Nifty
:
23518.50
Sensex
:
77578.38
64.70 (0.28%)
239.37 (0.31%)
Nifty
Sensex
:
:
23518.50
77578.38
64.70 (0.28%)
239.37 (0.31%)

Maruti Suzuki India Ltd.

Automobiles - Passenger Cars

Rating :
N/A

BSE: 532500 | NSE: MARUTI

NSE BSE
12104.05
05-Jul-2024
  • Open
  • High
  • Low
  • Previous Close
  •  12069.15
  •  12137.45
  •  12021.90
  •  12089.60
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  406926
  •  49175.96
  •  13680.00
  •  9737.65

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,44,850.89
  • 24.59
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 3,42,771.19
  • 1.14%
  • 3.87

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 58.19%
  • 0.27%
  • 2.66%
  • FII
  • DII
  • Others
  • 17.68%
  • 19.88%
  • 1.32%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.81
  • 13.40
  • 17.11

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 10.47
  • 20.43
  • 26.56

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 13.54
  • 19.40
  • 51.49

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 33.86
  • 38.88
  • 34.73

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.99
  • 4.36
  • 4.52

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 21.10
  • 23.11
  • 23.79

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 24
Sep 23
Var%
Jun 24
Jun 23
Var%
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Net Sales
37,449.20
37,339.40
0.29%
35,779.40
32,534.80
9.97%
38,471.20
32,213.50
19.43%
33,512.80
29,251.10
14.57%
Expenses
32,450.40
32,027.90
1.32%
30,672.80
29,014.90
5.71%
33,250.10
28,319.80
17.41%
29,072.80
25,878.00
12.35%
EBITDA
4,998.80
5,311.50
-5.89%
5,106.60
3,519.90
45.08%
5,221.10
3,893.70
34.09%
4,440.00
3,373.10
31.63%
EBIDTM
13.35%
14.22%
14.27%
10.82%
13.57%
12.09%
13.25%
11.53%
Other Income
1,523.20
899.80
69.28%
1,060.50
1,047.50
1.24%
1,183.60
802.30
47.53%
996.40
856.90
16.28%
Interest
43.00
35.10
22.51%
57.30
46.50
23.23%
76.20
163.50
-53.39%
35.80
29.60
20.95%
Depreciation
1,385.70
1,341.90
3.26%
1,331.70
1,314.10
1.34%
1,298.30
1,239.90
4.71%
1,301.50
1,209.30
7.62%
PBT
5,093.30
4,834.30
5.36%
4,778.10
3,206.80
49.00%
5,030.20
3,292.60
52.77%
4,099.10
2,991.10
37.04%
Tax
2,038.10
1,106.10
84.26%
1,076.00
726.10
48.19%
1,155.30
653.00
76.92%
948.80
621.00
52.79%
PAT
3,055.20
3,728.20
-18.05%
3,702.10
2,480.70
49.24%
3,874.90
2,639.60
46.80%
3,150.30
2,370.10
32.92%
PATM
8.16%
9.98%
10.35%
7.62%
10.07%
8.19%
9.40%
8.10%
EPS
98.68
120.43
-18.06%
119.58
80.88
47.85%
125.71
85.49
47.05%
102.00
76.53
33.28%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
1,45,212.60
1,41,858.20
1,18,409.90
88,329.80
70,372.00
75,660.00
86,068.50
79,809.40
68,085.00
57,589.00
50,801.40
Net Sales Growth
10.56%
19.80%
34.05%
25.52%
-6.99%
-12.09%
7.84%
17.22%
18.23%
13.36%
 
