Maruti Suzuki India Ltd
NSE:MARUTI

Watchlist Manager
Maruti Suzuki India Ltd Logo
Maruti Suzuki India Ltd
NSE:MARUTI
Watchlist
Price: 11 063.6 INR 1.86% Market Closed
Market Cap: 3.5T INR
Have any thoughts about
Maruti Suzuki India Ltd?
Write Note

Intrinsic Value

The intrinsic value of one MARUTI stock under the Base Case scenario is 11 009.79 INR. Compared to the current market price of 11 063.6 INR, Maruti Suzuki India Ltd is Fairly Valued.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MARUTI Intrinsic Value
11 009.79 INR
Fairly Valued
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Maruti Suzuki India Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for MARUTI cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about MARUTI?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Maruti Suzuki India Ltd

Provide an overview of the primary business activities
of Maruti Suzuki India Ltd.

What unique competitive advantages
does Maruti Suzuki India Ltd hold over its rivals?

What risks and challenges
does Maruti Suzuki India Ltd face in the near future?

Has there been any significant insider trading activity
in Maruti Suzuki India Ltd recently?

Summarize the latest earnings call
of Maruti Suzuki India Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Maruti Suzuki India Ltd.

Provide P/S
for Maruti Suzuki India Ltd.

Provide P/E
for Maruti Suzuki India Ltd.

Provide P/OCF
for Maruti Suzuki India Ltd.

Provide P/FCFE
for Maruti Suzuki India Ltd.

Provide P/B
for Maruti Suzuki India Ltd.

Provide EV/S
for Maruti Suzuki India Ltd.

Provide EV/GP
for Maruti Suzuki India Ltd.

Provide EV/EBITDA
for Maruti Suzuki India Ltd.

Provide EV/EBIT
for Maruti Suzuki India Ltd.

Provide EV/OCF
for Maruti Suzuki India Ltd.

Provide EV/FCFF
for Maruti Suzuki India Ltd.

Provide EV/IC
for Maruti Suzuki India Ltd.

Show me price targets
for Maruti Suzuki India Ltd made by professional analysts.

What are the Revenue projections
for Maruti Suzuki India Ltd?

How accurate were the past Revenue estimates
for Maruti Suzuki India Ltd?

What are the Net Income projections
for Maruti Suzuki India Ltd?

How accurate were the past Net Income estimates
for Maruti Suzuki India Ltd?

What are the EPS projections
for Maruti Suzuki India Ltd?

How accurate were the past EPS estimates
for Maruti Suzuki India Ltd?

What are the EBIT projections
for Maruti Suzuki India Ltd?

How accurate were the past EBIT estimates
for Maruti Suzuki India Ltd?

Compare the revenue forecasts
for Maruti Suzuki India Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Maruti Suzuki India Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Maruti Suzuki India Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Maruti Suzuki India Ltd compared to its peers.

Compare the P/E ratios
of Maruti Suzuki India Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Maruti Suzuki India Ltd with its peers.

Analyze the financial leverage
of Maruti Suzuki India Ltd compared to its main competitors.

Show all profitability ratios
for Maruti Suzuki India Ltd.

Provide ROE
for Maruti Suzuki India Ltd.

Provide ROA
for Maruti Suzuki India Ltd.

Provide ROIC
for Maruti Suzuki India Ltd.

Provide ROCE
for Maruti Suzuki India Ltd.

Provide Gross Margin
for Maruti Suzuki India Ltd.

Provide Operating Margin
for Maruti Suzuki India Ltd.

Provide Net Margin
for Maruti Suzuki India Ltd.

Provide FCF Margin
for Maruti Suzuki India Ltd.

Show all solvency ratios
for Maruti Suzuki India Ltd.

Provide D/E Ratio
for Maruti Suzuki India Ltd.

Provide D/A Ratio
for Maruti Suzuki India Ltd.

Provide Interest Coverage Ratio
for Maruti Suzuki India Ltd.

Provide Altman Z-Score Ratio
for Maruti Suzuki India Ltd.

Provide Quick Ratio
for Maruti Suzuki India Ltd.

Provide Current Ratio
for Maruti Suzuki India Ltd.

Provide Cash Ratio
for Maruti Suzuki India Ltd.

What is the historical Revenue growth
over the last 5 years for Maruti Suzuki India Ltd?

What is the historical Net Income growth
over the last 5 years for Maruti Suzuki India Ltd?

What is the current Free Cash Flow
of Maruti Suzuki India Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Maruti Suzuki India Ltd.

Business Breakdown

Maruti Suzuki India Ltd., a frontrunner in the Indian automotive industry, has carved a remarkable niche since its inception in 1981. As a subsidiary of the Japanese automobile giant Suzuki Motor Corporation, Maruti Suzuki has revolutionized the way India experiences mobility. With a vast portfolio of vehicles ranging from compact cars to SUVs, the company caters to a diverse range of customers, making automotive dreams accessible to millions. By consistently prioritizing quality, affordability, and fuel efficiency, Maruti Suzuki has not only built a trusted brand but also garnered a significant market share, emerging as the largest car manufacturer in India. Its strategic focus on innovatio...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Maruti Suzuki India Ltd

Current Assets 226.3B
Cash & Short-Term Investments 101.6B
Receivables 46.3B
Other Current Assets 78.5B
Non-Current Assets 927.2B
Long-Term Investments 536.8B
PP&E 349.2B
Intangibles 6.8B
Other Non-Current Assets 34.4B
Current Liabilities 259.5B
Accounts Payable 169.9B
Short-Term Debt 331m
Other Current Liabilities 89.3B
Non-Current Liabilities 37.6B
Long-Term Debt 677m
Other Non-Current Liabilities 37B
Efficiency

Earnings Waterfall
Maruti Suzuki India Ltd

Revenue
1.5T INR
Cost of Revenue
-1T INR
Gross Profit
439.2B INR
Operating Expenses
-291.1B INR
Operating Income
148.1B INR
Other Expenses
-1.1B INR
Net Income
147B INR

Free Cash Flow Analysis
Maruti Suzuki India Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q2 FY '25, Maruti Suzuki sold 541,550 vehicles, with a slight drop in domestic sales but a 12.1% increase in exports. The company achieved net sales of INR 355.89 billion, up marginally from the previous year. However, net profit fell to INR 30.69 billion due to tax provisions. Retail sales are expected to grow by 3.9% throughout the year, with a 14% increase anticipated during the festive season. The company maintains a strong market presence in CNG vehicles, accounting for one-third of sales, and is set to enhance its model lineup with new EVs and refurbished traditional models.

What is Earnings Call?
Fundamental Scores

MARUTI Profitability Score
Profitability Due Diligence

Maruti Suzuki India Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

Positive 3-Years Revenue Growth
Positive Gross Profit
ROE is Increasing
ROIC is Increasing
56/100
Profitability
Score

Maruti Suzuki India Ltd's profitability score is 56/100. The higher the profitability score, the more profitable the company is.

MARUTI Solvency Score
Solvency Due Diligence

Maruti Suzuki India Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Low D/E
91/100
Solvency
Score

Maruti Suzuki India Ltd's solvency score is 91/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MARUTI Price Targets Summary
Maruti Suzuki India Ltd

Wall Street analysts forecast MARUTI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MARUTI is 13 657.29 INR with a low forecast of 10 908 INR and a high forecast of 17 430 INR.

Lowest
Price Target
10 908 INR
1% Downside
Average
Price Target
13 657.29 INR
23% Upside
Highest
Price Target
17 430 INR
58% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for MARUTI?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for MARUTI is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

MARUTI Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Maruti Suzuki India Ltd Logo
Maruti Suzuki India Ltd

Country

India

Industry

Automobiles

Market Cap

3.5T INR

Dividend Yield

1.13%

Description

Maruti Suzuki India Ltd. engages in the manufacture, purchase and sale of motor vehicles, components, and spare parts. The company is headquartered in New Delhi, Delhi. The company went IPO on 2014-07-09. The Company’s other activities comprises facilitation of pre-owned car sales, fleet management and car financing. The firm offers its products through three channels, namely Nexa, Arena and Commercial. Its portfolio of Nexa products include Baleno, XL6, Ignis, S-Cross and Ciaz. Its portfolio of Arena products includes Vitara Brezza, Ertiga, Wagon-R, Dzire, Alto, Celerio, CelerioX, S-Presso, Eeco and Swift. Its portfolio of Commercial products includes Super Carry and Eeco Cargo. Its service offerings include Maruti Suzuki Genuine Parts, Maruti Suzuki Genuine Accessories, Maruti Suzuki Finance, Maruti Insurance, Maruti Suzuki Rewards, Maruti Suzuki Subscribe and Maruti Suzuki Driving School. The Company’s plant is located in Palam Gurgaon Road, Gurgaon, Haryana, and at Manesar Industrial Town, Gurgaon, Haryana.

Contact

DELHI
New Delhi
1, Nelson Mandela Road,, Vasant Kunj,
+911146781000
www.marutisuzuki.com

IPO

2014-07-09

Employees

16 025

Officers

MD, CEO, & Whole-Time Director
Mr. Hisashi Takeuchi
Director of Production & Additional Director
Mr. Kazunari Yamaguchi
Director of Corporate Planning & Whole Time Director
Mr. Kenichiro Toyofuku
Chief Financial Officer
Mr. Arnab Roy
Senior Executive Officer of Production & Member of the Executive Board (Strategic Projects)
Mr. Rajiv Gandhi
Member of Executive Committee
Mr. C. V. Raman
Show More
Member Executive Committee
Mr. Rajesh Uppal
Member of Executive Board (Process & Audit - Marketing & Sales)
Mr. Randhir Singh Kalsi
Head of Corporate Affairs & Chief Investor Relations Officer
Mr. Rahul Bharti
Executive Officer of Legal & General Counsel
Ms. Manjaree Chowdhary
Show Less

See Also

Discover More
What is the Intrinsic Value of one MARUTI stock?

The intrinsic value of one MARUTI stock under the Base Case scenario is 11 009.79 INR.

Is MARUTI stock undervalued or overvalued?

Compared to the current market price of 11 063.6 INR, Maruti Suzuki India Ltd is Fairly Valued.

Back to Top