SMLISUZU - SML ISUZU LIMITED Share Price

Agricultural, Commercial & Construction Vehicles

₹1596.10-177.30(-10.00%)

Market Closed as of Apr 28, 2025, 15:30 IST

What does SML ISUZU LIMITED do?

Commercial Vehicles•Capital Goods•Small Cap

SML Isuzu Limited manufactures and sells commercial vehicles and related parts in India and internationally. Its products include trucks and buses. The company also provides special application, cargo, and passenger vehicles. It offers its products through distributors and dealers. The company was formerly known as Swaraj Mazda Ltd. and changed its name to SML Isuzu Limited in 2011. SML Isuzu Limited was incorporated in 1983 and is based in Chandigarh, India.

Industry Group:Agricultural, Commercial & Construction Vehicles

Employees:957

Website:www.smlisuzu.com

Pros

Smart Money: Smart money has been increasing their position in the stock.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Technicals: Bullish SharesGuru indicator.

Momentum: Stock price has a strong positive momentum. Stock is up 8.7% in last 30 days.

Balance Sheet: Reasonably good balance sheet.

Cons

No major cons observed.

The Good, Bad and Ugly

Growth

Profitability

Size

Dilution Rank

Balance Sheet

Momentum

Technicals

Smart Money

Insider Trading

Sector Comparison: SMLISUZU vs Agricultural, Commercial & Construction Vehicles

Comprehensive comparison against sector averages

Comparative Metrics

SMLISUZU metrics compared to Agricultural,

Category	SMLISUZU	Agricultural,
PE	21.20	38.93
PS	1.11	3.68
Growth	9.9 %	7.5 %

Performance Comparison

SMLISUZU vs Agricultural, (2021 - 2025)

Key Insights

1. SMLISUZU is NOT among the Top 10 largest companies in Capital Goods.
2. The company holds a market share of 0.3% in Capital Goods.
3. In last one year, the company has had an above average growth that other Capital Goods companies.

Share Holdings

Understand SML ISUZU ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Major Shareholders

Share Holding Details

As of 2025-03-31

Shareholder Name	Holding %
SUMITOMO CORPORATION	43.96%
ISUZU MOTORS LIMITED	15%
SACHIN BANSAL (PARTNER OF NAVODAYA ENTERPRISES)	9.18%
SACHIN BANSAL (PARTNER OF SPV ENTERPRISES)	6.43%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

Cash Flow for SML ISUZU

Standalone figures (in Rs. Crores)

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022
Finance costs	20.8%	30	25	22
Change in inventories	-28.2%	-160.55	-125.04	-35.34
Depreciation	14.6%	48	42	44
Unrealised forex losses/gains	-1%	0	0.01	0.01
Adjustments for interest income	69.8%	2.07	1.63	4.21
Net Cashflows from Operations	-159.4%	-48.31	84	-29.17
Income taxes paid (refund)	105.2%	1.37	-6.15	-10.56
Net Cashflows From Operating Activities	-156.9%	-49.68	90	-18.61
Proceeds from sales of PPE	-	5.23	0	0.05
Purchase of property, plant and equipment	2.5%	42	41	19
Interest received	323.8%	1.94	0.58	1.61
Other inflows (outflows) of cash	-389%	-10.54	-1.36	10
Net Cashflows From Investing Activities	-8.6%	-45.8	-42.08	-6.95
Proceeds from borrowings	1621%	175	-10.44	84
Repayments of borrowings	0%	18	18	44
Payments of lease liabilities	-39.4%	2.34	3.21	2.04
Dividends paid	8.9%	0.28	0.21	0.11
Interest paid	17.4%	28	24	21
Other inflows (outflows) of cash	8.9%	0.28	0.21	0.11
Net Cashflows from Financing Activities	324.4%	127	-55.16	17
Net change in cash and cash eq.	466.7%	31	-7.18	-8.14

Balance Sheet for SML ISUZU

Standalone figures (in Rs. Crores)

Description	(%) Q/Q	Sep-2024	Mar-2024	Sep-2023	Mar-2023	Sep-2022	Mar-2022
Cash and cash equivalents	-81.5%	7.29	35	3.55	3.49	4.47	11
Current investments	-	1.27	0	0	0	0	0
Loans, current	121.2%	1.07	0.67	0.91	0.45	0.68	0.61
Total current financial assets	-18.3%	180	220	85	83	66	100
Inventories	-19.2%	469	580	419	422	313	296
Total current assets	-18.6%	672	825	526	538	392	420
Property, plant and equipment	-2.3%	261	267	265	275	286	293
Capital work-in-progress	372.6%	8.42	2.57	10	0.94	2.74	4.75
Loans, non-current	-6.9%	1.95	2.02	2.27	0.82	0.83	0.23
Total non-current financial assets	-2.5%	4.86	4.96	5.38	5.01	3.38	2.5
Total non-current assets	-6.7%	362	388	394	398	395	395
Total assets	-14.8%	1,034	1,213	920	937	786	816
Borrowings, non-current	-12.8%	35	40	27	17	12	9.03
Total non-current financial liabilities	-11.1%	49	55	42	32	28	26
Provisions, non-current	12.2%	56	50	45	40	39	34
Total non-current liabilities	1.9%	109	107	88	74	69	61
Borrowings, current	-33.2%	251	375	223	242	253	282
Total current financial liabilities	-28.4%	517	722	552	550	519	540
Provisions, current	9.7%	35	32	18	16	9.39	9.43
Current tax liabilities	0%	0.15	0.15	0.15	0.15	0.35	0.35
Total current liabilities	-27.5%	595	820	602	685	563	593
Total liabilities	-24.1%	704	927	690	759	632	654
Equity share capital	0%	14	14	14	14	14	14
Total equity	15.4%	330	286	230	178	154	161
Total equity and liabilities	-14.8%	1,034	1,213	920	937	786	816

