Search

Maruti Suzuki India

R 6,129.20 -28.85  | -0.47% -35.11% 24.19 184,999.87
NSE Price: Jul 17, 12:14 Change R    |  % 1-Year Change P/E Market Cap (R Cr)
NSE Jul 17, 12:14 6,129.20 -28.85 -0.47% 6,168.00 6,158.05 228,342 6,101.00 - 6,174.00
BSE Jul 17, 12:25 6,128.00 -31.50 -0.51% 6,174.00 6,159.50 13,206 6,103.10 - 6,174.00
Exchange & Time Last Price      Day Change Open Prev Close Volume    1-Day Range
SUBSCRIBE TO THE VALUE RESEARCH STOCK INSIGHT NEWSLETTER
Mar-18 Mar-17 Mar-16 Mar-15 Mar-14 Mar-13 Mar-12
Income StatementR Cr
Operating Revenue79,809.4068,085.0057,589.0050,801.4044,541.80 44,304.4036,089.90
Other Income2,144.902,393.201,540.80934.10773.60 873.90887.00
Total Income81,954.3070,478.2059,129.8051,735.5045,315.40 45,178.3036,976.90
Total Expenditure67,845.1057,830.5048,760.5044,026.4039,281.10 40,020.7033,607.50
Operating Profit14,109.2012,647.7010,369.307,709.106,034.30 5,157.603,369.40
Interest345.8089.4081.70217.80184.50 197.8061.60
PBDT13,763.4012,558.3010,287.607,491.305,849.80 4,959.803,307.80
Depreciation2,759.802,603.902,821.802,515.302,116.00 1,889.701,162.50
PBT & Exceptional Items11,003.609,954.407,465.804,976.003,733.80 3,070.102,145.30
Exceptional Items----- --
Profit before Tax11,003.609,954.407,465.804,976.003,733.80 3,070.102,145.30
Provision for Tax3,286.202,616.202,087.501,185.40902.20 621.50511.50
Profit after Tax7,717.407,338.205,378.303,790.602,831.60 2,448.601,633.80
Minority Interest-0.70-1.10-1.10-1.20-1.60 -1.30-
Share of Associate163.30172.80118.9018.0022.90 21.9047.40
Consolidated Profit7,880.007,509.905,496.103,807.402,852.90 2,469.201,681.20
 
LiabilitiesR Cr
Share Capital151.00151.00151.00151.00151.00 151.00144.50
Total Reserves42,408.4036,924.1030,465.0024,167.4021,345.40 18,876.8015,530.20
Shareholder's Funds42,559.4037,075.1030,616.0024,318.4021,496.40 19,027.8015,674.70
Minority Interest16.1015.4014.4013.4012.20 10.60-
Long Term Borrowings10.000.000.00278.30627.40 704.90169.80
Other Non Current Liabilities2,214.401,633.201,051.00886.101,044.50 902.30579.00
Current Liabilities15,448.5013,236.8011,044.108,980.708,295.00 6,871.406,675.70
Total Debt*120.80483.60230.90666.202,004.10 1,568.801,420.80
Total Liabilities60,248.4051,960.5042,725.5034,476.9031,475.50 27,517.0023,099.20
 
AssetsR Cr
Net Block13,388.8013,310.7012,529.6012,489.5011,033.70 10,021.707,745.50
Non Current Investments34,905.8026,971.8019,534.509,991.801,521.20 2,171.001,790.90
Other Non-Current Assets4,023.802,880.002,710.303,300.904,346.60 4,148.902,320.80
Current Investments1,217.302,178.801,141.303,305.909,005.90 5,250.404,754.10
Cash and Bank74.0023.5050.7043.20648.60 814.802,463.40
Other Current Assets6,638.706,595.706,759.105,345.604,919.50 5,110.204,024.50
Net Current Assets-7,518.50-4,438.80-3,093.00-286.006,279.00 4,304.004,566.30
Miscellaneous Exp. Not Written Off----- --
Total Assets60,248.4051,960.5042,725.5034,476.9031,475.50 27,517.0023,099.20
 
Cash FlowR Cr
From Operations11,787.9010,282.008,482.506,449.204,994.60 4,058.902,655.20
From Investing Activities-8,301.70-9,173.20-7,230.40-4,491.10-4,996.90 -3,224.00-3,180.80
From Finance Activities-3,436.10-1,129.30-1,236.60-2,003.50-73.90 -978.60610.00
Net Inflow/Outflow50.10-20.5015.50-45.40-76.20 -143.7084.40
 
Key Ratios
Adjusted EPS (Rs)260.93248.67181.99126.0794.47 81.7658.17
Adjusted Book Value (Rs)1,409.251,227.651,013.77805.25711.80 630.06542.38
Dividend per Share (Rs)80.0075.0035.0025.0012.00 8.007.50
Cash Flow per Share (Rs)390.33340.46280.88213.55165.38 134.4091.88
Debt to Equity0.000.010.010.030.09 0.080.09
Current Ratio0.510.660.720.971.76 1.631.68
ROCE (%)28.2929.3727.0421.4217.77 17.3413.85
RONW (%)19.3821.6819.5816.5513.97 14.1110.90
Operating Margin (%)17.6818.5818.0115.1713.55 11.649.34
Net Margin (%)9.4210.419.107.336.25 5.424.42
Revenue Growth (%)17.2218.2313.3614.050.54 22.76-2.87
Net Profit Growth (%)5.1736.4441.8933.8715.64 49.87-29.18
EPS Growth (%)4.9336.6444.3533.4615.54 40.55-29.43
Book Value Growth (%)14.7921.1025.9013.1312.97 21.399.55
 
Market Cues
Close Price (Rs)8,861.106,015.703,716.303,697.351,971.75 1,281.201,350.50
High Price (Rs)9,996.406,233.904,790.003,789.701,980.00 1,639.001,428.95
Low Price (Rs)6,021.003,418.503,193.251,866.001,215.00 1,051.00900.00
Market Cap (Rs Cr)267,667.13181,933.86112,316.82111,717.3559,536.28 38,646.9438,988.99
Price / Earnings33.9724.2320.4429.3420.87 15.6523.19
Price / Book Value6.294.913.674.592.77 2.032.49
Dividend Yield (%)0.901.240.940.680.61 0.630.56
*Total Debt is long term borrowings plus short term borrowings plus current maturities of long term borrowings.
comments powered by Disqus
Essential checks
Altman Z-Score
9.10
Piotroski F-Score
5
Modified C-Score
0
5-Years Price to Earnings
24.33
5-Years Price to Book
4.37
Earnings Yield
EBIT / Enterprise value
6.14%
PEG
Price / Earnings to growth ratio
0.94
Related Stocks
  Current Price   Chng %
Hindustan Motors R6.65 +1.53%
Mahindra & Mahindra R620.90 -0.32%
As on Jul 17, 12:14