SML Isuzu

₹2080.2 9.7 | 0.5%

WEBSITE BSE:505192 NSE : SMLISUZU 10 May, 16:01

Market Cap ₹3010 Cr.

Stock P/E 36.6

P/B 12.9

Current Price ₹2080.2

Book Value ₹ 160.7

Face Value 10

52W High ₹2470.1

Dividend Yield 0%

52W Low ₹ 890

Edit Ratio

SML Isuzu Research see more...

Overview Inc. Year: 1983Industry: Automobiles-Trucks/Lcv

SML Isuzu Ltd, formerly Swaraj Mazda Ltd, is engaged in the enterprise of manufacture of commercial automobiles and spares. The Company produces light and medium commercial cars. It manufactures and supplies state buses, ambulances and customized motors. The Company's SML buses class includes Cosmo air conditioned (AC) cab, govt bus, standard school bus, S7 college bus, semi low floor bus, S7 staff bus, bus chassis, standard staff bus and S7 Xm cool collection. The Company offers special applications, which includes ambulance, cardiac AC ambulance, tipper, dumper placer, troop carrier, prison van, dual cab truck, water tanker truck, closed van, refrigerated van and healing van. Its Isuzu buses include IS12TE Bus Chassis, NQR Bus Chassis, NQR, FR 1318, LT 134, and LT 134 Bus Chassis. The Company has its operations typically in India.

SML Isuzu Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

SML Isuzu Quarterly Results

#(Fig in Cr.)	Sep 2021	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023
Net Sales	233	250	342	500	410	328	583	632	499	386
Other Income	4	1	1	0	0	1	2	2	0	1
Total Income	236	250	343	501	411	328	585	634	499	387
Total Expenditure	249	259	340	483	405	312	540	585	459	364
Operating Profit	-12	-9	3	17	6	17	45	49	39	23
Interest	6	6	4	5	4	7	9	5	7	8
Depreciation	11	11	10	11	11	11	10	12	12	12
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	-30	-26	-11	2	-9	-1	25	32	21	3
Provision for Tax	-1	0	0	0	0	-1	-2	0	0	0
Profit After Tax	-29	-26	-11	2	-9	-0	27	32	21	3
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	-29	-26	-11	2	-9	-0	27	32	21	3
Adjusted Earnings Per Share	-20.1	-17.8	-7.9	1.6	-6.3	-0.1	18.5	22	14.6	1.9

SML Isuzu 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	1002	881	1106	1166	1356	1135	1409	1154	591	924	1822	2100
Other Income	9	5	9	6	4	3	4	5	5	6	3	5
Total Income	1011	886	1114	1173	1360	1138	1414	1159	596	930	1825	2105
Total Expenditure	932	850	1040	1080	1246	1090	1335	1142	660	965	1740	1948
Operating Profit	79	36	74	93	114	48	79	17	-64	-35	85	156
Interest	19	6	6	5	6	11	16	15	23	22	25	29
Depreciation	12	13	20	20	24	28	38	41	46	44	42	46
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	48	18	49	68	84	9	24	-38	-133	-100	17	81
Provision for Tax	12	0	12	17	21	1	5	-17	0	-1	-3	-2
Profit After Tax	36	17	37	51	63	8	20	-21	-133	-100	20	83
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	36	17	37	51	63	8	20	-21	-133	-100	20	83
Adjusted Earnings Per Share	25.2	12	25.5	35.4	43.5	5.9	13.5	-14.6	-92.2	-68.9	13.7	57

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	97%	16%	10%	6%
Operating Profit CAGR	0%	71%	12%	1%
PAT CAGR	0%	0%	20%	-6%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	123%	64%	23%	20%
ROE Average	12%	-26%	-16%	-1%
ROCE Average	10%	-9%	-5%	6%

SML Isuzu 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	264	276	303	340	404	398	414	385	256	161	178
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	0	35	118	104	95	47	9	17
Other Non-Current Liabilities	98	148	91	94	66	62	58	44	37	37	40
Total Current Liabilities	351	225	330	359	281	408	519	320	442	593	685
Total Liabilities	713	650	724	793	785	987	1095	843	781	801	919
Fixed Assets	139	143	138	171	215	365	380	426	389	349	356
Other Non-Current Assets	80	127	80	95	120	65	58	34	29	31	25
Total Current Assets	494	380	506	527	450	556	657	383	364	420	538
Total Assets	713	650	724	793	785	987	1095	843	781	801	919

SML Isuzu 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	60	36	38	15	8	5	20	27	34	19	11
Cash Flow from Operating Activities	-25	162	69	-12	121	-33	55	150	-47	-19	90
Cash Flow from Investing Activities	-28	22	-103	-13	-89	-98	-58	-47	-28	-7	-42
Cash Flow from Financing Activities	30	-182	11	17	-34	146	10	-97	60	17	-55
Net Cash Inflow / Outflow	-24	2	-23	-8	-2	15	7	6	-15	-8	-7
Closing Cash & Cash Equivalent	36	38	15	8	5	20	27	34	19	11	3

