Is SML Isuzu a good quality company?

Past 10 year's financial track record analysis by Moneyworks4me indicates that SML Isuzu Ltd is a average quality company .

Is SML Isuzu undervalued or overvalued?

The key valuation ratios of SML Isuzu Ltd's currently when compared to its past seem to suggest it is in the Somewhat overvalued zone .

What is SML Isuzu share price return in the past 10 years?

SML Isuzu Ltd share price has appreciated 6% annually (CAGR) over the past ten years.

Is SML Isuzu a good buy now?

The Price Trend analysis by MoneyWorks4Me indicates it is Weak which suggest that the price of SML Isuzu Ltd is likely to Fall in the short term. However, please check the rating on Quality and Valuation before investing.

SML Isuzu Ltd - Stock Valuation and Financial Performance

Name: SML Isuzu
Brand: SML Isuzu

BSE: 505192 | NSE: SMLISUZU | Automobiles-Trucks/Lcv | Small Cap

Place order

SML Isuzu Share Price

₹1,598.65 -67.60 -4.06%
as on 21-Nov'24 16:59

10 Year X-Ray of SML Isuzu:

Analysis of Financial Track Record

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Standalone Basis ^P Consolidated Basis

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Value Creation ⓘ

Value Creation Index Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
ROCE % ⓘ	18.1%	20.4%	21.5%	3.8%	6.4%	-3.9%	-20.6%	-16.4%	9.5%	24.1%	-
Growth Parameters ⓘ Growth Parameters Colour Code Guide ⓘ
Sales ⓘ	1,106	1,166	1,356	1,135	1,409	1,154	591	924	1,822	2,196	2,362
Sales YoY Gr.	-	5.5%	16.3%	-16.3%	24.2%	-18.1%	-48.8%	56.4%	97.1%	20.6%	-
Adj EPS ⓘ	25.5	35.4	43.5	5.6	13.8	-14.1	-92.5	-69.6	13.4	74	85.1
YoY Gr.	-	38.8%	23%	-87.2%	146.6%	-202.3%	NA	NA	NA	452.7%	-
BVPS (₹) ⓘ	209.3	235	279	275.1	285.8	265.9	176.6	111.6	123	197.3	228.4
Adj Net Profit ⓘ	36.9	51.2	63	8.1	19.9	-20.4	-134	-101	19.4	107	123
Cash Flow from Ops. ⓘ	68.8	-11.8	121	-32.8	55.2	150	-46.7	-18.6	90.1	-49.7	-
Debt/CF from Ops. ⓘ	0.3	-4.7	0.3	-6.5	4.5	1.2	-5.4	-15.6	2.9	-8.4	-

CAGR ⓘ

CAGR Colour Code Guide ⓘ

	9 Years	5 Years	3 Years	1 Years
Sales ⓘ	7.9%	9.3%	54.9%	20.6%
Adj EPS ⓘ	12.6%	40%	NA	452.7%
BVPSⓘ	-0.7%	-7.1%	3.8%	60.5%
Share Price	6%	25.9%	30.9%	5%

Key Financial Parameters ⓘ

Performance Ratio Colour Code Guide ⓘ

	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Return on Equity % ⓘ	12.7	15.9	16.9	2	4.9	-5.1	-41.8	-48.3	11.4	46.2	40
Op. Profit Mgn % ⓘ	5.9	7.5	8.1	4	5.3	1.1	-11.6	-4.5	4.5	8.2	9.3
Net Profit Mgn % ⓘ	3.3	4.4	4.7	0.7	1.4	-1.8	-22.7	-10.9	1.1	4.9	5.2
Debt to Equity ⓘ	0.1	0.2	0.1	0.5	0.6	0.5	1	1.8	1.5	1.5	0.1
Working Cap Days ⓘ	141	142	124	163	158	161	221	151	95	110	55
Cash Conv. Cycle ⓘ	45	56	43	79	74	58	94	53	32	51	3

Recent Performance Summary

Return on Equity has increased versus last 3 years average to 40.00%

Sales growth is growing at healthy rate in last 3 years 54.88%

Debt to equity has declined versus last 3 years average to 1.46

Sales growth is good in last 4 quarters at 15.68%

Net Profit has been subdued in last 3 years 0.00%

Latest Financials - SML Isuzu Ltd.

	Standalone	Consolidated
TTM EPS (₹)	85.1	-
TTM Sales (₹ Cr.)	2,362	-
BVPS (₹.) ⓘ	228.4	-
Reserves (₹ Cr.) ⓘ	316	-
P/BV ⓘ	7.30	-
PE ⓘ	19.57	-

From the Market
52 Week Low / High (₹)	1225.15 / 2470.05
All Time Low / High (₹)	6.43 / 2470.05
Market Cap (₹ Cr.)	2,411
Equity (₹ Cr.)	14.5
Face Value (₹)	10
Industry PE ⓘ	29.3

Management X-Ray of SML Isuzu:

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged ^*

0.00

* Pledged shares as % of Promoter's holding (%)

Valuation of SML Isuzu

Price Calculator

Price Chart

Price to Earnings

Enterprise Value to EBIT

Price to Book-Value

Price to Sales

Dividend History

Analyst's Notes

This is a premium feature, Please click here to check our solutions.

