Rudra Shares and Stock Brokers LTD.

PROFIT & LOSS

Maruti Suzuki India Ltd

Industry : Automobiles - Passenger Cars

BSE Code:	532500
ISIN Demat:	INE585B01010
Book Value(Rs):	2453.4260662

NSE Symbol:	MARUTI
Div & Yield %:	0.68
Market Cap (Rs Cr.):	401765.62

P/E(TTM):	33.61
EPS(TTM):	380.25
Face Value(Rs):	5

Change Company

(Rs.Cr)
Particulars	Mar 2023	Mar 2022	Mar 2021	Mar 2020	Mar 2019	Mar 2018
INCOME :
Sales Turnover	117522.90	88295.60	70332.50	75610.60	86020.30	81994.40
Excise Duty	0.00	0.00	0.00	0.00	0.00	2231.70
Net Sales	117522.90	88295.60	70332.50	75610.60	86020.30	79762.70
Other Income	2161.30	1793.50	2946.40	3420.80	2561.00	2045.50
Stock Adjustments	403.70	91.90	-273.10	238.10	-210.80	-40.70
Total Income	120087.90	90181.00	73005.80	79269.50	88370.50	81767.50
EXPENDITURE :
Raw Materials	86647.20	66129.20	50544.10	53394.70	59337.70	54934.30
Power & Fuel Cost	788.40	629.50	475.20	697.80	861.70	671.90
Employee Cost	4605.10	4022.20	3402.90	3383.90	3254.90	2833.80
Other Manufacturing Expenses	1119.90	851.70	682.70	635.80	876.20	842.40
Selling & Administrative Expenses	11693.50	9118.10	7922.80	8332.20	8276.70	6628.80
Miscellaneous Expenses	2064.80	1935.60	1686.40	2101.70	2203.00	1749.30
Less : Pre-operative Expenses Capitalised	0.00	0.00	0.00	0.00	0.00	0.00
Total Expenditure	106918.90	82686.30	64714.10	68546.10	74810.20	67660.50
Operating Profit	13169.00	7494.70	8291.70	10723.40	13560.30	14107.00
Interest	186.60	125.90	100.80	132.90	75.80	345.70
Gross Profit	12982.40	7368.80	8190.90	10590.50	13484.50	13761.30
Depreciation	2823.30	2786.50	3031.50	3525.70	3018.90	2757.90
Profit Before Tax	10159.10	4582.30	5159.40	7064.80	10465.60	11003.40
Tax	2247.50	1430.10	1155.60	1374.80	2932.30	3349.50
Fringe Benefit tax	0.00	0.00	0.00	0.00	0.00	0.00
Deferred Tax	-137.60	-614.10	-225.90	39.40	32.70	-67.90
Reported Net Profit	8049.20	3766.30	4229.70	5650.60	7500.60	7721.80
Extraordinary Items	1460.84	1043.49	-45.66	2438.82	1702.21	1320.95
Adjusted Net Profit	6588.36	2722.81	4275.36	3211.78	5798.39	6400.85
Adjustment below Net Profit	-37.30	17.60	-81.60	-697.10	-683.20	-474.30
P & L Balance brought forward	47998.60	45574.10	43238.50	40701.60	36300.80	31318.90
Statutory Appropriations	0.00	0.00	0.00	0.00	0.00	0.00
Appropriations	1812.50	1359.40	1812.50	2416.60	2416.60	2265.60
P & L Balance carried down	54198.00	47998.60	45574.10	43238.50	40701.60	36300.80
Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Preference Dividend	0.00	0.00	0.00	0.00	0.00	0.00
Equity Dividend %	1800.00	1200.00	900.00	1200.00	1600.00	1600.00
Dividend Per Share(Rs)	90.00	60.00	45.00	60.00	80.00	80.00
Earnings Per Share-Unit Curr	266.53	124.71	140.06	187.11	248.36	255.69
Earnings Per Share(Adj)-Unit Curr	266.53	124.71	140.06	187.11	248.36	255.69
Book Value-Unit Curr	1999.40	1790.93	1700.89	1603.87	1527.86	1382.69
Book Value(Adj)-Unit Curr	1999.40	1790.93	1700.89	1603.87	1527.86	1382.69