Cost Of Goods Sold
1,01,731.40
99,740.90
85,486.40
66,044.00
50,824.10
53,163.30
59,558.20
54,986.10
46,742.20
38,706.00
35,614.70
Gross Profit
43,481.20
42,117.30
32,923.50
22,285.80
19,547.90
22,496.70
26,510.30
24,823.30
21,342.80
18,883.00
15,186.70
GP Margin
29.94%
29.69%
27.80%
25.23%
27.78%
29.73%
30.80%
31.10%
31.35%
32.79%
29.89%
Total Expenditure
1,25,446.10
1,23,331.90
1,05,315.50
82,623.60
65,020.40
68,347.40
75,065.30
67,746.00
57,726.90
48,760.50
43,957.30
Power & Fuel Cost
-
1,033.40
1,091.90
630.90
476.60
699.50
863.30
673.40
518.60
694.10
713.80
% Of Sales
-
0.73%
0.92%
0.71%
0.68%
0.92%
1.00%
0.84%
0.76%
1.21%
1.41%
Employee Cost
-
6,301.60
5,308.50
4,051.40
3,431.60
3,416.20
3,285.00
2,863.40
2,360.30
2,000.30
1,671.00
% Of Sales
-
4.44%
4.48%
4.59%
4.88%
4.52%
3.82%
3.59%
3.47%
3.47%
3.29%
Manufacturing Exp.
-
5,847.30
5,065.50
3,540.40
3,621.00
4,195.40
4,974.00
4,229.30
4,230.90
3,732.30
2,961.90
% Of Sales
-
4.12%
4.28%
4.01%
5.15%
5.55%
5.78%
5.30%
6.21%
6.48%
5.83%
General & Admin Exp.
-
144.80
145.10
1,820.90
1,355.40
1,049.20
569.40
387.70
292.40
224.59
159.50
% Of Sales
-
0.10%
0.12%
2.06%
1.93%
1.39%
0.66%
0.49%
0.43%
0.39%
0.31%
Selling & Distn. Exp.
-
6,238.90
5,366.10
4,292.80
3,346.80
3,589.80
3,322.60
2,600.40
1,970.90
1,819.80
1,465.40
% Of Sales
-
4.40%
4.53%
4.86%
4.76%
4.74%
3.86%
3.26%
2.89%
3.16%
2.88%
Miscellaneous Exp.
-
4,025.00
2,852.00
2,243.20
1,964.90
2,234.00
2,492.80
2,005.70
1,611.60
1,583.41
1,465.40
% Of Sales
-
2.84%
2.41%
2.54%
2.79%
2.95%
2.90%
2.51%
2.37%
2.75%
2.70%
EBITDA
19,766.50
18,526.30
13,094.40
5,706.20
5,351.60
7,312.60
11,003.20
12,063.40
10,358.10
8,828.50
6,844.10
EBITDA Margin
13.61%
13.06%
11.06%
6.46%
7.60%
9.67%
12.78%
15.12%
15.21%
15.33%
13.47%
Other Income
4,763.70
4,093.50
2,264.70
1,744.70
2,936.30
3,334.40
2,561.60
2,045.80
2,289.60
1,540.80
865.00
Interest
212.30
193.60
252.30
126.60
101.80
134.20
75.90
345.80
89.40
81.70
217.80
Depreciation
5,317.20
5,255.80
4,846.00
2,789.00
3,034.10
3,528.40
3,020.80
2,759.80
2,603.90
2,821.80
2,515.30
PBT
19,000.70
17,170.40
10,260.80
4,535.30
5,152.00
6,984.40
10,468.10
11,003.60
9,954.40
7,465.80
4,976.00
Tax
5,218.20
3,936.30
2,174.50
817.70
931.90
1,425.20
2,973.20
3,286.20
2,616.20
2,087.50
1,185.40
Tax Rate
27.46%
22.92%
21.19%
18.03%
18.09%
20.41%
28.40%
29.86%
26.28%
27.96%
23.82%
PAT
13,782.50
13,488.20
8,263.70
3,879.50
4,220.10
5,557.60
7,493.40
7,716.70
7,337.10
5,377.20
3,789.40
PAT before Minority Interest
13,782.50
13,488.20
8,263.70
3,879.50
4,220.10
5,559.20
7,494.90
7,717.40
7,338.20
5,378.30
3,790.60
Minority Interest
0.00
0.00
0.00
0.00
0.00
-1.60
-1.50
-0.70
-1.10
-1.10
-1.20
PAT Margin
9.49%
9.51%
6.98%
4.39%
6.00%
7.35%
8.71%
9.67%
10.78%
9.34%
7.46%
PAT Growth
22.85%
63.22%
113.01%
-8.07%
-24.07%
-25.83%
-2.89%
5.17%
36.45%
41.90%
 