Key Ratios of SML Isuzu

Standalone Basis Consolidated Basis

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

Profit And Loss

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Sales	1,106	1,166	1,356	1,135	1,409	1,154	591	924	1,822	2,196
Operating Expenses ⓘ	1,040	1,080	1,246	1,090	1,335	1,142	660	965	1,740	2,017
Manufacturing Costs	20	23	24	27	26	22	18	21	24	28
Material Costs	811	848	1,001	840	1,061	904	471	757	1,461	1,697
Employee Cost	120	125	140	146	167	155	133	133	172	196
Other Costs ⓘ	90	84	81	77	81	61	38	54	83	96
Operating Profit ⓘ	66	87	110	45	74	12	-69	-41	82	179
Operating Profit Margin (%)	5.9%	7.4%	8.1%	4.0%	5.3%	1.0%	-11.6%	-4.5%	4.5%	8.1%
Other Income ⓘ	9	6	4	3	4	5	5	6	3	5
Interest ⓘ	6	5	6	11	16	15	23	22	25	30
Depreciation ⓘ	20	20	24	28	38	41	46	44	42	48
Exceptional Items ⓘ	0	0	0	0	0	0	0	0	0	0
Profit Before Tax ⓘ	49	68	84	9	24	-38	-133	-100	17	106
Tax ⓘ	12	17	21	1	5	-17	0	-1	-3	-1
Profit After Tax	37	51	63	8	20	-21	-133	-100	20	108
PAT Margin (%)	3.3%	4.4%	4.6%	0.7%	1.4%	-1.8%	-22.6%	-10.8%	1.1%	4.9%
Adjusted EPS (₹)	25.5	35.4	43.5	5.9	13.5	-14.6	-92.2	-68.9	13.7	74.5
Dividend Payout Ratio (%)	24%	23%	18%	26%	22%	0%	0%	0%	0%	21%

Balance Sheet

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Equity and Liabilities
Shareholders Fund	303	340	404	398	414	385	256	161	178	286
Share Capital ⓘ	14	14	14	14	14	14	14	14	14	14
Reserves ⓘ	288	326	389	384	399	370	241	147	163	271
Minority Interest	0	0	0	0	0	0	0	0	0	0
Debt	22	55	40	188	214	128	207	243	241	390
Long Term Debt	0	0	35	118	104	95	47	9	17	40
Short Term Debt	22	55	5	70	110	33	160	234	224	350
Trade Payables	200	172	191	212	272	167	183	245	292	332
Others Liabilities ⓘ	198	225	151	188	195	164	136	151	209	186
Total Liabilities ⓘ	724	793	785	987	1,095	843	781	801	919	1,193
Fixed Assets
Gross Block	236	283	239	417	469	554	561	564	610	638
Accumulated Depreciation	98	112	24	52	90	128	173	215	254	298
Net Fixed Assetsⓘ	138	171	215	365	380	426	389	349	356	341
CWIP ⓘ	27	40	78	35	27	3	5	16	11	11
Investmentsⓘ	0	0	0	0	0	0	0	0	0	0
Inventories	286	339	295	364	424	269	260	296	422	580
Trade Receivables	104	103	115	117	149	39	39	79	76	169
Cash Equivalents	88	36	8	22	30	36	33	14	6	49
Others Assetsⓘ	81	104	75	84	85	69	55	47	49	45
Total Assets ⓘ	724	793	785	987	1,095	843	781	801	919	1,193

Cash Flow

(All Figures are in Crores.)

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Cash Flow From Operating Activity ⓘ	69	-12	121	-33	55	150	-47	-19	90	-50
PBT ⓘ	49	68	84	9	24	-38	-133	-100	17	106
Adjustment ⓘ	23	18	27	35	56	58	67	58	64	78
Changes in Working Capital ⓘ	4	-78	33	-72	-21	130	20	13	3	-233
Tax Paid ⓘ	-7	-19	-24	-6	-4	0	-1	11	6	-1
Cash Flow From Investing Activity ⓘ	-103	-13	-89	-98	-58	-47	-28	-7	-42	-46
Capex	-34	-67	-120	-100	-61	-48	-19	-19	-41	-37
Net Investments	-71	45	26	0	0	-1	-11	10	-1	-11
Others ⓘ	2	9	5	2	3	2	2	2	1	2
Cash Flow From Financing Activityⓘ	11	17	-34	146	10	-97	60	17	-55	127
Net Proceeds from Shares ⓘ	0	0	0	0	0	0	0	0	0	0
Net Proceeds from Borrowing ⓘ	0	0	35	105	-13	0	-42	-34	-17	32
Interest Paid ⓘ	-6	-5	-6	-10	-15	-13	-23	-20	-24	-28
Dividend Paid ⓘ	-4	-9	-11	-11	-2	-5	0	0	0	0
Others ⓘ	22	31	-51	62	40	-79	125	72	-13	124
Net Cash Flow ⓘ	-23	-8	-2	15	7	6	-15	-8	-7	31

