Stock MARUTI MARUTI SUZUKI INDIA LTD
Add to a list
To use this feature you must be a member
Log inSign up

Financials Maruti Suzuki India Ltd

Equities

MARUTI

INE585B01010

Auto & Truck Manufacturers

Market Closed - NSE India S.E.
Other stock markets
 05:10:48 29/04/2024 pm IST 		5-day change 1st Jan Change
12,690 INR -0.11% Intraday chart for Maruti Suzuki India Ltd -0.17% +23.17%
11:32am Jefferies Adjusts Maruti Suzuki’s Price Target to INR14,750 From INR12,000, Keeps at Buy MT
09:24am Nomura Adjusts Maruti Suzuki’s Price Target to INR12,523 From INR11,649, Keeps at Neutral MT

Valuation

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 20,15,644 12,95,410 20,72,028 22,84,118 25,04,893 39,89,722 - -
Enterprise Value (EV) 1 16,45,237 9,26,551 16,22,275 18,56,479 25,04,893 39,19,089 33,55,340 32,84,514
P/E ratio 26.9 x 22.9 x 49 x 60.6 x 31.1 x 29.2 x 26.8 x 24.1 x
Yield 1.2% 1.4% 0.66% 0.79% 1.09% 0.99% 1.14% 1.24%
Capitalization / Revenue 2.34 x 1.71 x 2.95 x 2.59 x 2.13 x 2.81 x 2.59 x 2.32 x
EV / Revenue 1.91 x 1.23 x 2.31 x 2.1 x 2.13 x 2.78 x 2.18 x 1.91 x
EV / EBITDA 15 x 12.7 x 30.3 x 32.6 x 22.8 x 28.6 x 17.7 x 15.3 x
EV / FCF 86.9 x 438 x 24.2 x -131 x 80.5 x 46.4 x 39.2 x 30.7 x
FCF Yield 1.15% 0.23% 4.13% -0.76% 1.24% 2.15% 2.55% 3.26%
Price to Book 4.37 x 2.67 x 4.03 x 4.22 x 4.15 x 5.34 x 4.23 x 3.82 x
Nbr of stocks (in thousands) 3,02,080 3,02,080 3,02,080 3,02,080 3,02,080 3,14,403 - -
Reference price 2 6,673 4,288 6,859 7,561 8,292 12,690 12,690 12,690
Announcement Date 25/04/19 13/05/20 27/04/21 30/04/22 26/04/23 26/04/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: März 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 8,60,203 7,56,106 7,03,325 8,82,956 11,75,229 14,09,326 15,41,976 17,21,761
EBITDA 1 1,09,993 73,026 53,453 57,012 1,10,077 1,36,810 1,89,510 2,14,778
EBIT 1 79,804 37,769 23,138 29,147 81,844 1,33,788 1,53,225 1,71,256
Operating Margin 9.28% 5% 3.29% 3.3% 6.96% 9.49% 9.94% 9.95%
Earnings before Tax (EBT) 1 1,04,656 70,648 51,594 45,823 1,01,591 1,70,404 1,90,895 2,12,942
Net income 1 75,006 56,506 42,297 37,663 80,492 1,32,094 1,47,598 1,63,958
Net margin 8.72% 7.47% 6.01% 4.27% 6.85% 9.37% 9.57% 9.52%
EPS 2 248.3 187.1 140.0 124.7 266.5 431.1 473.2 526.2
Free Cash Flow 1 18,932 2,115 67,072 -14,145 31,126 84,401 85,696 1,06,955
FCF margin 2.2% 0.28% 9.54% -1.6% 2.65% 5.99% 5.56% 6.21%
FCF Conversion (EBITDA) 17.21% 2.9% 125.48% - 28.28% 61.69% 45.22% 49.8%
FCF Conversion (Net income) 25.24% 3.74% 158.57% - 38.67% 63.89% 58.06% 65.23%
Dividend per Share 2 80.00 60.00 45.00 60.00 90.00 125.0 144.8 157.9
Announcement Date 25/04/19 13/05/20 27/04/21 30/04/22 26/04/23 26/04/24 - -
1INR in Million2INR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2019 S1 2020 S1 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 4,48,926 3,67,051 2,34,578 2,40,237 1,77,707 2,05,389 2,32,460 2,67,400 2,64,998 2,99,308 2,90,443 3,20,480 3,23,269 3,69,179 3,36,316 3,86,013 3,56,569
EBITDA 1 67,824 36,541 22,261 19,911 8,211 8,549 15,590 24,268 19,121 27,689 28,331 33,503 29,830 40,765 38,598 50,775 42,881
EBIT 1 - 18,094 14,848 12,501 779 988 9,190 17,796 12,607 20,463 21,230 26,111 22,355 34,087 31,776 40,457 36,013
Operating Margin - 4.93% 6.33% 5.2% 0.44% 0.48% 3.95% 6.66% 4.76% 6.84% 7.31% 8.15% 6.92% 9.23% 9.45% 10.48% 10.1%
Earnings before Tax (EBT) 1 - - 24,498 13,075 5,635 5,990 12,218 21,980 13,218 26,283 29,542 32,548 31,902 41,500 38,143 50,142 52,921
Net income 1 42,157 27,941 19,414 11,661 4,408 4,753 10,113 18,389 10,128 20,615 23,513 26,236 24,851 31,884 29,958 39,490 35,773
Net margin 9.39% 7.61% 8.28% 4.85% 2.48% 2.31% 4.35% 6.88% 3.82% 6.89% 8.1% 8.19% 7.69% 8.64% 8.91% 10.23% 10.03%
EPS 2 - 92.50 64.27 38.60 14.59 15.73 33.48 60.87 33.53 68.24 77.84 86.85 82.27 108.6 97.90 129.3 -
Dividend per Share 2 - - - 45.00 - - - 60.00 - - - 90.00 - - - - -
Announcement Date 25/10/18 24/10/19 28/01/21 27/04/21 28/07/21 27/10/21 25/01/22 30/04/22 27/07/22 28/10/22 24/01/23 26/04/23 31/07/23 - - - -
1INR in Million2INR
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 3,70,407 3,68,859 4,49,753 4,27,639 - 42,493 6,42,349 7,10,315
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 18,932 2,115 67,072 -14,145 31,126 84,401 84,270 1,06,302
ROE (net income / shareholders' equity) 17.1% 11.9% 8.48% 7.14% 14.1% 18.3% 16.7% 16.7%
ROA (Net income/ Total Assets) 12.3% 9.01% 6.38% 5.25% 10.3% 13.7% 12% 13.3%
Assets 1 6,11,510 6,27,420 6,63,097 7,17,776 7,82,865 9,67,318 12,26,945 12,40,589
Book Value Per Share 2 1,528 1,604 1,701 1,793 1,999 2,376 3,001 3,338
Cash Flow per Share 2 218.0 113.0 293.0 59.30 305.0 352.0 606.0 669.0
Capex 1 47,447 31,936 21,316 32,057 61,154 67,269 90,079 81,358
Capex / Sales 5.52% 4.22% 3.03% 3.63% 5.2% 4.77% 5.83% 4.71%
Announcement Date 25/04/19 13/05/20 27/04/21 30/04/22 26/04/23 26/04/24 - -
1INR in Million2INR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Maruti Suzuki India Ltd

