Whalesbook
The Company was established in 1981. A joint venture agreement was signed between the Government of India and Suzuki MotorCorporation (SMC), Japan in 1982. The Company became a subsidiary of SMC in 2002.It is the market leader in passenger vehicle segment in India. In terms of production volume and sales, the Company is now SMC’s largest subsidiary. SMC currently holds 56.28% of its equity stake.The principal activities of the Company are manufacturing, purchase and sale of motor vehicles, components and spare parts.
Market share of major car manufacturers (%)[1]Maruti Suzuki - 45.0Hyundai - 15Tata - 13Mahindra - 10Kia - 7Others: 13%
| S.No. | Name | Current Price (Rs.) | Price to Earning | Market Capitalization (Rs.Cr.) | Dividend yield (%) | Net Profit latest quarter (Rs.Cr.) | YOY Quarterly profit growth (%) | Sales latest quarter (Rs.Cr.) | YOY Quarterly sales growth (%) | Return on capital employed (%) | Sales (Rs.Cr.) | OPM (%) | Profit after tax (Rs.Cr.) | Profit after tax latest quarter (Rs.Cr.) | Price to book value | Return on assets (%) | Debt to equity |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1. | Maruti Suzuki | 15994.00 | 35.31 | 502800.76 | 0.84 | 3293.10 | 7.30 | 42100.80 | 13.17 | 21.67 | 159680.30 | 10.75 | 14240.90 | 3293.10 | 5.16 | 11.79 | 0.00 |
| 2. | M & M | 3671.60 | 32.07 | 456480.23 | 0.69 | 3963.75 | 15.85 | 46105.67 | 21.57 | 13.93 | 175704.22 | 18.95 | 14232.39 | 3673.32 | 5.51 | 5.51 | 1.53 |
| 3. | Hyundai Motor I | 2372.80 | 34.39 | 192993.94 | 0.89 | 1570.25 | 17.38 | 17061.03 | 1.10 | 54.25 | 66889.41 | 13.20 | 5612.65 | 1570.25 | 11.35 | 19.97 | 0.05 |
| 4. | Tata Motors PVeh | 356.45 | 9.73 | 131367.15 | 1.68 | 76248.00 | -214.83 | 72349.00 | -13.52 | 19.97 | 392137.00 | 9.18 | 13507.54 | -3412.33 | 1.19 | 7.65 | 0.61 |
| 5. | Force Motors | 17568.00 | 28.21 | 23138.45 | 0.23 | 350.70 | 159.72 | 2081.40 | 7.22 | 29.99 | 8624.15 | 14.46 | 820.18 | 350.67 | 6.60 | 11.53 | 0.00 |
| 6. | Olectra Greentec | 1239.40 | 71.14 | 10167.20 | 0.03 | 49.43 | 4.18 | 656.62 | 25.39 | 20.52 | 1968.13 | 13.68 | 142.91 | 49.55 | 9.06 | 7.46 | 0.33 |
| 7. | Mercury EV-Tech | 38.05 | 81.96 | 722.85 | 0.00 | 1.72 | 7.50 | 34.01 | 74.59 | 5.16 | 122.86 | 8.41 | 8.82 | 1.72 | 2.58 | 3.17 | 0.03 |
| – | Median: 8 Co. | 1806.1 | 34.85 | 77252.8 | 0.46 | 960.48 | 7.4 | 9571.22 | 10.2 | 20.24 | 37756.78 | 11.97 | 3216.41 | 200.11 | 6.05 | 7.55 | 0.04 |
Standalone figures in ₹ crores
| Dec 2022 | Dec 2023 | Dec 2024 | Jun 2023 | Jun 2024 | Jun 2025 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2022 | Sep 2023 | Sep 2024 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 29,044 | 33,309 | 38,492 | 32,327 | 35,531 | 38,414 | 32,048 | 38,235 | 40,674 | 29,931 | 37,062 | 37,203 | 42,101 |