Finance Ratio

Standalone Basis Consolidated Basis

PARTICULARS	Mar'15	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Ratios
ROE (%)	12.75	15.91	16.94	2.12	4.82	-5.28	-41.69	-47.84	11.69	46.55
ROCE (%)	18.14	20.4	21.51	3.79	6.37	-3.88	-20.61	-16.4	9.53	24.06
Asset Turnover Ratio	1.75	1.72	1.92	1.33	1.35	1.21	0.74	1.19	2.16	2.11
PAT to CFO Conversion(x)	1.86	-0.24	1.92	-4.13	2.75	N/A	N/A	N/A	4.5	-0.46
Working Capital Days
Receivable Days	28	29	26	36	34	29	24	23	15	20
Inventory Days	80	87	76	102	102	108	160	108	70	82
Payable Days	82	80	66	87	83	89	136	103	67	67

SML Isuzu Ltd Stock News

SML Isuzu Ltd FAQs

What is the share price of SML Isuzu?

Company share prices are keep on changing according to the market conditions. The closing price of SML Isuzu on 21-Nov-2024 16:59 is ₹1,598.7.

What is the market cap of SML Isuzu?

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 21-Nov-2024 16:59 the market cap of SML Isuzu stood at ₹2,411.3.

What is the P/E ratio of SML Isuzu?

The latest P/E ratio of SML Isuzu as of 21-Nov-2024 16:59 is 19.57.

What is the P/B ratio of SML Isuzu?

The latest P/B ratio of SML Isuzu as of 21-Nov-2024 16:59 is 7.30.

What is the 52-week high and low of SML Isuzu?

The 52-week high of SML Isuzu is ₹2,470.1 and the 52-week low is ₹1,225.2.

What is the TTM revenue of SML Isuzu?

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of SML Isuzu is ₹2,362 ( Cr.) .

About SML Isuzu Ltd

SML ISUZU, earlier known as Swaraj Mazda, incorporated in 1983 as Swaraj Vehicles, is engaged in manufacturing of vehicles for goods and passenger applications. In 1984 the company entered in a joint venture with Punjab Tractors, Mazda Motor Corporation and Sumitomo Corporation, Japan for the manufacture of light commercial vehicles (LCVs). Thus the name of the company was changed to Swaraj Mazda.

Swaraj Mazda manufactures a range of vehicles such as trucks, buses and ambulances. The company has launched products like 4WD, Samrat, Sartaj, Dual Cab, Supreme-8 tonner, Truck- Super 12, Super ALFD and many more.

Milestones

1983- Swaraj Vehicles was incorporated in July of that year.

1984- The company entered in a joint venture with Punjab Tractors, Mazda Motor Corporation, Japan & Sumitomo Corporation, Japan. SVL was renamed as Swaraj Mazda.

1985- The company established a project with a capacity of 5000 LCVs at capital investment of Rs 20 crore. The company commenced trail production and test marketing of Swaraj Mazda Truck WT-48, WT-49 and WT-50 LCVs. The company also developed a vendor base as per PMP approved by the Government of India.

1986- The company commences commercial operations.

1987- SML introduced indigenously developed bus.

1989- It set up an in-house tooling for local production of chassis long member.

1990- It launched its second truck model (Swaraj Mazda Super).

1991- Transmission components indigenised.

1992- The company started supply of trucks to the defence ministry. It supplied 500 vehicles to the defence sector.

1993- The company launched its third truck model (Swaraj Mazda Premium).

1994- SML was declared a sick company under SICA (due to rupee devaluation of 1991-93).

1995- BIFR approves rehabilitation scheme.

1996- The company developed a 4-wheel drive truck.

1998- The company completes wipe off of accumulated losses.

2000- SML extended technical assistance agreement up to October 2004.

2001- The companyâ€™s cumulative sales crossed 50,000 vehicles. In March SWL launched a 4-wheel drive ambulance. In August company launched an economy truck â€˜Sartaj'. The company launched a CNG Bus for NCR Delhi in October.

2002- The companyâ€™s profit before tax for FY 2002 crosses Rs 100 million mark.

2003- Profit before tax for FY-2003 grows 115% to Rs 225 million.

2004- SWLâ€™s profit before tax for FY-2004 grows 44% to Rs. 324 million.

2005- The companyâ€™s cumulative sales crossed 86,000 vehicles. In June, Punjab Tractors sold off its 15% of equity stake in favour of Sumitomo Corporation, Japan. In August, Mazda Motor Corporation sold off its 15% of equity holding in favour of Sumitomo Corporation, Japan

2006- The company received approval from government for new manufacturing facilities at existing site in January. The company entered technical assistance agreement with Isuzu Motors. In August company started construction of buildings for vehicle expansion and new bus body plant.

2007- The company conducted trial production of Isuzu bus LT134 in July.

2008- The company launched ultra luxury buses in July

2009- Sumitomo raised its stake in the company to 53.5% by purchasing the entire equity stake of Punjab Tractors in the company.

2011- Swaraj Mazda renamed as SML ISUZU LIMITED