SML Isuzu

₹1420.7 -28 | 1.9%

WEBSITE BSE:505192 NSE : SMLISUZU 24 Jan, 16:01

Market Cap ₹2056 Cr.

Stock P/E 19.1

P/B 6.2

Current Price ₹1420.7

Book Value ₹ 228.4

Face Value 10

52W High ₹2470.1

Dividend Yield 1.13%

52W Low ₹ 1251.1

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.)	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Net Sales	500	410	328	583	632	499	386	680	746	550
Other Income	0	0	1	2	2	0	1	2	1	2
Total Income	501	411	328	585	634	499	387	682	747	551
Total Expenditure	483	405	312	540	585	459	364	608	665	505
Operating Profit	17	6	17	45	49	39	23	73	82	46
Interest	5	4	7	9	5	7	8	11	8	6
Depreciation	11	11	11	10	12	12	12	12	12	12
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	2	-9	-1	25	32	21	3	50	62	29
Provision for Tax	0	0	-1	-2	0	0	0	-2	16	7
Profit After Tax	2	-9	-0	27	32	21	3	52	46	22
Adjustments	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	2	-9	-0	27	32	21	3	52	46	22
Adjusted Earnings Per Share	1.6	-6.3	-0.1	18.5	22	14.6	1.9	36.1	32	15.1

SML Isuzu 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	881	1106	1166	1356	1135	1409	1154	591	924	1822	2196	2362
Other Income	5	9	6	4	3	4	5	5	6	3	5	6
Total Income	886	1114	1173	1360	1138	1414	1159	596	930	1825	2201	2367
Total Expenditure	850	1040	1080	1246	1090	1335	1142	660	965	1740	2017	2142
Operating Profit	36	74	93	114	48	79	17	-64	-35	85	184	224
Interest	6	6	5	6	11	16	15	23	22	25	30	33
Depreciation	13	20	20	24	28	38	41	46	44	42	48	48
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	18	49	68	84	9	24	-38	-133	-100	17	106	144
Provision for Tax	0	12	17	21	1	5	-17	0	-1	-3	-1	21
Profit After Tax	17	37	51	63	8	20	-21	-133	-100	20	108	123
Adjustments	0	0	0	0	0	0	0	0	0	0	0	0
Profit After Adjustments	17	37	51	63	8	20	-21	-133	-100	20	108	123
Adjusted Earnings Per Share	12	25.5	35.4	43.5	5.9	13.5	-14.6	-92.2	-68.9	13.7	74.5	85.1

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	21%	55%	9%	10%
Operating Profit CAGR	116%	0%	18%	18%
PAT CAGR	440%	0%	40%	20%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	9%	31%	19%	3%
ROE Average	47%	3%	-7%	2%
ROCE Average	24%	6%	-1%	6%

SML Isuzu 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	276	303	340	404	398	414	385	256	161	178	286
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	0	0	0	35	118	104	95	47	9	17	40
Other Non-Current Liabilities	148	91	94	66	62	58	44	37	37	40	48
Total Current Liabilities	225	330	359	281	408	519	320	442	593	685	820
Total Liabilities	650	724	793	785	987	1095	843	781	801	919	1193
Fixed Assets	143	138	171	215	365	380	426	389	349	356	341
Other Non-Current Assets	127	80	95	120	65	58	34	29	31	25	28
Total Current Assets	380	506	527	450	556	657	383	364	420	538	825
Total Assets	650	724	793	785	987	1095	843	781	801	919	1193

SML Isuzu 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	36	38	15	8	5	20	27	34	19	11	3
Cash Flow from Operating Activities	162	69	-12	121	-33	55	150	-47	-19	90	-50
Cash Flow from Investing Activities	22	-103	-13	-89	-98	-58	-47	-28	-7	-42	-46
Cash Flow from Financing Activities	-182	11	17	-34	146	10	-97	60	17	-55	127
Net Cash Inflow / Outflow	2	-23	-8	-2	15	7	6	-15	-8	-7	31
Closing Cash & Cash Equivalent	38	15	8	5	20	27	34	19	11	3	35

