Nifty
Sensex
:
:
14371.90
48878.54
-218.45 (-1.50%)
-746.22 (-1.50%)

Automobiles - Passenger Cars

Rating :
54/99  (View)

BSE: 532500 | NSE: MARUTI

8048.85
-27.90 (-0.35%)
22-Jan-2021 | 4:00PM
  • Day's Open
  • Day's High
  • Day's Low
  • Previous Close
  •  8085.00
  •  8308.00
  •  8000.00
  •  8076.75
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1172914
  •  94406.09
  •  8329.00
  •  4001.10

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 243,026.43
  • 59.86
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 243,224.71
  • 0.75%
  • 4.97

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 56.37%
  • 0.56%
  • 3.29%
  • FII
  • DII
  • Others
  • 23.09%
  • 7.83%
  • 8.86%

Chart

Price | P:E | P:BV | EV:EBITDA

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.37
  • 5.61
  • -1.76

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 6.93
  • -4.02
  • -9.68

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 9.19
  • 0.66
  • -10.36

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 29.83
  • 31.08
  • 29.72

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.79
  • 5.41
  • 5.00

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 16.03
  • 17.71
  • 18.17

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
18,755.60
16,997.90
10.34%
4,110.60
19,732.60
-79.17%
18,207.70
21,473.10
-15.21%
20,721.80
19,680.70
5.29%
Expenses
16,819.20
15,388.00
9.30%
4,975.80
17,682.90
-71.86%
16,659.70
19,207.90
-13.27%
18,616.80
17,749.00
4.89%
EBITDA
1,936.40
1,609.90
20.28%
-865.20
2,049.70
-
1,548.00
2,265.20
-31.66%
2,105.00
1,931.70
8.97%
EBIDTM
10.32%
9.47%
-21.05%
10.39%
14.01%
14.01%
10.16%
9.82%
Other Income
592.30
906.40
-34.65%
1,318.40
763.70
72.63%
880.20
867.60
1.45%
784.10
917.70
-14.56%
Interest
22.60
28.40
-20.42%
17.60
54.80
-67.88%
28.80
8.50
238.82%
22.20
20.80
6.73%
Depreciation
766.50
926.50
-17.27%
784.00
919.00
-14.69%
823.60
810.70
1.59%
859.30
768.10
11.87%
PBT
1,739.60
1,561.40
11.41%
-348.40
1,839.60
-
1,575.80
2,313.60
-31.89%
2,007.60
2,060.50
-2.57%
Tax
377.20
213.80
76.43%
-101.40
476.20
-
296.30
523.90
-43.44%
438.90
571.20
-23.16%
PAT
1,362.40
1,347.60
1.10%
-247.00
1,363.40
-
1,279.50
1,789.70
-28.51%
1,568.70
1,489.30
5.33%
PATM
7.26%
7.93%
-6.01%
6.91%
7.11%
7.11%
7.57%
7.57%
EPS
47.01
46.05
2.08%
-8.84
45.57
-
28.29
28.29
0.00%
52.55
50.46
4.14%

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
61,795.70
75,660.00
86,068.50
79,809.40
68,085.00
57,589.00
50,801.40
44,541.80
44,304.40
36,089.90
37,155.80
Net Sales Growth
-20.66%
-12.09%
7.84%
17.22%
18.23%
13.36%
14.05%
0.54%
22.76%
-2.87%
 
