MARUTI SUZUKI INDIA LTD Toevoegen aan een lijst
|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 12.935 INR | +3,22% |
|
+3,50% | +25,55% |
| 21/05 | Indiase Sensex eindigt lager, Nifty opwaarts in aanloop naar uitslag nationale verkiezingen | MT |
| 20/05 | Maruti Suzuki opent 3.000ste Arena verkooppunt in Ludhiana, India | MT |
Totale waarde
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Marktkapitalisatie 1 | 2.015.644 | 1.295.410 | 2.072.028 | 2.284.118 | 2.504.893 | 4.066.766 | - | - |
| Bedrijfswaarde 1 | 1.645.237 | 926.551 | 1.622.275 | 1.856.479 | 2.504.893 | 3.919.089 | 3.409.855 | 3.342.359 |
| K/w-verhouding | 26,9 x | 22,9 x | 49 x | 60,6 x | 31,1 x | 29,2 x | 26,3 x | 23,6 x |
| Dividendrendement | 1,2% | 1,4% | 0,66% | 0,79% | 1,09% | 0,99% | 1,17% | 1,29% |
| Marktkapitalisatie/omzet | 2,34 x | 1,71 x | 2,95 x | 2,59 x | 2,13 x | 2,81 x | 2,63 x | 2,35 x |
| Bedrijfswaarde/omzet | 1,91 x | 1,23 x | 2,31 x | 2,1 x | 2,13 x | 2,78 x | 2,2 x | 1,93 x |
| Bedrijfswaarde/EBITDA | 15 x | 12,7 x | 30,3 x | 32,6 x | 22,8 x | 28,6 x | 17,9 x | 15,5 x |
| Bedrijfswaarde/FCF | 86,9 x | 438 x | 24,2 x | -131 x | 80,5 x | 46,4 x | 40,7 x | 31,9 x |
| FCF Yield | 1,15% | 0,23% | 4,13% | -0,76% | 1,24% | 2,15% | 2,46% | 3,14% |
| Price to Book | 4,37 x | 2,67 x | 4,03 x | 4,22 x | 4,15 x | 5,27 x | 4,15 x | 3,73 x |
| Aantal aandelen (in duizenden) | 302.080 | 302.080 | 302.080 | 302.080 | 302.080 | 314.403 | - | - |
| Referentieprijs 2 | 6.673 | 4.288 | 6.859 | 7.561 | 8.292 | 12.531 | 12.531 | 12.531 |
| Datum van publicatie | 25-04-19 | 13-05-20 | 27-04-21 | 30-04-22 | 26-04-23 | 26-04-24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Jaargegevens)
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 860.203 | 756.106 | 703.325 | 882.956 | 1.175.229 | 1.409.326 | 1.547.137 | 1.729.624 |
| EBITDA 1 | 109.993 | 73.026 | 53.453 | 57.012 | 110.077 | 136.810 | 190.027 | 215.797 |
| Bedrijfsresultaat (EBIT) 1 | 79.804 | 37.769 | 23.138 | 29.147 | 81.844 | 133.788 | 154.274 | 172.915 |
| Operationele Marge | 9,28% | 5% | 3,29% | 3,3% | 6,96% | 9,49% | 9,97% | 10% |
| Resultaat voor belastingen (EBT) 1 | 104.656 | 70.648 | 51.594 | 45.823 | 101.591 | 170.404 | 192.284 | 215.029 |
| Nettowinst (verlies) 1 | 75.006 | 56.506 | 42.297 | 37.663 | 80.492 | 132.094 | 148.897 | 165.933 |
| Nettomarge | 8,72% | 7,47% | 6,01% | 4,27% | 6,85% | 9,37% | 9,62% | 9,59% |
| WPA 2 | 248,3 | 187,1 | 140,0 | 124,7 | 266,5 | 431,1 | 476,0 | 531,2 |
| Free Cash Flow 1 | 18.932 | 2.115 | 67.072 | -14.145 | 31.126 | 84.401 | 83.774 | 104.862 |
| FCF-marge | 2,2% | 0,28% | 9,54% | -1,6% | 2,65% | 5,99% | 5,41% | 6,06% |
| Kasstroomconversie (ebitda) | 17,21% | 2,9% | 125,48% | - | 28,28% | 61,69% | 44,09% | 48,59% |
| Kasstroomconversie (nettowinst) | 25,24% | 3,74% | 158,57% | - | 38,67% | 63,89% | 56,26% | 63,2% |
| Dividend per aandeel 2 | 80,00 | 60,00 | 45,00 | 60,00 | 90,00 | 125,0 | 146,1 | 161,4 |
| Datum van publicatie | 25-04-19 | 13-05-20 | 27-04-21 | 30-04-22 | 26-04-23 | 26-04-24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Evolutie van de resultatenrekening (Kwartaalgegevens)
| Fiscaal tijdperk: March | 2019 S1 | 2020 S1 | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 448.926 | 367.051 | 234.578 | 240.237 | 177.707 | 205.389 | 232.460 | 267.400 | 264.998 | 299.308 | 290.443 | 320.480 | 323.269 | 369.179 | 336.316 | 386.013 | 356.569 |