SML Isuzu 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)	25.18	12.02	25.53	35.35	43.54	5.87	13.53	-14.55	-92.24	-68.93	13.71
CEPS(Rs)	33.59	20.87	39.19	48.87	60	25.49	40.09	13.58	-60.34	-38.86	43.03
DPS(Rs)	8	3	6	8	8	1.5	3	0	0	0	0
Book NAV/Share(Rs)	182.48	191	209.3	235.03	279.02	275.05	285.79	265.94	176.59	111.58	122.96
Core EBITDA Margin(%)	6.32	3.26	5.46	6.66	7.25	3.86	5.28	1.02	-11.37	-4.38	4.39
EBIT Margin(%)	6.03	2.43	4.55	5.63	5.96	1.7	2.87	-2.02	-18.18	-8.37	2.27
Pre Tax Margin(%)	4.36	1.82	4.06	5.24	5.55	0.81	1.73	-3.27	-22.04	-10.65	0.93
PAT Margin (%)	3.28	1.79	3.08	3.92	4.16	0.72	1.39	-1.8	-22.06	-10.6	1.07
Cash Profit Margin (%)	4.37	3.11	4.73	5.42	5.73	3.14	4.12	1.68	-14.43	-5.97	3.35
ROA(%)	5.12	2.55	5.38	6.75	7.99	0.96	1.88	-2.17	-16.43	-12.61	2.31
ROE(%)	14.42	6.44	12.75	15.91	16.94	2.12	4.82	-5.28	-41.69	-47.84	11.69
ROCE(%)	17.49	6.72	18.14	20.4	21.51	3.79	6.37	-3.88	-20.61	-16.4	9.53
Receivable days	44.59	43.63	28.31	28.99	26.19	36.07	34.44	29.33	23.73	22.91	15.17
Inventory Days	74.99	88.95	80.47	87.36	76.21	102.33	101.99	108	159.52	107.82	70.4
Payable days	65.86	75.38	82.06	80.13	66.11	87.41	83.25	88.68	135.72	103.05	66.99
PER(x)	11.88	27.75	45.72	22.09	29.56	130.57	61.23	0	0	0	53.78
Price/Book(x)	1.64	1.75	5.58	3.32	4.61	2.79	2.9	1.13	2.56	4.43	5.99
Dividend Yield(%)	2.67	0.9	0.51	1.02	0.62	0.2	0.36	0	0	0	0
EV/Net Sales(x)	0.52	0.5	1.47	0.99	1.4	1.14	1	0.5	1.48	1.07	0.72
EV/Core EBITDA(x)	6.56	12.13	21.84	12.35	16.61	26.86	17.94	33.63	-13.68	-28.19	15.56
Net Sales Growth(%)	-3.26	-12.06	25.45	5.5	16.27	-16.31	24.15	-18.1	-48.79	56.36	97.11
EBIT Growth(%)	-5.08	-64.82	131.12	34.68	22.91	-77.88	102.33	-158.59	-364.46	28.42	153.74
PAT Growth(%)	-12.99	-52.24	112.28	38.51	23.15	-86.51	130.36	-207.6	-533.79	25.27	119.88
EPS Growth(%)	-12.99	-52.24	112.28	38.51	23.15	-86.51	130.36	-207.6	-533.79	25.27	119.88
Debt/Equity(x)	0.61	0	0.07	0.16	0.1	0.53	0.6	0.45	0.99	1.8	1.45
Current Ratio(x)	1.41	1.68	1.54	1.47	1.6	1.36	1.27	1.2	0.82	0.71	0.79
Quick Ratio(x)	0.75	0.61	0.67	0.53	0.55	0.47	0.45	0.36	0.23	0.21	0.17
Interest Cover(x)	3.61	4.01	9.37	14.23	14.62	1.9	2.51	-1.62	-4.71	-3.66	1.69
Total Debt/Mcap(x)	0.37	0	0.01	0.05	0.02	0.19	0.21	0.4	0.39	0.41	0.24

SML Isuzu Shareholding Pattern

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	43.96	43.96	43.96	43.96	43.96	43.96	43.96	43.96	43.96	43.96
FII	1.62	1.7	1.64	1.76	16.69	16.68	15.11	15.28	15.43	15.81
DII	1	0.94	0.01	0	0	0	0	0	0	0
Public	53.41	53.4	54.39	54.28	39.35	39.35	40.93	40.76	40.61	40.23
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Dec 2021	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024
Promoter	0.64	0.64	0.64	0.64	0.64	0.64	0.64	0.64	0.64	0.64
FII	0.02	0.02	0.02	0.03	0.24	0.24	0.22	0.22	0.22	0.23
DII	0.01	0.01	0	0	0	0	0	0	0	0
Public	0.77	0.77	0.79	0.79	0.57	0.57	0.59	0.59	0.59	0.58
Others	0	0	0	0	0	0	0	0	0	0
Total	1.45	1.45	1.45	1.45	1.45	1.45	1.45	1.45	1.45	1.45

Pros

Debtor days have improved from 103.05 to 66.99days.

Cons

Promoter holding is low: 43.96%.
Company has a low return on equity of -26% over the last 3 years.
Stock is trading at 12.9 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.

SML Isuzu News

IPO

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

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

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

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

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

SML Isuzu

Add Watchlist

SML Isuzu Research see more...

Overview Inc. Year: 1983Industry: Automobiles-Trucks/Lcv

SML Isuzu Share Price

Alert Data

Quarterly Price

Peer Comparison

SML Isuzu Quarterly Results

SML Isuzu Profit & Loss

Growth Rates

SML Isuzu Balance Sheet

SML Isuzu Cash Flow

SML Isuzu Ratios

SML Isuzu Shareholding Pattern

SML Isuzu News

IPO

Stocx: India's #1 Marketplace to Find Your Winning Stock

Please Login!

Error!