SSPL WEALTH PVT LTD

Profit and Loss


Maruti Suzuki India Ltd	Industry: Automobiles - Passenger Cars

BSE Code	ISIN Demat	Book Value(R)	NSE Symbol	Div & Yield %	Market Cap (Rs.Cr)	P/E(TTM)	EPS(TTM)	Face Value(R)
532500	INE585B01010	2453.4260662	MARUTI	0.67	405771.11	33.94	380.25	5

	Mar 2023 (Rs.Cr)	Mar 2022 (Rs.Cr)	Mar 2021 (Rs.Cr)	Mar 2020 (Rs.Cr)	Mar 2019 (Rs.Cr)	Mar 2018 (Rs.Cr)
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