EPS
438.37
429.01
262.84
123.39
134.23
176.77
238.34
245.44
233.37
171.03
120.53

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
85,636.00
74,600.20
55,333.50
52,500.60
49,413.00
47,092.10
42,559.40
37,075.10
30,616.00
24,318.40
Share Capital
157.20
157.20
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
Total Reserves
85,478.80
74,443.00
55,182.50
52,349.60
49,262.00
46,941.10
42,408.40
36,924.10
30,465.00
24,167.40
Non-Current Liabilities
3,716.30
2,739.10
2,157.40
2,661.60
2,890.10
2,698.50
2,224.40
1,633.20
1,051.00
1,164.40
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
0.00
0.00
0.00
2.80
5.40
8.00
10.00
0.00
0.00
278.30
Long Term Provisions
144.80
87.50
84.40
44.70
51.60
39.50
26.50
21.90
14.80
295.80
Current Liabilities
25,951.80
22,766.70
17,023.50
16,213.90
11,305.40
14,160.50
15,448.50
13,236.80
11,044.10
8,980.70
Trade Payables
16,988.40
13,675.50
9,765.20
10,168.10
7,498.80
9,637.70
10,499.30
8,369.20
7,408.90
5,513.50
Other Current Liabilities
6,415.40
5,634.00
4,903.80
3,959.50
2,323.40
3,074.90
3,423.40
3,130.60
2,362.80
2,058.20
Short Term Borrowings
33.10
1,215.80
381.90
488.80
106.30
149.60
110.80
483.60
77.40
52.50
Short Term Provisions
2,514.90
2,241.40
1,972.60
1,597.50
1,376.90
1,298.30
1,415.00
1,253.40
1,195.00
1,356.50
Total Liabilities
1,15,304.10
1,00,106.00
74,514.40
71,376.10
63,627.70
63,968.70
60,248.40
51,960.50
42,725.50
34,476.90
Net Block
27,864.80
27,941.40
13,747.20
14,988.70
15,744.40
15,437.30
13,388.80
13,310.70
12,529.60
12,489.50
Gross Block
60,787.30
56,082.80
32,547.00
31,496.40
29,768.00
26,365.10
21,458.10
18,680.20
15,342.60
26,901.90
Accumulated Depreciation
32,922.50
28,141.40
18,799.80
16,507.70
14,023.60
10,927.80
8,069.30
5,369.50
2,813.00
14,412.40
Non Current Assets
92,670.30
84,436.80
57,721.00
53,279.10
55,187.10
51,596.00
52,318.40
43,162.50
34,774.40
25,782.20
Capital Work in Progress
7,734.80
4,143.00
2,936.50
1,496.80
1,415.20
1,606.90
2,132.10
1,252.30
1,006.90
1,890.10
Non Current Investment
53,383.80
49,184.30
37,934.60
34,529.10
36,269.20
32,458.10
34,905.80
26,971.80
19,534.50
9,991.80
Long Term Loans & Adv.
3,033.50
2,609.60
2,758.00
1,942.90
472.10
464.10
690.30
428.70
536.40
1,366.60
Other Non Current Assets
653.40
558.50
344.70
321.60
1,286.20
1,629.60
1,201.40
1,199.00
1,167.00
44.20
Current Assets
22,613.50
15,669.20
16,793.40
18,097.00
8,440.60
12,372.70
7,930.00
8,798.00
7,951.10
8,694.70
Current Investments
3,912.20
0.00
4,100.10
8,415.70
1,218.80
5,045.50
1,217.30
2,178.80
1,141.30
3,305.90
Inventories
5,318.10
5,443.50
3,532.30
3,049.00
3,213.90
3,322.60
3,160.20
3,263.70
3,132.60
2,745.30
Sundry Debtors
4,596.80
3,284.80
2,034.50
1,279.90
1,977.70
2,312.80
1,465.40
1,202.60
1,323.40
1,144.30
Cash & Bank
2,827.40
2,748.50
3,042.20
3,047.10
29.00
187.80
74.00
23.50
50.70
43.20
Other Current Assets
5,959.00
329.60
249.20
238.50
2,001.20
1,504.00
2,013.10
2,129.40
2,303.10
1,456.00
Short Term Loans & Adv.
5,564.60
3,862.80
3,835.10
2,066.80
1,736.80
1,332.80
1,833.80
1,953.50
2,067.30
1,201.70
Net Current Assets
-3,338.30
-7,097.50
-230.10
1,883.10
-2,864.80
-1,787.80
-7,518.50
-4,438.80
-3,093.00
-286.00
Total Assets
1,15,283.80
1,00,106.00
74,514.40
71,376.10
63,627.70
63,968.70
60,248.40
51,960.50
42,725.50
34,476.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
16,801.10
10,814.60
1,840.50
8,856.20
3,495.80
6,600.90
11,787.90
10,282.00
8,482.50
6,449.20
PBT
17,424.50
10,438.20
4,697.20
5,321.00
7,102.80
10,623.80
11,166.90
10,127.20
7,584.70
4,976.00
Adjustment
1,252.00
2,738.30
1,134.70
210.00
400.60
435.70
869.20
285.90
1,350.10
1,803.00
Changes in Working Capital
1,721.70
-97.20
-2,813.10
4,336.50
-2,570.10
-1,314.80
2,807.80
2,191.80
1,459.50
745.30
Cash after chg. in Working capital
20,398.20
13,079.30
3,018.80
9,867.50
4,933.30
9,744.70
14,843.90
12,604.90
10,394.30
7,524.30
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3,597.10
-2,264.70
-1,178.30
-1,011.30
-1,437.50
-3,143.80
-3,056.00
-2,322.90
-1,911.80
-1,075.10
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-11,864.80
-8,820.50
-239.20
-7,291.30
-556.60
-3,539.90
-8,301.70
-9,173.20
-7,230.40
-4,491.10
Net Fixed Assets
-6,985.40
-6,539.90
-2,489.60
-1,810.80
-3,204.90
-4,379.60
-3,638.00
-3,583.10
12,015.80
-3,021.30
Net Investments
-20,757.30
-6,993.10
1,023.40
-5,319.10
47.40
-1,224.80
-6,809.20
-8,548.80
-7,118.20
-2,696.10
Others
15,877.90
4,712.50
1,227.00
-161.40
2,600.90
2,064.50
2,145.50
2,958.70
-12,128.00
1,226.30
Cash from Financing Activity
-4,062.00
-1,213.90
-1,607.00
-1,544.90
-3,104.30
-2,947.90
-3,436.10
-1,129.30
-1,236.60
-2,003.50
Net Cash Inflow / Outflow
874.30
780.20
-5.70
20.00
-165.10
113.10
50.10
-20.50
15.50
-45.40
Opening Cash & Equivalents
1,785.20
1,005.00
40.80
20.80
185.90
72.80
22.70
43.20
27.70
88.60
Closing Cash & Equivalent
2,659.50
1,785.20
35.10
40.80
20.80
185.90
72.80
22.70
43.20
43.20