Cost Of Goods Sold
35,714.20
53,163.30
59,558.20
54,986.10
46,742.20
38,706.00
35,614.70
31,853.00
33,051.00
28,511.90
28,760.70
Gross Profit
26,081.50
22,496.70
26,510.30
24,823.30
21,342.80
18,883.00
15,186.70
12,688.80
11,253.40
7,578.00
8,395.10
GP Margin
42.21%
29.73%
30.80%
31.10%
31.35%
32.79%
29.89%
28.49%
25.40%
21.00%
22.59%
Total Expenditure
57,071.50
68,469.10
75,187.40
67,845.10
57,830.50
48,760.50
44,026.40
39,281.10
40,020.70
33,607.50
33,474.60
Power & Fuel Cost
-
699.50
863.30
673.40
518.60
694.10
713.80
595.70
495.10
229.50
210.20
% Of Sales
-
0.92%
1.00%
0.84%
0.76%
1.21%
1.41%
1.34%
1.12%
0.64%
0.57%
Employee Cost
-
3,416.20
3,285.00
2,863.40
2,360.30
2,000.30
1,671.00
1,423.70
1,120.20
877.90
731.90
% Of Sales
-
4.52%
3.82%
3.59%
3.47%
3.47%
3.29%
3.20%
2.53%
2.43%
1.97%
Manufacturing Exp.
-
4,317.10
5,096.10
4,328.40
4,334.50
3,732.30
3,031.00
2,833.50
2,790.20
1,984.70
2,047.50
% Of Sales
-
5.71%
5.92%
5.42%
6.37%
6.48%
5.97%
6.36%
6.30%
5.50%
5.51%
General & Admin Exp.
-
1,049.20
569.40
387.70
292.40
224.59
159.50
146.91
150.12
108.58
111.47
% Of Sales
-
1.39%
0.66%
0.49%
0.43%
0.39%
0.31%
0.33%
0.34%
0.30%
0.30%
Selling & Distn. Exp.
-
3,589.80
3,322.60
2,600.40
1,970.90
1,819.80
1,465.40
1,196.40
1,178.60
995.90
961.80
% Of Sales
-
4.74%
3.86%
3.26%
2.89%
3.16%
2.88%
2.69%
2.66%
2.76%
2.59%
Miscellaneous Exp.
-
2,234.00
2,492.80
2,005.70
1,611.60
1,583.41
1,371.00
1,231.89
1,235.48
899.01
961.80
% Of Sales
-
2.95%
2.90%
2.51%
2.37%
2.75%
2.70%
2.77%
2.79%
2.49%
1.82%
EBITDA
4,724.20
7,190.90
10,881.10
11,964.30
10,254.50
8,828.50
6,775.00
5,260.70
4,283.70
2,482.40
3,681.20
EBITDA Margin
7.64%
9.50%
12.64%
14.99%
15.06%
15.33%
13.34%
11.81%
9.67%
6.88%
9.91%
Other Income
3,575.00
3,456.10
2,683.70
2,144.90
2,393.20
1,540.80
934.10
773.60
873.90
887.00
514.50
Interest
91.20
134.20
75.90
345.80
89.40
81.70
217.80
184.50
197.80
61.60
29.40
Depreciation
3,233.40
3,528.40
3,020.80
2,759.80
2,603.90
2,821.80
2,515.30
2,116.00
1,889.70
1,162.50
1,031.30
PBT
4,974.60
6,984.40
10,468.10
11,003.60
9,954.40
7,465.80
4,976.00
3,733.80
3,070.10
2,145.30
3,135.00
Tax
1,011.00
1,425.20
2,973.20
3,286.20
2,616.20
2,087.50
1,185.40
902.20
621.50
511.50
827.90
Tax Rate
20.32%
20.41%
28.40%
29.86%
26.28%
27.96%
23.82%
24.16%
20.24%
23.84%
26.41%
PAT
3,963.60
5,557.60
7,493.40
7,716.70
7,337.10
5,377.20
3,789.40
2,830.00
2,447.30
1,633.80
2,307.10
PAT before Minority Interest
3,964.50
5,559.20
7,494.90
7,717.40
7,338.20
5,378.30
3,790.60
2,831.60
2,448.60
1,633.80
2,307.10
Minority Interest
0.90
-1.60
-1.50
-0.70
-1.10
-1.10
-1.20
-1.60
-1.30
0.00
0.00
PAT Margin
6.41%
7.35%
8.71%
9.67%
10.78%
9.34%
7.46%
6.35%
5.52%
4.53%
6.21%
PAT Growth
-33.83%
-25.83%
-2.89%
5.17%
36.45%
41.90%
33.90%
15.64%
49.79%
-29.18%
 
Unadjusted EPS
131.20
183.97
248.04
255.44
242.87
177.99
125.44
93.68
81.01
54.08
76.37

