | 4.63 | 3.76 |
| Dividend Yield(%) | 0.68 | 0.94 | 1.25 | 0.9 | 1.2 | 1.4 | 0.66 | 0.79 | 1.09 | 0.99 | 1.17 |
| EV/Net Sales(x) | 2.21 | 1.95 | 2.68 | 3.35 | 2.34 | 1.71 | 2.91 | 2.55 | 2.19 | 2.78 | 2.37 |
| EV/Core EBITDA(x) | 14.57 | 10.85 | 14.42 | 18.97 | 14.85 | 12.17 | 24.69 | 30.29 | 16.88 | 17.41 | 14.36 |
| Net Sales Growth(%) | 14.05 | 13.36 | 18.23 | 17.22 | 7.84 | -12.09 | -6.99 | 25.52 | 34.05 | 19.8 | 7.79 |
| EBIT Growth(%) | 32.55 | 47.61 | 33.26 | 12.69 | -7.06 | -32.36 | -25.07 | -11.05 | 121.62 | 64.8 | 12.47 |
| PAT Growth(%) | 33.87 | 45.02 | 36.63 | 4.92 | -2.92 | -25.79 | -22.69 | -11.61 | 113.01 | 63.22 | 7.5 |
| EPS Growth(%) | 33.46 | 44.35 | 36.64 | 4.93 | -2.93 | -25.8 | -22.67 | -11.61 | 104.61 | 63.22 | 7.5 |
| Debt/Equity(x) | 0.03 | 0.01 | 0.01 | 0 | 0 | 0 | 0.01 | 0.01 | 0.02 | 0 | 0 |
| Current Ratio(x) | 0.97 | 0.72 | 0.66 | 0.51 | 0.87 | 0.75 | 1.12 | 0.99 | 0.69 | 0.87 | 0.97 |
| Quick Ratio(x) | 0.67 | 0.44 | 0.42 | 0.31 | 0.64 | 0.46 | 0.93 | 0.78 | 0.45 | 0.67 | 0.74 |
| Interest Cover(x) | 23.85 | 93.84 | 114.28 | 33.29 | 140.97 | 53.93 | 53.27 | 38.1 | 42.37 | 91 | 102.03 |
| Total Debt/Mcap(x) | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.19 | 58.19 | 58.19 | 58.19 | 58.28 | 58.28 | 58.28 | 58.28 | 58.28 | 58.53 |
| FII | 20.6 | 19.65 | 18.98 | 17.68 | 15.47 | 14.96 | 15.2 | 15.78 | 15.76 | 14.12 |
| DII | 17.7 | 18.92 | 19.43 | 20.82 | 22.9 | 23.64 | 23.33 | 22.63 | 22.91 | 24.17 |
| Public | 3.51 | 3.24 | 3.4 | 3.31 | 3.35 | 3.11 | 3.18 | 3.31 | 3.05 | 3.19 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 18.3 | 18.3 | 18.3 | 18.3 | 18.32 | 18.32 | 18.32 | 18.32 | 18.32 | 18.4 |
| FII | 6.48 | 6.18 | 5.97 | 5.56 | 4.86 | 4.7 | 4.78 | 4.96 | 4.95 | 4.44 |
| DII | 5.57 | 5.95 | 6.11 | 6.55 | 7.2 | 7.43 | 7.34 | 7.12 | 7.2 | 7.6 |
| Public | 1.1 | 1.02 | 1.07 | 1.04 | 1.05 | 0.98 | 1 | 1.04 | 0.96 | 1 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +8% | +20% | +15% | +12% |
| Operating Profit CAGR | +11% | +50% | +19% | +13% |
| PAT CAGR | +8% | +55% | +21% | +14% |
| Share Price CAGR | +8% | +12% | +13% | +12% |
| ROE Average | +16% | +15% | +12% | +15% |
| ROCE Average | +22% | +20% | +16% | +21% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.19 | 58.19 | 58.19 | 58.19 | 58.28 | 58.28 | 58.28 | 58.28 | 58.28 | 58.53 |
| FII | 20.6 | 19.65 | 18.98 | 17.68 | 15.47 | 14.96 | 15.2 | 15.78 | 15.76 | 14.12 |
| DII | 17.7 | 18.92 | 19.43 | 20.82 | 22.9 | 23.64 | 23.33 | 22.63 | 22.91 | 24.17 |
| Public | 41.81 | 41.81 | 41.81 | 41.81 | 41.72 | 41.72 | 41.72 | 41.72 | 41.72 | 41.47 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 18.3 | 18.3 | 18.3 | 18.3 | 18.32 | 18.32 | 18.32 | 18.32 | 18.32 | 18.4 |
| FII | 6.48 | 6.18 | 5.97 | 5.56 | 4.86 | 4.7 | 4.78 | 4.96 | 4.95 | 4.44 |
| DII | 5.57 | 5.95 | 6.11 | 6.55 | 7.2 | 7.43 | 7.34 | 7.12 | 7.2 | 7.6 |
| Public | 13.15 | 13.15 | 13.15 | 13.15 | 13.12 | 13.12 | 13.12 | 13.12 | 13.12 | 13.04 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 | 31.44 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.