Expenses | 26,211 | 29,401 | 34,022 | 29,344 | 31,029 | 34,418 | 28,698 | 33,550 | 36,409 | 27,162 | 32,278 | 32,786 | 37,667 |
Operating Profit | 2,833 | 3,908 | 4,470 | 2,983 | 4,502 | 3,995 | 3,350 | 4,685 | 4,265 | 2,769 | 4,784 | 4,417 | 4,434 |
Other Income | 861 | 933 | 985 | 1,001 | 975 | 1,823 | 743 | 1,118 | 1,447 | 612 | 844 | 1,475 | 913 |
Profit before tax | 2,954 | 4,054 | 4,602 | 3,190 | 4,689 | 4,834 | 3,255 | 4,998 | 4,792 | 2,628 | 4,799 | 5,100 | 4,251 |
Tax % | 20% | 23% | 23% | 22% | 22% | 23% | 19% | 22% | 23% | 22% | 23% | 40% | 23% |
Net Profit | 2,351 | 3,130 | 3,525 | 2,485 | 3,650 | 3,712 | 2,624 | 3,878 | 3,711 | 2,062 | 3,716 | 3,069 | 3,293 |
EPS in Rs | 77.84 | 99.55 | 112.12 | 82.27 | 116.09 | 118.06 | 86.85 | 123.34 | 118.04 | 68.24 | 123.03 | 97.62 | 104.74 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sales | 43,792 | 49,971 | 57,538 | 68,035 | 79,763 | 86,020 | 75,611 | 70,332 | 88,296 | 117,523 | 140,933 | 151,900 | 159,680 |
Expenses | 38,590 | 43,209 | 48,518 | 57,620 | 67,647 | 74,968 | 68,266 | 64,928 | 82,549 | 106,504 | 124,483 | 134,074 | 142,516 |
Operating Profit | 5,202 | 6,761 | 9,020 | 10,415 | 12,116 | 11,052 | 7,345 | 5,404 | 5,747 | 11,019 | 16,449 | 17,826 | 17,164 |
Other Income | 717 | 783 | 1,326 | 2,237 | 1,991 | 2,508 | 3,378 | 2,887 | 1,748 | 2,150 | 3,807 | 4,710 | 5,168 |
Interest | 176 | 206 | 82 | 89 | 346 | 76 | 133 | 101 | 126 | 187 | 193 | 193 | 199 |
Depreciation | 2,084 | 2,470 | 2,820 | 2,602 | 2,758 | 3,019 | 3,526 | 3,032 | 2,786 | 2,823 | 3,022 | 3,159 | 3,654 |
Profit before tax | 3,658 | 4,868 | 7,444 | 9,960 | 11,003 | 10,466 | 7,065 | 5,159 | 4,582 | 10,159 | 17,040 | 19,183 | 18,479 |
Net Profit | 2,783 | 3,711 | 5,364 | 7,350 | 7,722 | 7,501 | 5,651 | 4,230 | 3,766 | 8,049 | 13,209 | 13,955 | 14,241 |
EPS in Rs | 92.13 | 122.85 | 177.58 | 243.32 | 255.62 | 248.30 | 187.06 | 140.02 | 124.68 | 266.46 | 420.14 | 443.86 | 452.96 |
Dividend Payout % | 13% | 20% | 20% | 31% | 31% | 32% | 32% | 32% | 48% | 34% | 30% | 30% | – |
Standalone figures in ₹ crores
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Equity Capital | 151 | 151 | 151 | 151 | 151 | 151 | 151 | 151 | 151 | 151 | 157 | 157 | 157 |
Reserves | 20,827 | 23,553 | 29,733 | 36,280 | 41,606 | 45,990 | 48,286 | 51,216 | 53,935 | 60,231 | 83,825 | 93,890 | 97,256 |
Borrowings | 1,824 | 516 | 231 | 484 | 111 | 150 | 171 | 531 | 419 | 1,247 | 119 | 76 | 92 |
Other Liabilities | 7,798 | 9,330 | 11,825 | 14,336 | 17,502 | 16,641 | 13,944 | 18,170 | 18,889 | 21,549 | 26,184 | 31,497 | 34,131 |
