Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  NATIONAL STOCK EXCHANGE OF INDIA  >  Maruti Suzuki India Ltd    MARUTI   INE585B01010

MARUTI SUZUKI INDIA LTD

(MARUTI)
  Report
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M INR Estimates in M INR
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 680 348 797 627 860 203 788 114 875 282 984 988
EBITDA 103 530 120 615 109 993 81 967 103 822 126 872
Operating profit (EBIT) 77 509 93 036 79 804 46 262 66 448 85 014
Pre-Tax Profit (EBT) 99 413 110 034 104 656 78 279 100 239 123 401
Net income 73 377 77 128 75 006 60 936 76 831 94 055
P/E ratio 24,8x 34,6x 26,9x 33,4x 26,4x 21,5x
EPS ( INR ) 243 256 248 202 256 314
Dividend per Share ( INR ) 75,0 80,0 80,0 79,4 90,9 107
Yield 1,24% 0,90% 1,20% 1,18% 1,35% 1,59%
Reference price ( INR ) 6 035,000 8 854,000 6 672,550 6 757,600 6 757,600 6 757,600
Announcement Date 04/27/2017
08:05am
04/27/2018
12:00am
04/25/2019
08:42am
- - -
Finances - Leverage
Actuals in M INR Estimates in M INR
Fiscal Period March 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt - - - - - -
Finance 277 579 352 505 370 407 381 745 397 710 461 524
Operating income (EBITDA) 103 530 120 615 109 993 81 967 103 822 126 872
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 33 886 38 918 47 447 40 896 42 087 43 319
Free Cash Flow (FCF) 68 961 78 932 18 932 45 357 59 643 80 014
Book Value Per Share (BVPS) ( INR ) 1 197 1 384 1 528 1 631 1 790 1 984
Cash Flow per Share ( INR ) 340 390 218 286 327 382
Announcement Date 04/27/2017
08:05am
04/27/2018
12:00am
04/25/2019
08:42am
- - -
Balance Sheet Analysis
Assessed data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 2 041 336 M INR -
Entreprise Value (EV) 1 659 591 M INR 1 643 627 M INR
Valuation 2020e 2021e
P/E ratio (Price / EPS) 33,4x 26,4x
Capitalization / Revenue 2,59x 2,33x
EV / Revenue 2,11x 1,90x
EV / EBITDA 20,2x 16,0x
Yield (DPS / Price) 1,18% 1,35%
Price to book (Price / BVPS) 4,14x 3,77x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 5,87% 7,59%
Operating Leverage (Delta EBIT / Delta Sales) -5,02x 3,95x
Net Margin (Net Profit / Revenue) 7,73% 8,78%
ROA (Net Profit / Asset) 8,06% 9,64%
ROE (Net Profit / Equities) 12,7% 14,7%
Rate of Dividend 39,3% 35,6%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   5,19% 4,81%
Cash Flow / Sales 11,0% 11,3%
Capital Intensity (Assets / Sales) 0,96x 0,91x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend