Maruti Suzuki

₹10895 159.5 | 1.5%

WEBSITE BSE:532500 NSE : MARUTISUZUK 26 Dec, 15:40

Market Cap ₹342542 Cr.

Stock P/E 25.4

P/B 3.9

Current Price ₹10895

Book Value ₹ 2777.6

Face Value 5

52W High ₹13675

Dividend Yield 1.15%

52W Low ₹ 9738.4

Edit Ratio

Maruti Suzuki Research see more...

MSIL have good upside potential due to recent corrections in commodity prices and Fx.

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.

Maruti Suzuki Share Price

New

Volume

Price

Price: NSE50 DMA200 DMAVolume

Quarterly Price

Quarterly Monthly

Show Value Show %

Peer Comparison

Maruti Suzuki Quarterly Results

#(Fig in Cr.)	Mar 2017	Jun 2017	Sep 2017	Dec 2017	Mar 2018
Net Sales	20751	19777	21768	19283	21166
Other Income	449	683	523	245	595
Total Income	21200	20460	22291	19528	21761
Total Expenditure	18192	17446	18091	16245	18151
Operating Profit	3009	3014	4200	3283	3610
Interest	23	31	15	26	273
Depreciation	701	684	683	689	703
Exceptional Income / Expenses	0	0	0	0	0
Profit Before Tax	2285	2299	3503	2567	2634
Provision for Tax	575	742	1019	768	752
Profit After Tax	1711	1556	2484	1799	1882
Adjustments	-1711	-1556	-2484	-1799	-1882
Profit After Adjustments	0	0	0	0	0
Adjusted Earnings Per Share	56.6	51.5	82.3	59.6	62.3

Maruti Suzuki 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	43792	49971	57538	68035	79763	86020	75611	70333	88296	117523	140933	81994
Other Income	732	832	1461	2300	2046	2561	3421	2946	1794	2161	3855	2046
Total Income	44524	50802	58999	70335	81808	88581	79031	73279	90089	119684	144787	84040
Total Expenditure	38605	43258	48654	57683	67701	75021	68308	64987	82594	106515	124532	69933
Operating Profit	5919	7545	10345	12652	14107	13560	10723	8292	7495	13169	20256	14107
Interest	176	206	82	89	346	76	133	101	126	187	193	345
Depreciation	2084	2470	2820	2602	2758	3019	3526	3032	2787	2823	3022	2759
Exceptional Income / Expenses	0	0	0	0	0	0	0	0	0	0	0	0
Profit Before Tax	3659	4868	7444	9960	11003	10466	7065	5159	4582	10159	17040	11003
Provision for Tax	876	1157	2079	2610	3282	2965	1414	930	816	2110	3831	3281
Profit After Tax	2783	3711	5364	7350	7722	7501	5651	4230	3766	8049	13209	7721
Adjustments	0	0	0	0	0	0	0	0	0	0	0	-7721
Profit After Adjustments	2783	3711	5364	7350	7722	7501	5651	4230	3766	8049	13209	0
Adjusted Earnings Per Share	92.2	122.9	177.6	243.4	255.7	248.4	187.1	140.1	124.7	266.5	420.1	255.7

Growth Rates

#	1 Year	3 Year	5 Year	10 Year
Sales CAGR	20%	26%	10%	12%
Operating Profit CAGR	54%	35%	8%	13%
PAT CAGR	64%	46%	12%	17%

#	1 Year	3 Year	5 Year	10 Year
Share Price CAGR	6%	14%	9%	13%
ROE Average	18%	13%	12%	15%
ROCE Average	24%	17%	15%	21%

Maruti Suzuki 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	20978	23704	29884	36431	41757	46142	48437	51367	54086	60382	83982
Minority's Interest	0	0	0	0	0	0	0	0	0	0	0
Borrowings	460	145	0	0	0	0	0	0	0	0	0
Other Non-Current Liabilities	1023	879	1017	1593	2171	2640	2820	2594	2092	2356	3262
Total Current Liabilities	16045	17839	11039	13226	15442	14150	11295	16200	17014	20099	22929
Total Liabilities	38507	42567	41940	51251	59370	62932	62552	70161	73192	82838	110172
Fixed Assets	10790	12259	12510	13293	13359	15408	15710	14957	13717	17805	18495
Other Non-Current Assets	5618	13094	21584	29182	38090	35162	38414	37123	42693	53433	73915
Total Current Assets	22098	17214	7846	8776	7921	12362	8427	18081	16781	11600	17762
Total Assets	38507	42567	41940	51251	59370	62932	62552	70161	73192	82838	110172

Maruti Suzuki 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	125	70	18	38	13	70	177	18	32	32	33
Cash Flow from Operating Activities	4904	6321	8485	10279	11785	6593	3405	8839	1791	9228	15167
Cash Flow from Investing Activities	-4893	-4410	-7227	-9178	-8282	-3538	-464	-7284	-189	-8018	-10683
Cash Flow from Financing Activities	-66	-1962	-1236	-1129	-3446	-2948	-3100	-1541	-1603	-1208	-4062
Net Cash Inflow / Outflow	-55	-51	21	-28	57	107	-159	14	-0	1	422
Closing Cash & Cash Equivalent	70	18	38	13	70	177	18	32	32	33	456