Total Liabilities | 30,600 | 33,549 | 41,940 | 51,251 | 59,370 | 62,932 | 62,552 | 70,067 | 73,394 | 83,179 | 110,285 | 125,620 | 131,636 |
Fixed Assets | 10,790 | 12,259 | 12,510 | 13,293 | 13,359 | 15,408 | 15,781 | 14,957 | 13,717 | 17,805 | 18,495 | 24,707 | 26,699 |
Gross Block | 22,702 | 26,462 | 15,322 | 18,660 | 21,424 | 26,329 | 29,797 | 31,455 | 32,489 | 39,078 | 42,426 | 51,410 | – |
Accumulated Depreciation | 11,911 | 14,202 | 2,812 | 5,367 | 8,065 | 10,922 | 14,016 | 16,498 | 18,772 | 21,273 | 23,931 | 26,704 | – |
CWIP | 2,621 | 1,883 | 1,007 | 1,252 | 2,126 | 1,600 | 1,337 | 1,490 | 2,929 | 2,897 | 6,534 | 5,759 | 6,123 |
Investments | 10,118 | 12,814 | 19,932 | 28,481 | 35,290 | 36,515 | 36,468 | 41,787 | 40,763 | 47,756 | 68,514 | 74,506 | 75,142 |
Other Assets | 7,070 | 6,593 | 8,491 | 8,225 | 8,595 | 9,409 | 8,966 | 11,834 | 15,984 | 14,720 | 16,742 | 20,648 | 23,673 |
Total Assets | 30,600 | 33,549 | 41,940 | 51,251 | 59,370 | 62,932 | 62,552 | 70,067 | 73,394 | 83,179 | 110,285 | 125,620 | 131,636 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash from Operating Activity | 4,904 | 6,321 | 8,484 | 10,279 | 11,785 | 6,593 | 3,405 | 8,839 | 1,791 | 9,228 | 15,167 | 14,012 |
Cash from Investing Activity | -4,893 | -4,410 | -7,227 | -9,178 | -8,282 | -3,538 | -464 | -7,284 | -189 | -8,018 | -10,683 | -10,242 |
Cash from Financing Activity | -66 | -1,962 | -1,236 | -1,129 | -3,446 | -2,948 | -3,100 | -1,541 | -1,602 | -1,208 | -4,062 | -4,149 |
Net Cash Flow | -55 | -51 | 21 | -28 | 57 | 107 | -159 | 14 | -0 | 1 | 422 | -378 |
Standalone Figures in ₹ Crores / Yearly
| Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 12 | 8 | 8 | 6 | 7 | 10 | 10 | 7 | 8 | 10 | 12 | 16 |
Inventory Days | 20 | 28 | 30 | 25 | 21 | 20 | 22 | 22 | 20 | 18 | 15 | 17 |
Days Payable | 57 | 56 | 70 | 65 | 70 | 59 | 51 | 73 | 54 | 50 | 53 | 59 |
Cash Conversion Cycle | -25 | -21 | -32 | -33 | -42 | -29 | -19 | -44 | -26 | -21 | -26 | -26 |
Working Capital Days | -28 | -27 | -27 | -36 | -40 | -30 | -20 | -47 | -30 | -27 | -25 | -23 |
ROCE % | 16% | 19% | 23% | 24% | 24% | 19% | 9% | 5% | 6% | 15% | 19% | 22% |
Direct from BSE filings, auto-summarised
External media mentions & references
Editorial & research coverage
Oct 2025
Aug 2025
May 2025
Jan 2025
Oct 2024
Jul 2024
Apr 2024
Jan 2024
Oct 2023
Oct 2023
Oct 2023
Jul 2023
May 2023
Feb 2023
Nov 2022
Jul 2022
Jan 2022
Aug 2021
Jul 2021
Mar 2021
Jan 2021
Oct 2020
Jul 2020
May 2020
Oct 2019
Jul 2019
Apr 2019
Jan 2019
Oct 2018
Jul 2018
Jan 2018
Jul 2017
Apr 2017
Jan 2017
Jul 2016
Apr 2016
Jan 2016