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
2723.79
2372.78
1832.24
1738.43
1636.19
1559.34
1409.25
1227.65
1013.77
805.25
ROA
12.52%
9.46%
5.32%
6.25%
8.71%
12.07%
13.76%
15.50%
13.93%
11.49%
ROE
16.84%
12.72%
7.20%
8.28%
11.52%
16.72%
19.38%
21.68%
19.58%
16.55%
ROCE
21.82%
16.26%
8.87%
10.25%
14.71%
23.45%
28.29%
29.37%
27.04%
21.42%
Fixed Asset Turnover
2.52
2.77
2.86
2.41
2.70
3.60
4.09
4.54
3.08
2.24
Receivable days
9.78
7.92
6.61
8.05
10.35
8.01
5.93
5.96
6.92
8.57
Inventory Days
13.35
13.37
13.12
15.47
15.77
13.75
14.29
15.10
16.48
14.68
Payable days
56.11
50.04
55.08
63.44
45.30
49.19
50.59
48.95
47.41
42.22
Cash Conversion Cycle
-32.98
-28.76
-35.36
-39.92
-19.19
-27.43
-30.37
-27.88
-24.02
-18.96
Total Debt/Equity
0.00
0.02
0.01
0.01
0.00
0.00
0.00
0.01
0.01
0.03
Interest Cover
91.00
42.37
38.10
51.61
53.04
138.92
32.82
112.35
92.38
23.85