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
49,413.00
47,092.10
42,559.40
37,075.10
30,616.00
24,318.40
21,496.40
19,027.80
15,674.70
14,308.80
Share Capital
151.00
151.00
151.00
151.00
151.00
151.00
151.00
151.00
144.50
144.50
Total Reserves
49,262.00
46,941.10
42,408.40
36,924.10
30,465.00
24,167.40
21,345.40
18,876.80
15,530.20
14,164.30
Non-Current Liabilities
2,890.10
2,698.50
2,224.40
1,633.20
1,051.00
1,164.40
1,671.90
1,607.20
748.80
692.80
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
5.40
8.00
10.00
0.00
0.00
278.30
627.40
704.90
169.80
274.70
Long Term Provisions
51.60
39.50
26.50
21.90
14.80
295.80
200.70
225.90
169.30
140.00
Current Liabilities
11,305.40
14,160.50
15,448.50
13,236.80
11,044.10
8,980.70
8,295.00
6,871.40
6,675.70
4,104.70
Trade Payables
7,498.80
9,637.70
10,499.30
8,369.20
7,408.90
5,513.50
4,998.90
4,277.20
3,465.80
2,692.30
Other Current Liabilities
2,323.40
3,074.90
3,423.40
3,130.60
2,362.80
2,058.20
1,385.30
1,088.40
1,593.90
996.00
Short Term Borrowings
106.30
149.60
110.80
483.60
77.40
52.50
1,237.90
863.90
1,092.40
40.30
Short Term Provisions
1,376.90
1,298.30
1,415.00
1,253.40
1,195.00
1,356.50
672.90
641.90
523.60
376.10
Total Liabilities
63,627.70
63,968.70
60,248.40
51,960.50
42,725.50
34,476.90
31,475.50
27,517.00
23,099.20
19,106.30
Net Block
15,815.30
15,437.30
13,388.80
13,310.70
12,529.60
12,489.50
11,033.70
10,021.70
7,745.50
5,671.80
Gross Block
29,838.90
26,365.10
21,458.10
18,680.20
15,342.60
26,901.90
23,105.10
20,152.40
15,055.70
11,952.60
Accumulated Depreciation
14,023.60
10,927.80
8,069.30
5,369.50
2,813.00
14,412.40
12,071.40
10,130.70
7,310.20
6,280.80
Non Current Assets
55,187.10
51,596.00
52,318.40
43,162.50
34,774.40
25,782.20
16,901.50
16,341.60
11,857.20
9,359.90
Capital Work in Progress
1,344.30
1,606.90
2,132.10
1,252.30
1,006.90
1,890.10
2,639.50
1,966.50
942.70
879.20
Non Current Investment
36,269.20
32,458.10
34,905.80
26,971.80
19,534.50
9,991.80
1,521.20
2,171.00
1,790.90
1,443.70
Long Term Loans & Adv.
472.10
464.10
690.30
428.70
536.40
1,366.60
1,653.30
1,287.80
1,345.80
1,310.80
Other Non Current Assets
1,286.20
1,629.60
1,201.40
1,199.00
1,167.00
44.20
53.80
894.60
32.30
54.40
Current Assets
8,440.60
12,372.70
7,930.00
8,798.00
7,951.10
8,694.70
14,574.00
11,175.40
11,242.00
9,746.40
Current Investments
1,218.80
5,045.50
1,217.30
2,178.80
1,141.30
3,305.90
9,005.90
5,250.40
4,754.10
3,995.60
Inventories
3,213.90
3,322.60
3,160.20
3,263.70
3,132.60
2,745.30
1,763.20
1,887.20
1,837.80
1,438.60
Sundry Debtors
2,129.80
2,312.80
1,465.40
1,202.60
1,323.40
1,144.30
1,489.10
1,535.50
1,006.60
881.30
Cash & Bank
29.00
187.80
74.00
23.50
50.70
43.20
648.60
814.80
2,463.40
2,532.00
Other Current Assets
1,849.10
171.20
179.30
175.90
2,303.10
1,456.00
1,667.20
1,687.50
1,180.10
898.90
Short Term Loans & Adv.
1,584.70
1,332.80
1,833.80
1,953.50
2,067.70
1,201.70
1,283.90
1,134.30
799.00
703.10
Net Current Assets
-2,864.80
-1,787.80
-7,518.50
-4,438.80
-3,093.00
-286.00
6,279.00
4,304.00
4,566.30
5,641.70
Total Assets
63,627.70
63,968.70
60,248.40
51,960.50
42,725.50
34,476.90
31,475.50
27,517.00
23,099.20
19,106.30

