MARUTI SUZUKI vs M&M - Comparison Results
Current Valuations
MARUTI SUZUKI
M&M
MARUTI SUZUKI/ M&M
P/E (TTM)
x
61.9
19.1
324.0%
View Chart
P/BV
x
4.8
3.3
145.9%
View Chart
Dividend Yield
%
0.7
0.9
73.3%
Financials
MARUTI SUZUKI M&M
EQUITY SHARE DATA
MARUTI SUZUKI Mar-22
M&M Mar-22
MARUTI SUZUKI/ M&M
5-Yr ChartClick to enlarge
High
Rs 9,022 979
921.6%
Low
Rs 6,400 671
953.8%
Sales per share (Unadj.)
Rs 2,924.1 810.8
360.6%
Earnings per share (Unadj.)
Rs 123.1 48.5
253.6%
Cash flow per share (Unadj.)
Rs 215.4 80.1
269.0%
Dividends per share (Unadj.)
Rs 60.00 11.55
519.5%
Avg Dividend yield
% 0.8 1.4
55.6%
Book value per share (Unadj.)
Rs 1,831.7 421.7
434.4%
Shares outstanding (eoy)
m 302.08 1,112.13
27.2%
Bonus / Rights / Conversions
0 0 -
Price / Sales ratio
x 2.6 1.0
259.2%
Avg P/E ratio
x 62.7 17.0
368.6%
P/CF ratio (eoy)
x 35.8 10.3
347.5%
Price / Book Value ratio
x 4.2 2.0
215.2%
Dividend payout
% 48.8 23.8
204.9%
Avg Mkt Cap
Rs m 2,329,340 917,452
253.9%
No. of employees
`000 NA NA -
Total wages/salary
Rs m 40,514 83,867
48.3%
Avg. sales/employee
Rs Th 0 0 -
Avg. wages/employee
Rs Th 0 0 -
Avg. net profit/employee
Rs Th 0 0 -
INCOME DATA
Net Sales
Rs m 883,298 901,706
98.0%
Other income
Rs m 17,447 10,376
168.1%
Total revenues
Rs m 900,745 912,082
98.8%
Gross profit
Rs m 57,062 149,939
38.1%
Depreciation
Rs m 27,890 35,075
79.5%
Interest
Rs m 1,266 50,181
2.5%
Profit before tax
Rs m 45,353 75,060
60.4%
Minority Interest
Rs m 0 0 -
Prior Period Items
Rs m 0 0 -
Extraordinary Inc (Exp)
Rs m 0 0 -
Tax
Rs m 8,177 21,088
38.8%
Profit after tax
Rs m 37,176 53,972
68.9%
Gross profit margin
% 6.5 16.6
38.8%
Effective tax rate
% 18.0 28.1
64.2%
Net profit margin
% 4.2 6.0
70.3%
BALANCE SHEET DATA
Current assets
Rs m 167,934 751,480
22.3%
Current liabilities
Rs m 170,235 562,883
30.2%
Net working cap to sales
% -0.3 20.9
-1.2%
Current ratio
x 1.0 1.3
73.9%
Inventory Days
Days 187 305
61.1%
Debtors Days
Days 8 3
325.8%
Net fixed assets
Rs m 577,210 972,405
59.4%
Share capital
Rs m 1,510 5,561
27.2%
"Free" reserves
Rs m 551,825 463,431
119.1%
Net worth
Rs m 553,335 468,992
118.0%
Long term debt
Rs m 0 486,251
0.0%
Total assets
Rs m 745,144 1,723,885
43.2%
Interest coverage
x 36.8 2.5
1,475.4%
Debt to equity ratio
x 0 1.0
0.0%
Sales to assets ratio
x 1.2 0.5
226.6%
Return on assets
% 5.2 6.0
85.4%
Return on equity
% 6.7 11.5
58.4%
Return on capital
% 8.4 13.1
64.3%
Exports to sales
% 0 0 -
Imports to sales
% 4.7 0 -
Exports (fob)
Rs m NA NA -
Imports (cif)
Rs m 41,204 NA -
Fx inflow
Rs m 110,642 32,941
335.9%
Fx outflow
Rs m 123,906 26,288
471.3%
Net fx
Rs m -13,264 6,653
-199.4%
CASH FLOW
From Operations
Rs m 18,405 92,476
19.9%
From Investments
Rs m -2,392 -32,258
7.4%
From Financial Activity
Rs m -16,070 -58,826
27.3%
Net Cashflow
Rs m -57 1,130
-5.0%
Share Holding
Indian Promoters
%
0.0
19.4
-
Foreign collaborators
%
56.4
0.1
93,950.0%
Indian inst/Mut Fund
%
39.9
66.9
59.6%
FIIs
%
21.9
37.9
57.7%
ADR/GDR
%
0.0
0.0
-
Free float
%
43.6
80.6
54.2%
Shareholders
395,441
581,288
68.0%
Pledged promoter(s) holding
%
0.0
0.1
-
NM: Not Meaningful
Source: Company Annual Reports, Regulatory Filings, Equitymaster
Today's Market
After opening the day on a flat note, Indian share markets turned volatile during the afternoon session and fell hard as selling was seen in banking and auto stocks.