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Automobiles & Multi Utility Vehicles

1st Jan change Capi.
MARUTI SUZUKI INDIA LTD Stock Maruti Suzuki India Ltd
+23.17% 47.89B
PORSCHE AG Stock Porsche AG
+9.24% 87.34B
BYD COMPANY LIMITED Stock BYD Company Limited
+0.93% 84.51B
FERRARI N.V. Stock Ferrari N.V.
+24.45% 76.07B
KIA CORPORATION Stock Kia Corporation
+18.30% 34.02B
SAIC MOTOR CORPORATION LIMITED Stock SAIC Motor Corporation Limited
+12.93% 23.85B
CHONGQING CHANGAN AUTOMOBILE COMPANY LIMITED Stock Chongqing Changan Automobile Company Limited
-2.79% 19.82B
FORD OTOMOTIV SANAYI Stock Ford Otomotiv Sanayi
+49.56% 11.99B
GUANGZHOU AUTOMOBILE GROUP CO., LTD. Stock Guangzhou Automobile Group Co., Ltd.
-8.54% 10.13B
YUTONG BUS CO.,LTD. Stock Yutong Bus Co.,Ltd.
+91.55% 7.85B
Automobiles & Multi Utility Vehicles
  1. Stock Market
  2. Equities
  3. MARUTI Stock
  4. Financials Maruti Suzuki India Ltd