Maruti Suzuki India Ltd

MARUTI

Summary

Fair Value Assessment
Overvalued (22% Premium)
Fair ValueQ9,540.64UncertaintyHigh
Close Price11,688.10Apr 03, 2025
Market Closed
11,482.00
Price Down by 206.10 | 1.76 %
Previous Close
11,482.00
Day Range
11,330.00 – 11,630.00
Year Range
10,725.00 – 13,680.00
Bid / Ask
11,440.70 × 11482
Market Cap
3.6 Tril
Volume / Average
355.8 k / 404.8 k
Beta (5-Year)
0.88
Shares Outstanding
314.40 Mil
Primary Exchange
National Stock Exchange of India

Business Description
Maruti Suzuki India Ltd, a subsidiary of Suzuki Motor Corp. The company is engaged in the manufacturing, purchase, and sale of motor vehicles, components, and spare parts. Its other activities include the facilitation of pre-owned car sales, fleet management, and car financing. The company manufactures various types of passenger vehicles and light commercial vehicles for its customers belonging to different income categories. Some of the vehicles manufactured by it are; WagonR, Dzire, Ertiga, Fronx (SUV), and others. Geographically, the company generates a majority of its revenue from its business in India and also engages in exports of its products to countries like Chile, Saudi Arabia, South Africa, Mexico, and the Philippines.
Contact
1, Nelson Mandela Road Vasant Kunj, New Delhi 110070
T +91 1146781000
www.marutisuzuki.com opens in a new tab
Sector
Consumer Cyclical
Industry
Auto Manufacturers
Most Recent Earnings
Dec 31, 2024
Fiscal Year End
Mar 31, 2025
Employees
47,433

Key Metrics

Income Statement (in Bil, except ratios)
12/31/2024
03/2024
03/2023
03/2022
03/2021
03/2020
Revenue
1,445.24 1,364.84 1,137.82 851.69 677.89 729.21
Revenue Growth %
10.91% 19.97% 33.60% 25.64% -7.04% -13.29%
Gross Profit
331.44 308.73 227.87 157.38 128.88 149.33
Gross Profit Margin %
22.93% 22.62% 20.03% 18.48% 19.01% 20.48%
Operating Income
152.17 134.06 81.59 29.19 23.36 37.86
Operating Margin %
10.53% 9.82% 7.17% 3.43% 3.45% 5.19%
EBIT
196.36 172.21 103.25 45.92 53.50 71.40
EBIT Margin %
13.59% 12.62% 9.07% 5.39% 7.89% 9.79%
EBITDA
250.81 224.77 131.50 73.81 83.84 106.69
EBITDA Margin %
17.35% 16.47% 11.56% 8.67% 12.37% 14.63%
Net Income
145.41 134.88 82.11 38.80 43.89 56.76
Net Profit Margin %
10.06% 9.88% 7.22% 4.56% 6.47% 7.79%
Basic EPS
462.51 429.01 271.82 124.68 145.30 187.90
Diluted EPS
462.51 429.01 271.82 124.68 145.30 187.90
Normalized EPS
370.06 355.87 226.49 96.36 87.38 119.21
Total Dividends per Share
125.00 90.00 60.00 45.00 60.00 80.00
Balance Sheet (in Bil, except ratios)
09/30/2024
03/2024
03/2023
03/2022
03/2021
03/2020
Total Assets
1,216.97 1,153.51 845.97 746.56 712.83 636.28
Total Liabilities
325.71 297.15 228.06 193.22 187.82 141.96
Total Debt
1.58 1.19 12.47 4.26 5.41 1.84
Total Equity
891.26 856.36 617.91 553.34 525.01 494.32
Cash And Cash Equivalents
19.54 26.60 0.37 0.35 0.41 0.21
Working Capital
-36.81 -33.18 -84.92 -2.30 24.24 -28.65
Shares Outstanding (Bil)
0.30 0.30 0.30
Book Value Per Share
2,723.77 2,045.53 1,831.75 1,737.97 1,635.76
Total Debt To Equity
0.00 0.00 0.02 0.01 0.01 0.00
Cash Flow Statement (in Bil, except ratios)
09/30/2024
03/2024
03/2023
03/2022
03/2021
03/2020
Cash From Operating Activities
138.48 168.01 92.51 18.41 88.56 34.96
Cash From Investing Activities
-99.32 -118.65 -80.36 -2.39 -72.91 -5.57
Cash From Financing Activities
-44.43 -40.62 -12.13 -16.07 -15.45 -31.04
Capital Expenditures
92.00 63.47 34.59 23.70 34.37
Free Cash Flow
57.32 23.46 10.65 20.48 24.93
Change in Cash
-5.27 8.74 0.02 -0.06 0.20 -1.65

Profile

Name (Age)
5-Year Trend
2021
2022
2023
2024
2025
Hisashi Takeuchi (60) Director, Managing Director and Chief Executive Officer
Kenichiro Toyofuku (55) Director and Director, Corporate Planning
Kazunari Yamaguchi (61) Director and Director, Production
Total Compensation for all Key Executives
Transaction History

Shares in Thousands
0 5 10 15 20 25 30 35 40
>
No Data Available
There is no available information for this investment.
Sep
2023
    • Buy
    • Acquisition
    • Option Exercise
    • Disposition
    • Sell
Transaction Detail
No Data Available
There is no available information for this investment.

Ownership


© Copyright 2025 Morningstar, Inc. All rights reserved.
Terms of Use    Privacy Policy
© Copyright 2025 Morningstar, Inc. All rights reserved. Please read our Terms of Use above. This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.
As of December 1st, 2023, the ESG-related information, methodologies, tools, ratings, data and opinions contained or reflected herein are not directed to or intended for use or distribution to India-based clients or users and their distribution to Indian resident individuals or entities is not permitted, and Morningstar/Sustainalytics accepts no responsibility or liability whatsoever for the actions of third parties in this respect.
Company: Morningstar India Private Limited; Regd. Office: 9th floor, Platinum Technopark, Plot No. 17/18, Sector 30A, Vashi, Navi Mumbai – 400705, Maharashtra, India; CIN: U72300MH2004PTC245103; Telephone No.: +91-22-61217100; Fax No.: +91-22-61217200; Contact: Morningstar India Help Desk (e-mail: helpdesk.in@morningstar.com) in case of queries or grievances.
Top