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
3,495.80
6,600.90
11,787.90
10,282.00
8,482.50
6,539.10
4,994.60
4,058.90
2,655.20
3,070.70
PBT
7,102.80
10,623.80
11,166.90
10,127.20
7,584.70
4,976.00
3,733.80
3,070.10
2,145.10
3,135.00
Adjustment
400.60
435.70
869.20
285.90
1,350.10
1,803.00
1,377.10
1,463.40
499.40
755.50
Changes in Working Capital
-2,570.10
-1,314.80
2,807.80
2,191.80
1,459.50
835.20
741.90
76.10
337.50
169.00
Cash after chg. in Working capital
4,933.30
9,744.70
14,843.90
12,604.90
10,394.30
7,614.20
5,852.80
4,609.60
2,982.00
4,059.50
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-1,437.50
-3,143.80
-3,056.00
-2,322.90
-1,911.80
-1,075.10
-858.20
-550.70
-326.80
-988.80
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
-556.60
-3,539.90
-8,301.70
-9,173.20
-7,230.40
-4,581.00
-4,996.90
-3,224.00
-3,180.80
-10.00
Net Fixed Assets
-3,204.90
-4,379.60
-3,638.00
-3,583.10
12,015.80
-3,021.30
-3,581.60
-6,065.00
-3,076.40
-1,805.90
Net Investments
47.40
-1,224.80
-6,809.20
-8,548.80
-7,118.20
-2,696.10
-3,039.60
-930.90
-1,040.60
2,069.80
Others
2,600.90
2,064.50
2,145.50
2,958.70
-12,128.00
1,136.40
1,624.30
3,771.90
936.20
-273.90
Cash from Financing Activity
-3,104.30
-2,947.90
-3,436.10
-1,129.30
-1,236.60
-2,003.50
-73.90
-978.60
610.00
-691.40
Net Cash Inflow / Outflow
-165.10
113.10
50.10
-20.50
15.50
-45.40
-76.20
-143.70
84.40
2,369.30
Opening Cash & Equivalents
185.90
72.80
22.70
43.20
27.70
88.60
164.80
203.40
119.00
162.70
Closing Cash & Equivalent
20.80
185.90
72.80
22.70
43.20
43.20
88.60
164.80
203.40
2,532.00

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
1636.19
1559.34
1409.25
1227.65
1013.77
805.25
711.80
630.06
542.38
495.11
ROA
8.71%
12.07%
13.76%
15.50%
13.93%
11.49%
9.60%
9.68%
7.74%
12.82%
ROE
11.52%
16.72%
19.38%
21.68%
19.58%
16.55%
13.97%
14.11%
10.90%
17.42%
ROCE
14.71%
23.45%
28.29%
29.37%
27.04%
21.42%
17.77%
17.34%
13.85%
22.72%
Fixed Asset Turnover
2.69
3.60
4.09
4.54
3.08
2.24
2.30
2.83
2.97
3.67
Receivable days
10.72
8.01
5.93
5.96
6.92
8.57
11.08
9.30
8.60
7.62
Inventory Days
15.77
13.75
14.29
15.10
16.48
14.68
13.38
13.63
14.93
11.74
Payable days
45.22
49.11
50.52
48.86
47.41
42.15
42.35
34.90
33.14
27.18
Cash Conversion Cycle
-18.74
-27.35
-30.29
-27.80
-24.02
-18.90
-17.89
-11.98
-9.61
-7.83
Total Debt/Equity
0.00
0.00
0.00
0.01
0.01
0.03
0.09
0.08
0.09
0.03
Interest Cover
53.04
138.92
32.82
112.35
92.38
23.85
21.24
16.52
35.83
107.63

News Update


  • Maruti Suzuki commences production, export of Jimny from India
    20th Jan 2021, 12:30 PM

    The iconic three-door Suzuki Jimny will be exported to Latin America, Middle East and African markets from India

    Read More
  • Maruti Suzuki India increasing price on select models by upto Rs 34,000
    19th Jan 2021, 10:48 AM

    The new prices are effective from January 18, 2021

    Read More
  • Maruti Suzuki launches online financing platform ‘Smart Finance’ for ARENA customers
    15th Jan 2021, 11:09 AM

    Smart Finance offers customers a ONE-STOP-SHOP solution for the vehicle finance needs

    Read More
  • Maruti Suzuki reports 33.79% rise in total production in December
    7th Jan 2021, 10:57 AM

    Passenger vehicles production stood at 153,475 units last month as compared with 114,962 units in December 2019

