Maruti Suzuki India
MARUTI · Auto OEM · NSE
₹13,073
Current Market Price
Fair Value (DCF)
₹9,031
Discount to FV
-30.9%
Updated just now
YieldIQ Score
50/100
Piotroski F-Score
7/9
Economic Moat
Narrow
Confidence
56%
ROE
13.7%
Debt/Equity
0.00
WACC
9.8%
Market Cap
₹4.11 Lakh Cr
Quality & Valuation
Neutral model outputs — no recommendations.
ROCE
24.3%
Return on capital employed
EV / EBITDA
14.8×
Enterprise multiple
Debt / EBITDA
0.0×
Leverage vs earnings
Interest Coverage
81.1×
EBIT covers interest
Current Ratio
1.07×
Short-term liquidity
Asset Turnover
1.23×
Revenue per ₹ of assets
Revenue CAGR (3Y)
16.6%
3-year revenue growth
Revenue CAGR (5Y)
—
5-year revenue growth
DCF Scenario Analysis
vs CMP ₹13,073
Bear case
Discount -133.9%
Base case
Discount -44.8%
Bull case
Discount -9.7%
Ratio Trends
MARUTI · last 8 annual periods
ROE
13.7%
ROCE
24.3%
Operating Margin
—
Debt / Equity
0.00×
PE
26.4×
EV / EBITDA
14.8×
Historical Financials
MARUTI · Annual, last 5 years· amounts in ₹Cr unless noted
| Metric | 2022 NSE_XBRL | 2023 NSE_XBRL | 2024 NSE_XBRL | 2025 yfinance | 2026 yfinance | CAGR |
|---|---|---|---|---|---|---|
| Revenue | ₹88.3K Cr | ₹113.8K Cr | ₹136.5K Cr | ₹150.6K Cr | ₹180.4K Cr | +19.5% |
| EBITDA | ₹7613 Cr | ₹15.5K Cr | ₹22.9K Cr | ₹25.4K Cr | ₹26.1K Cr | +36.1% |
| EBIT | ₹4824 Cr | ₹10.5K Cr | ₹17.4K Cr | — | — | +37.7% |
| PAT | ₹3880 Cr | ₹8264 Cr | ₹13.5K Cr | ₹14.5K Cr | ₹14.7K Cr | +39.5% |
| EPS (diluted) | ₹62.10 | ₹271.82 | ₹429.01 | — | — | +62.1% |
| CFO | ₹1841 Cr | ₹10.8K Cr | ₹16.8K Cr | ₹16.2K Cr | ₹19.1K Cr | +79.5% |
| CapEx | ₹-3459 Cr | ₹-8065 Cr | ₹-9200 Cr | ₹-10.6K Cr | ₹-10.4K Cr | — |
| FCF | ₹-1619 Cr | ₹2750 Cr | ₹7601 Cr | ₹5559 Cr | ₹8702 Cr | — |
| Total Assets | ₹74.7K Cr | ₹100.4K Cr | ₹115.4K Cr | ₹132.0K Cr | ₹148.9K Cr | +18.8% |
| Total Debt | ₹426 Cr | ₹1248 Cr | ₹119 Cr | ₹87.0 Cr | ₹103 Cr | -29.9% |
| Shareholders' Equity | ₹55.3K Cr | ₹74.6K Cr | ₹85.6K Cr | ₹96.2K Cr | ₹107.2K Cr | +18.0% |
CAGR computed across the visible window. Signs reverse if start value is zero or negative.
Peer Comparison
MARUTI vs 5 closest peers by market-cap band
| Peer | MoS | Score | Verdict | ROE | PE |
|---|---|---|---|---|---|
 M&M M&M | — | — | Pending | 18.4% | — |
 BAJAJ-AUTO BAJAJ-AUTO | — | — | Pending | 27.7% | 22.8× |
 EICHERMOT EICHERMOT | — | — | Pending | 22.0% | 32.8× |
 TVSMOTOR TVSMOTOR | — | — | Pending | 23.7% | — |
TMCV TMCV | — | — | Pending | 18.7% | — |
Click a ticker to view its fair-value analysis.
Dividend History
10 ex-dividend events on file. Source: NSE corporate-actions feed.
Total paid (5Y)
₹455.00/sh
Last payout
2025-08-01
₹135.00
Peak payout
₹135.00
Trailing yield
1.03%
Amounts parsed from NSE subject lines. Percent-of-face-value declarations are converted using the per-ticker face value (defaults to ₹10).
AI Analysis Summary
Model-generated description of metrics. Not investment advice. Maruti Suzuki India (MARUTI.NS) trades at 13073.00 vs a model fair value of 9031.40, a gap of -30.9%. Piotroski F-score: 7/9. Moat label:...
Read full AI analysis →Reverse DCF
Market-implied growth
What FCF growth is priced in →
Risk Analysis
Volatility & drawdown
Risk profile of MARUTI →
DuPont
ROE decomposition
Why ROE is what it is →
Technicals
RSI, MACD, MAs
Reference indicators →
News & Filings
Recent activity
BSE filings + news for MARUTI →
Compare
Head-to-head with peers
Compare MARUTI side by side →
Run Full Interactive Analysis
Interactive DCF sliders, sensitivity heatmap, peer comparison, and more.
Analyse MARUTINow →Model estimates using publicly available data. Not investment advice. YieldIQ is not registered with SEBI as an investment adviser or research analyst. Past performance does not guarantee future results.