SML Isuzu 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)	12.02	25.53	35.35	43.54	5.87	13.53	-14.55	-92.24	-68.93	13.71	74.54
CEPS(Rs)	20.87	39.19	48.87	60	25.49	40.09	13.58	-60.34	-38.86	43.03	107.38
DPS(Rs)	3	6	8	8	1.5	3	0	0	0	0	16
Book NAV/Share(Rs)	191	209.3	235.03	279.02	275.05	285.79	265.94	176.59	111.58	122.96	197.34
Core EBITDA Margin(%)	3.26	5.46	6.66	7.25	3.86	5.28	1.02	-11.37	-4.38	4.39	8.03
EBIT Margin(%)	2.43	4.55	5.63	5.96	1.7	2.87	-2.02	-18.18	-8.37	2.27	6.14
Pre Tax Margin(%)	1.82	4.06	5.24	5.55	0.81	1.73	-3.27	-22.04	-10.65	0.93	4.78
PAT Margin (%)	1.79	3.08	3.92	4.16	0.72	1.39	-1.8	-22.06	-10.6	1.07	4.84
Cash Profit Margin (%)	3.11	4.73	5.42	5.73	3.14	4.12	1.68	-14.43	-5.97	3.35	6.97
ROA(%)	2.55	5.38	6.75	7.99	0.96	1.88	-2.17	-16.43	-12.61	2.31	10.21
ROE(%)	6.44	12.75	15.91	16.94	2.12	4.82	-5.28	-41.69	-47.84	11.69	46.55
ROCE(%)	6.72	18.14	20.4	21.51	3.79	6.37	-3.88	-20.61	-16.4	9.53	24.06
Receivable days	43.63	28.31	28.99	26.19	36.07	34.44	29.33	23.73	22.91	15.17	20.04
Inventory Days	88.95	80.47	87.36	76.21	102.33	101.99	108	159.52	107.82	70.4	82.01
Payable days	75.38	82.06	80.13	66.11	87.41	83.25	88.68	135.72	103.05	66.99	67.04
PER(x)	27.75	45.72	22.09	29.56	130.57	61.23	0	0	0	53.78	25.64
Price/Book(x)	1.75	5.58	3.32	4.61	2.79	2.9	1.13	2.56	4.43	5.99	9.69
Dividend Yield(%)	0.9	0.51	1.02	0.62	0.2	0.36	0	0	0	0	0.84
EV/Net Sales(x)	0.5	1.47	0.99	1.4	1.14	1	0.5	1.48	1.07	0.72	1.43
EV/Core EBITDA(x)	12.13	21.84	12.35	16.61	26.86	17.94	33.63	-13.68	-28.19	15.56	17
Net Sales Growth(%)	-12.06	25.45	5.5	16.27	-16.31	24.15	-18.1	-48.79	56.36	97.11	20.55
EBIT Growth(%)	-64.82	131.12	34.68	22.91	-77.88	102.33	-158.59	-364.46	28.42	153.74	223.25
PAT Growth(%)	-52.24	112.28	38.51	23.15	-86.51	130.36	-207.6	-533.79	25.27	119.88	443.87
EPS Growth(%)	-52.24	112.28	38.51	23.15	-86.51	130.36	-207.6	-533.79	25.27	119.88	443.87
Debt/Equity(x)	0	0.07	0.16	0.1	0.53	0.6	0.45	0.99	1.8	1.45	1.46
Current Ratio(x)	1.68	1.54	1.47	1.6	1.36	1.27	1.2	0.82	0.71	0.79	1.01
Quick Ratio(x)	0.61	0.67	0.53	0.55	0.47	0.45	0.36	0.23	0.21	0.17	0.3
Interest Cover(x)	4.01	9.37	14.23	14.62	1.9	2.51	-1.62	-4.71	-3.66	1.69	4.51
Total Debt/Mcap(x)	0	0.01	0.05	0.02	0.19	0.21	0.4	0.39	0.41	0.24	0.15

SML Isuzu Shareholding Pattern

#	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoter	43.96	43.96	43.96	43.96	43.96	43.96	43.96	43.96	43.96	43.96
FII	1.76	16.69	16.68	15.11	15.28	15.43	15.81	15.32	15.35	15.32
DII	0	0	0	0	0	0	0	0.07	0.05	0
Public	54.28	39.35	39.35	40.93	40.76	40.61	40.23	40.65	40.64	40.71
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024
Promoter	0.64	0.64	0.64	0.64	0.64	0.64	0.64	0.64	0.64	0.64
FII	0.03	0.24	0.24	0.22	0.22	0.22	0.23	0.22	0.22	0.22
DII	0	0	0	0	0	0	0	0	0	0
Public	0.79	0.57	0.57	0.59	0.59	0.59	0.58	0.59	0.59	0.59
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

Company has delivered good profit growth of 40% CAGR over last 5 years

Cons

Promoter holding is low: 43.96%.
Company has a low return on equity of 3% over the last 3 years.
Debtor days have increased from 66.99 to 67.04days.
Stock is trading at 6.2 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!