The Company was established in 1981. A joint venture agreement was signed between the Government of India and Suzuki Motor Corporation (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.
Price from Yahoo Finance, delayed · Fundamentals as reportedData as published. No model runs on this page.
A next-day technical read — trend, RSI, ATR and volume distilled into a directional read with a calibrated range, scored against tomorrow's close. Sign in to run it.
None listed.
Automated flags from the reported numbers. Context, not a call.
| Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 32,535 | 37,339 | 33,513 | 38,471 | 35,779 | 37,449 | 38,764 | 40,920 | 38,605 | 42,344 | 49,904 |
Generated on demand from the fundamentals above plus a live web scan. Takes one to two minutes.
The business narrative, written down and turned into explicit assumptions.
A valuation from those assumptions, under bull, base and bear cases.
Where today's price sits relative to that range.
| 52,462 |
| 52,470 |
| Expenses + | 29,015 | 32,028 | 29,073 | 33,250 | 30,673 | 32,450 | 33,688 | 36,076 | 33,983 | 37,258 | 44,331 | 46,304 | 48,156 |
| Operating Profit | 3,520 | 5,312 | 4,440 | 5,221 | 5,107 | 4,999 | 5,076 | 4,844 | 4,623 | 5,086 | 5,573 | 6,158 | 4,313 |
| OPM % | 11% | 14% | 13% | 14% | 14% | 13% | 13% | 12% | 12% | 12% | 11% | 12% | 8% |
| Other Income + | 1,110 | 958 | 1,053 | 1,261 | 1,118 | 1,570 | 1,125 | 1,583 | 1,924 | 1,014 | 1,140 | 581 | 1,972 |
| Interest | 46 | 35 | 36 | 76 | 57 | 43 | 46 | 48 | 47 | 57 | 62 | 73 | 64 |
| Depreciation | 1,314 | 1,342 | 1,302 | 1,298 | 1,332 | 1,386 | 1,429 | 1,462 | 1,556 | 1,703 | 1,735 | 1,748 | 1,780 |
| Profit before tax | 3,269 | 4,892 | 4,156 | 5,108 | 4,836 | 5,141 | 4,726 | 4,918 | 4,944 | 4,339 | 4,917 | 4,918 | 4,441 |
| Tax % | 22% | 23% | 23% | 23% | 22% | 40% | 21% | 20% | 23% | 23% | 21% | 26% | 22% |
| Net Profit + | 2,543 | 3,786 | 3,207 | 3,952 | 3,760 | 3,102 | 3,727 | 3,911 | 3,792 | 3,349 | 3,879 | 3,659 | 3,447 |
| EPS in Rs | 84.18 | 125.34 | 102.00 | 125.71 | 119.58 | 98.68 | 118.54 | 124.40 | 120.62 | 106.52 | 123.38 | 116.38 | 109.63 |
| Raw PDF |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales + | 50,801 | 57,589 | 68,085 | 79,809 | 86,068 | 75,660 | 70,372 | 88,330 | 118,410 | 141,858 | 152,913 | 183,316 | 197,181 |
| Expenses + | 43,909 | 48,565 | 57,664 | 67,692 | 75,012 | 68,305 | 64,961 | 82,578 | 105,288 | 123,232 | 132,689 | 161,786 | 176,050 |
| Operating Profit | 6,892 | 9,024 | 10,421 | 12,118 | 11,056 | 7,355 | 5,411 | 5,752 | 13,122 | 18,626 | 20,224 | 21,530 | 21,131 |
| OPM % | 14% | 16% | 15% | 15% | 13% | 10% | 8% | 7% | 11% | 13% | 13% | 12% | 11% |
| Other Income + | 817 | 1,464 | 2,399 | 2,155 | 2,664 | 3,410 | 3,046 | 1,861 | 2,415 | 4,248 | 5,199 | 4,569 | 4,707 |
| Interest | 218 | 82 | 89 | 346 | 76 | 134 | 102 | 127 | 252 | 194 | 194 | 239 | 255 |
| Depreciation | 2,515 | 2,822 | 2,604 | 2,760 | 3,021 | 3,528 | 3,034 | 2,789 | 4,846 | 5,256 | 5,608 | 6,742 | 6,966 |
| Profit before tax | 4,976 | 7,585 | 10,127 | 11,167 | 10,624 | 7,103 | 5,321 | 4,697 | 10,438 | 17,424 | 19,620 | 19,118 | 18,616 |
| Tax % | 24% | 28% | 26% | 29% | 28% | 20% | 18% | 17% | 21% | 23% | 26% | 23% | |
| Net Profit + | 3,809 | 5,497 | 7,511 | 7,881 | 7,651 | 5,678 | 4,389 | 3,880 | 8,264 | 13,488 | 14,500 | 14,680 | 14,334 |
| EPS in Rs | 126.04 | 181.98 | 248.61 | 260.86 | 253.21 | 187.90 | 145.30 | 128.43 | 273.56 | 429.01 | 461.20 | 466.90 | 455.91 |
| Dividend Payout % | 20% | 19% | 30% | 31% | 32% | 32% | 31% | 47% | 34% | 29% | 29% | 30% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 151 | 151 | 151 | 151 | 151 | 151 | 151 | 151 | 157 | 157 | 157 | 157 |
| Reserves | 24,167 |
| 30,465 |
| 36,924 |
| 42,408 |
| 46,941 |
| 49,262 |
| 52,350 |
| 55,182 |
| 74,443 |
| 85,479 |
| 96,083 |
| 106,999 |
| Borrowings + | 666 | 231 | 484 | 121 | 160 | 184 | 541 | 426 | 1,248 | 119 | 87 | 102 |
| Other Liabilities + | 9,492 | 11,879 | 14,402 | 17,568 | 16,717 | 14,031 | 18,335 | 18,896 | 24,258 | 29,550 | 34,689 | 41,622 |
| Total Liabilities | 34,477 | 42,726 | 51,960 | 60,248 | 63,969 | 63,628 | 71,376 | 74,656 | 100,106 | 115,304 | 131,016 | 148,880 |
| Fixed Assets + | 12,490 | 12,530 | 13,311 | 13,389 | 15,437 | 15,744 | 14,989 | 13,747 | 27,941 | 27,865 | 32,983 | 34,523 |
| CWIP | 1,890 | 1,007 | 1,252 | 2,132 | 1,607 | 1,415 | 1,497 | 2,936 | 4,143 | 7,735 | 7,929 | 9,838 |
| Investments | 13,298 | 20,676 | 29,151 | 36,123 | 37,504 | 37,488 | 42,945 | 42,035 | 49,184 | 57,296 | 66,265 | 76,838 |
| Other Assets + | 6,800 | 8,513 | 8,247 | 8,604 | 9,421 | 8,980 | 11,946 | 15,937 | 18,837 | 22,408 | 23,839 | 27,680 |
| Total Assets | 34,477 | 42,726 | 51,960 | 60,248 | 63,969 | 63,628 | 71,376 | 74,656 | 100,106 | 115,304 | 131,016 | 148,880 |