Maruti Suzuki 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)	92.15	122.89	177.63	243.38	255.69	248.36	187.11	140.06	124.71	266.53	420.15
CEPS(Rs)	161.17	204.69	271.01	329.55	347.01	348.33	303.85	240.44	216.98	360.02	516.28
DPS(Rs)	12	25	35	75	80	80	60	45	60	90	125
Book NAV/Share(Rs)	694.64	784.91	989.54	1206.33	1382.69	1527.86	1603.87	1700.89	1790.93	1999.4	2671.18
Core EBITDA Margin(%)	10.59	12.18	13.66	13.4	14.11	12.2	9.11	7.24	6.23	9.05	11.22
EBIT Margin(%)	7.83	9.2	11.57	13.01	13.28	11.69	8.98	7.13	5.14	8.5	11.79
Pre Tax Margin(%)	7.47	8.83	11.44	12.89	12.87	11.61	8.81	6.99	5.01	8.35	11.66
PAT Margin (%)	5.68	6.73	8.25	9.51	9.03	8.32	7.05	5.73	4.12	6.62	9.04
Cash Profit Margin (%)	9.94	11.21	12.58	12.88	12.26	11.67	11.44	9.84	7.16	8.94	11.1
ROA(%)	7.7	9.16	12.7	15.77	13.96	12.27	9.01	6.37	5.25	10.32	13.69
ROE(%)	14.07	16.61	20.02	22.17	19.75	17.07	11.95	8.48	7.14	14.06	18.3
ROCE(%)	17.93	21.58	27.7	29.99	28.81	23.91	15.18	10.48	8.86	17.83	23.67
Receivable days	10.75	8.22	6.71	5.96	5.68	7.63	9.75	8.04	6.59	7.99	9.86
Inventory Days	13.22	14.54	16.32	15.1	13.71	13.13	14.89	15.49	13.13	11.72	10.49
Payable days	52.72	53.67	60.49	61.6	62.62	61.69	58.8	63.41	55.06	45.58	47.82
PER(x)	21.39	30.1	20.94	24.75	34.66	26.86	22.92	48.98	60.62	31.11	30.02
Price/Book(x)	2.84	4.71	3.76	4.99	6.41	4.37	2.67	4.03	4.22	4.15	4.72
Dividend Yield(%)	0.61	0.68	0.94	1.24	0.9	1.2	1.4	0.66	0.79	1.09	0.99
EV/Net Sales(x)	1.39	2.25	1.96	2.68	3.36	2.34	1.71	2.91	2.56	2.14	2.81
EV/Core EBITDA(x)	10.26	14.87	10.88	14.42	18.98	14.86	12.08	24.68	30.11	19.11	19.56
Net Sales Growth(%)	0.47	14.11	15.14	18.24	17.24	7.85	-12.1	-6.98	25.54	33.1	19.92
EBIT Growth(%)	20.55	32.33	48.3	33.55	12.93	-7.12	-31.72	-26.92	-10.49	119.74	66.58
PAT Growth(%)	16.34	33.35	44.54	37.02	5.06	-2.86	-24.66	-25.15	-10.96	113.72	64.11
EPS Growth(%)	16.34	33.35	44.54	37.02	5.06	-2.86	-24.66	-25.15	-10.96	113.72	57.64
Debt/Equity(x)	0.09	0.02	0.01	0.01	0	0	0	0.01	0.01	0.02	0
Current Ratio(x)	1.38	0.96	0.71	0.66	0.51	0.87	0.75	1.12	0.99	0.58	0.77
Quick Ratio(x)	1.28	0.82	0.43	0.42	0.31	0.64	0.46	0.93	0.78	0.36	0.6
Interest Cover(x)	21.8	24.63	92.33	112.41	32.83	139.07	54.16	52.18	37.4	55.44	89.2
Total Debt/Mcap(x)	0.03	0	0	0	0	0	0	0	0	0	0

Maruti Suzuki Shareholding Pattern

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	56.37	56.37	56.37	56.48	56.48	56.48	58.19	58.19	58.19	58.19
FII	21.89	21.84	21.48	21.11	21.88	21.84	20.6	19.65	18.98	17.68
DII	18.01	18.1	18.26	18.63	18.13	18.22	17.7	18.92	19.43	20.82
Public	3.73	3.69	3.88	3.78	3.51	3.45	3.51	3.24	3.4	3.31
Others	0	0	0	0	0	0	0	0	0	0
Total	100	100	100	100	100	100	100	100	100	100

#	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024
Promoter	17.03	17.03	17.03	17.06	17.06	17.06	18.3	18.3	18.3	18.3
FII	6.61	6.6	6.49	6.38	6.61	6.6	6.48	6.18	5.97	5.56
DII	5.44	5.47	5.52	5.63	5.48	5.5	5.57	5.95	6.11	6.55
Public	1.13	1.11	1.17	1.14	1.06	1.04	1.1	1.02	1.07	1.04
Others	0	0	0	0	0	0	0	0	0	0
Total	30.21	30.21	30.21	30.21	30.21	30.21	31.44	31.44	31.44	31.44

Pros

Company is almost debt free.

Cons

Company has a low return on equity of 13% over the last 3 years.
Debtor days have increased from 45.58 to 47.82days.
Stock is trading at 3.9 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.

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

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

Maruti Suzuki

Add Watchlist

Maruti Suzuki Research see more...

Overview Inc. Year: 1981Industry: Automobiles - Passenger Cars

Maruti Suzuki Share Price

Alert Data

Quarterly Price

Peer Comparison

Maruti Suzuki Quarterly Results

Maruti Suzuki Profit & Loss

Growth Rates

Maruti Suzuki Balance Sheet

Maruti Suzuki Cash Flow

Maruti Suzuki Ratios

Maruti Suzuki Shareholding Pattern

Maruti Suzuki News

IPO

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

Please Login!

Error!