| EBITDA 1 | 67.824 | 36.541 | 22.261 | 19.911 | 8.211 | 8.549 | 15.590 | 24.268 | 19.121 | 27.689 | 28.331 | 33.503 | 29.830 | 40.765 | 38.598 | 50.775 | 42.881 |
| Bedrijfsresultaat (EBIT) 1 | - | 18.094 | 14.848 | 12.501 | 779 | 988 | 9.190 | 17.796 | 12.607 | 20.463 | 21.230 | 26.111 | 22.355 | 34.087 | 31.776 | 40.457 | 36.013 |
| Operationele Marge | - | 4,93% | 6,33% | 5,2% | 0,44% | 0,48% | 3,95% | 6,66% | 4,76% | 6,84% | 7,31% | 8,15% | 6,92% | 9,23% | 9,45% | 10,48% | 10,1% |
| Resultaat voor belastingen (EBT) 1 | - | - | 24.498 | 13.075 | 5.635 | 5.990 | 12.218 | 21.980 | 13.218 | 26.283 | 29.542 | 32.548 | 31.902 | 41.500 | 38.143 | 50.142 | 52.921 |
| Nettowinst (verlies) 1 | 42.157 | 27.941 | 19.414 | 11.661 | 4.408 | 4.753 | 10.113 | 18.389 | 10.128 | 20.615 | 23.513 | 26.236 | 24.851 | 31.884 | 29.958 | 39.490 | 35.773 |
| Nettomarge | 9,39% | 7,61% | 8,28% | 4,85% | 2,48% | 2,31% | 4,35% | 6,88% | 3,82% | 6,89% | 8,1% | 8,19% | 7,69% | 8,64% | 8,91% | 10,23% | 10,03% |
| WPA 2 | - | 92,50 | 64,27 | 38,60 | 14,59 | 15,73 | 33,48 | 60,87 | 33,53 | 68,24 | 77,84 | 86,85 | 82,27 | 108,6 | 97,90 | 129,3 | - |
| Dividend per aandeel 2 | - | - | - | 45,00 | - | - | - | 60,00 | - | - | - | 90,00 | - | - | - | - | - |
| Datum van publicatie | 25-10-18 | 24-10-19 | 28-01-21 | 27-04-21 | 28-07-21 | 27-10-21 | 25-01-22 | 30-04-22 | 27-07-22 | 28-10-22 | 24-01-23 | 26-04-23 | 31-07-23 | - | - | - | - |
1INR in Miljoen2INR
Geschatte gegevens
Balans
| Fiscaal tijdperk: March | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuldpositie 1 | - | - | - | - | - | - | - | - |
| Nettokaspositie 1 | 370.407 | 368.859 | 449.753 | 427.639 | - | 42.493 | 656.910 | 724.407 |
| Hefboom (schuld/ebitda) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 18.932 | 2.115 | 67.072 | -14.145 | 31.126 | 84.401 | 83.774 | 104.862 |
| ROE (netto-inkomsten/eigen vermogen) | 17,1% | 11,9% | 8,48% | 7,14% | 14,1% | 18,3% | 16,6% | 16,6% |
| ROA (netto-inkomsten/totale activa) | 12,3% | 9,01% | 6,38% | 5,25% | 10,3% | 13,7% | 12% | 13,3% |
| Totale activa 1 | 611.510 | 627.420 | 663.097 | 717.776 | 782.865 | 967.318 | 1.236.069 | 1.248.277 |
| Nettoactief per aandeel 2 | 1.528 | 1.604 | 1.701 | 1.793 | 1.999 | 2.376 | 3.017 | 3.358 |
| Cashflow per aandeel 2 | 218,0 | 113,0 | 293,0 | 59,30 | 305,0 | 352,0 | 614,0 | 680,0 |
| Capex 1 | 47.447 | 31.936 | 21.316 | 32.057 | 61.154 | 67.269 | 90.956 | 83.297 |
| Capex/omzet | 5,52% | 4,22% | 3,03% | 3,63% | 5,2% | 4,77% | 5,88% | 4,82% |
| Datum van publicatie | 25-04-19 | 13-05-20 | 27-04-21 | 30-04-22 | 26-04-23 | 26-04-24 | - | - |
1INR in Miljoen2INR
Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Historische marktkapitalisatie/EBITDA
Trading rating
Beleggingsrating
ESG Refinitiv
B-
Herzieningen van WPA
| Vaira. 1 jan. | Kapi. | |
|---|---|---|
| +25,55% | 47,32 mld. | |
| -1,31% | 84,23 mld. | |
| -4,91% | 75,73 mld. | |
| +23,36% | 74,69 mld. | |
| +18,90% | 34,49 mld. | |
| +6,65% | 22,86 mld. | |
| -12,83% | 17,61 mld. | |
| +59,70% | 13,32 mld. | |
| -8,54% | 10,25 mld. | |
| +83,92% | 7,45 mld. |
- Beurs
- Aandelen
- Koers MARUTI
- Financiën Maruti Suzuki India Ltd