    Read More
  • Maruti Suzuki India adds S-Cross, Ignis, WagonR to vehicle subscription offering
    6th Jan 2021, 13:49 PM

    The company had launched its Maruti Subscribe initiative in major cities

    Read More
  • Maruti Suzuki reports 20% rise in December sales
    1st Jan 2021, 12:11 PM

    Total sales include domestic sales of 146,480 units and 3,808 units for other OEMs

    Read More
  • Maruti Suzuki’s Super Carry completes 4 years with sale of over 70,000 units
    28th Dec 2020, 11:54 AM

    Super Carry has created a niche for itself within a short span and has become the second best-selling model in the light commercial vehicle market

    Read More
  • Maruti Suzuki completes housing township for employees in Dharuhera
    23rd Dec 2020, 16:01 PM

    The remaining apartments out of a total of 360 are expected to be ready for possession in a staggered manner

    Read More
  • Maruti Suzuki to increase prices of vehicles from January
    10th Dec 2020, 08:58 AM

    This price increase shall vary for different models

    Read More
  • Maruti Suzuki launches Smart Finance service for NEXA customers
    9th Dec 2020, 16:11 PM

    Smart Finance platform will offer customers the convenience of a ONE-STOP-SHOP for their entire vehicle finance needs

    Read More
  • Maruti Suzuki reports 5.91% rise in total production in November
    7th Dec 2020, 09:41 AM

    Passenger vehicles production stood at 1,46,577 units last month as compared with 1,39,084 units in November 2019, a growth of 5.38%

    Read More
  • Maruti Suzuki India posts total sales of 153,223 units in November 2020
    1st Dec 2020, 12:20 PM

    In addition, the Company exported 9,004 units in November 2020

    Read More
  • Maruti Suzuki Subscribe expands in four more cities
    24th Nov 2020, 11:34 AM

    The unique initiative - Maruti Suzuki Subscribe - allows a customer to use a brand-new car without actually owning it

    Read More
  • Maruti Suzuki’s Ertiga crosses 5.5 lakh cumulative sales
    18th Nov 2020, 09:38 AM

    The remarkable milestone of 5.5 lakh sales is a testimony of its success

    Read More
  • Maruti Suzuki launches fifth round of MAIL initiative
    17th Nov 2020, 12:26 PM

    So far, the company has collaborated with 18 startups selected in the previous four rounds of the MAIL programme

    Read More
  • Maruti Suzuki sells over 2 lakh cars through online channel
    17th Nov 2020, 10:15 AM

    The company said the digital channel now covers nearly 1,000 dealerships across the country

    Read More
  • Maruti Suzuki offers customers festival edition of best-selling cars
    12th Nov 2020, 11:07 AM

    The company has offered customers festival edition variants of three of its best-selling cars; Alto, Celerio and WagonR

    Read More
  • Maruti Suzuki India recalling 40,453 Eeco units to fix issue with headlamp
    5th Nov 2020, 14:04 PM

    The recalled units were manufactured between November 4, 2019 and February 25, 2020

    Read More
  • Maruti Suzuki reports 19% rise in October sales
    2nd Nov 2020, 10:00 AM

    The company exported 9,586 units in October 2020

    Read More
  • Maruti Suzuki India reports marginal rise in Q2 consolidated net profit
    29th Oct 2020, 15:55 PM

    Total income of the company increased by 8.06% at Rs 19347.90 crore for Q2FY21

    Read More
  • Maruti Suzuki - Quarterly Results
    29th Oct 2020, 13:58 PM

    Read More
  • Maruti Suzuki teams with ORIX to launch ‘Subscribe’ for Hyderabad, Pune customers
    20th Oct 2020, 12:18 PM

    Maruti Suzuki Subscribe offers the customers a wide range of new cars - Swift, Dzire, Vitara Brezza and Ertiga from Maruti Suzuki ARENA and Baleno, Ciaz and XL6 from NEXA

    Read More
  • Maruti Suzuki India launches Swift Limited Edition
    19th Oct 2020, 13:19 PM

    In order to establish a distinct road presence, the Swift Limited Edition follows an all-black dominance theme which adds a new level of boldness to Swift’s already sporty credentials

    Read More

Source: www.accordfintech.com. Price feed provided by www.nseindia.com and www.bseindia.com value addition by www.accordfintech.com. Intraday data delayed 15 minutes.

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