Annual Reports:

FY 2024
FY 2023
FY 2022
FY 2021
FY 2020
FY 2019
FY 2018
FY 2017
FY 2016
FY 2015

News Update:


  • Maruti Suzuki launches new Dzire with petrol, S-CNG models
    11th Nov 2024, 14:58 PM

    The Dazzling New Dzire has been reimagined to build on the strong foundation of its legacy and unmatched style, comfort and reliability

    Read More
  • Suzuki Motor Corporation unveils first battery EV in Europe
    5th Nov 2024, 15:29 PM

    It marks Suzuki's first global strategic BEV model

    Read More
  • Maruti Suzuki India's production marginally rises in October 2024
    4th Nov 2024, 15:42 PM

    Light commercial vehicle Super Carry's production increased to 3,650 units in October 2024 as against 3,207 units in October 2023

    Read More
  • Maruti Suzuki commences bookings for 4th Generation Dzire
    4th Nov 2024, 11:17 AM

    This new generation model represents a significant leap forward in Maruti Suzuki's commitment to offer exceptional vehicles to the Indian market

    Read More
  • Maruti Suzuki India reports 18% fall in Q2 consolidated net profit
    29th Oct 2024, 15:30 PM

    Consolidated total income of the company increased by 1.92% at Rs 38,972.40 crore for Q2FY25

    Read More
  • Maruti Suzuki - Quarterly Results
    29th Oct 2024, 13:21 PM

    Read More
  • Maruti Suzuki India introduces new Baleno Regal Edition
    15th Oct 2024, 09:42 AM

    The new special edition version will be available across all variants of the New Age Baleno, including the automatic and CNG variants

    Read More
  • Maruti Suzuki launches Grand Vitara Dominion Edition
    8th Oct 2024, 14:59 PM

    The Dominion Edition brings a distinctive touch of style and glory with upgrades that enhance the appeal of the popular SUV

    Read More
  • Maruti Suzuki India reports marginal rise in total sales in September
    3rd Oct 2024, 10:30 AM

    Its exports last month rose to 27,728 units in September 2024 as compared with 22,511 units in the same month last year

    Read More
  • Maruti Suzuki India launches S-CNG variant of Epic New Swift
    12th Sep 2024, 12:29 PM

    With this, the new Swift S-CNG cements its position as India’s most fuel-efficient premium hatchback in its segment

    Read More
  • Maruti Suzuki reduces prices of select variants of Alto K10, S-Presso
    3rd Sep 2024, 10:59 AM

    Price of S-Presso LXI Petrol has been reduced by Rs 2,000

    Read More
  • Maruti Suzuki India reports 4% fall in total sales in August
    2nd Sep 2024, 11:52 AM

    Its exports last month rose to 26,003 units in August 2024 as compared with 24,614 units in the same month last year

    Read More
  • Maruti Suzuki inaugurates 500th NEXA sales outlet
    26th Aug 2024, 11:09 AM

    NEXA accounts for almost 30% of Maruti Suzuki’s domestic sales

    Read More
  • Maruti Suzuki offers Electronic Stability Program+ in Alto K10, S-Presso
    21st Aug 2024, 11:09 AM

    The Company has added ESP on these models without a price increment

    Read More
  • Maruti Suzuki to increase deferred tax liability provision by around Rs 850 crore
    19th Aug 2024, 15:42 PM

    A one-time impact on profit after tax will be felt in the second quarter of the ongoing fiscal

    Read More
  • Maruti Suzuki India gets Rs 3.8 crore show cause notice from customs authority
    14th Aug 2024, 16:52 PM

    There is no major impact on financial, operation or other activities due to this notice

    Read More
  • Maruti Suzuki India commences export of sports utility vehicle ‘Fronx’ to Japan
    13th Aug 2024, 14:27 PM

    Fronx will be the first SUV from Maruti Suzuki stable to be launched in Japan

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.