Valuation
Market Cap	2.31 kCr
Price/Earnings (Trailing)	19.08
Price/Sales (Trailing)	1
EV/EBITDA	10.42
Price/Free Cashflow	-25.74
MarketCap/EBT	16.31

Fundamentals
Revenue (TTM)	2.31 kCr
Rev. Growth (Yr)	-13.86%
Rev. Growth (Qtr)	-39.51%
Earnings (TTM)	121.04 Cr
Earnings Growth (Yr)	-80.22%
Earnings Growth (Qtr)	-97.57%

Profitability
Operating Margin	6.12%
EBT Margin	6.12%
Return on Equity	36.62%
Return on Assets	11.7%
Free Cashflow Yield	-3.88%

Investor Care
Dividend Yield	0.93%
Dividend/Share (TTM)	16
Shares Dilution (1Y)	0.00%
Diluted EPS (TTM)	83.62

Financial Health
Current Ratio	1.13
Debt/Equity	0.87
Debt/Cashflow	-0.12

Income Statement for SML ISUZU

Standalone figures (in Rs. Crores)

QuarterlyAnnual

Description	(%) Q/Q	Dec-2024	Sep-2024	Jun-2024	Mar-2024	Dec-2023	Sep-2023
Revenue From Operations	-39.7%	332	550	746	680	386	499
Other Income	14.5%	1.63	1.55	1.16	2.02	0.97	0.22
Total Income	-39.6%	333	551	747	682	387	499
Cost of Materials	-6.1%	341	363	483	498	412	450
Purchases of stock-in-trade	-10%	19	21	23	20	18	21
Employee Expense	2.1%	50	49	54	50	49	47
Finance costs	28.4%	7.1	5.75	8.1	11	7.88	6.53
Depreciation and Amortization	0%	12	12	12	12	12	12
Other expenses	-25.8%	24	32	33	43	26	28
Total Expenses	-36.4%	333	523	685	631	384	478
Profit Before exceptional items and Tax	-100.9%	0.75	29	62	50	2.85	21
Total profit before tax	-100.9%	0.75	29	62	50	2.85	21
Current tax	-506.2%	0.03	0.84	0	0.08	0	0
Deferred tax	-116.6%	0.19	5.89	16	-2	0.17	0.06
Total tax	-113.6%	0.22	6.73	16	-1.92	0.17	0.06
Total profit (loss) for period	-102.2%	0.53	22	46	52	2.68	21
Other comp. income net of taxes	0%	-0.07	-0.07	-0.06	1.2	-0.47	-0.19
Total Comprehensive Income	-102.6%	0.46	22	46	54	2.21	21
Earnings Per Share, Basic	-104.6%	0.36	15.06	32.06	36.14	1.86	14.57
Earnings Per Share, Diluted	-104.6%	0.36	15.06	32.06	36.14	1.86	14.57

Description	(%) Q/Q	Mar-2024	Mar-2023	Mar-2022	Mar-2021	Mar-2020	Mar-2019
Revenue From Operations	20.5%	2,196	1,822	924	591	1,154	1,409
Other Income	108%	5.41	3.12	5.96	4.49	5.14	4.49
Total Income	20.6%	2,201	1,825	930	596	1,159	1,414
Cost of Materials	17.6%	1,755	1,492	724	441	683	1,058
Purchases of stock-in-trade	0%	78	78	54	37	60	66
Employee Expense	14%	196	172	133	133	155	167
Finance costs	20.8%	30	25	22	23	15	16
Depreciation and Amortization	14.6%	48	42	44	46	41	38
Other expenses	17.1%	124	106	75	56	83	107
Total Expenses	15.9%	2,095	1,807	1,030	729	1,198	1,389
Profit Before exceptional items and Tax	556.2%	106	17	-100.27	-133.37	-38.32	24
Total profit before tax	556.2%	106	17	-100.27	-133.37	-38.32	24
Current tax	25.2%	0.08	-0.23	-0.51	0	-2	5.38
Deferred tax	24.4%	-1.51	-2.32	0	0.12	-15.26	-0.62
Total tax	31.5%	-1.43	-2.55	-0.51	0.12	-17.26	4.76
Total profit (loss) for period	463.2%	108	20	-99.76	-133.49	-21.06	20
Other comp. income net of taxes	71.6%	-0.24	-3.37	5.68	4.19	-2.42	-1.42
Total Comprehensive Income	613.3%	108	16	-94.08	-129.3	-23.48	18
Earnings Per Share, Basic	478.6%	74.54	13.71	-68.94	-92.24	-14.55	13.53
Earnings Per Share, Diluted	478.6%	74.54	13.71	-68.94	-92.24	0	13.53

Is SML ISUZU Better than it's peers?

Detailed comparison of SML ISUZU against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.

Ticker	Name	Mkt Cap	Revenue	Price %, 1M	Returns, 1Y	P/E	P/S	Rev 1-Yr	Inc 1-Yr
M&M	Mahindra & MahindraPassenger Cars & Utility Vehicles	3.64 LCr	1.54 LCr	+4.45%	+36.60%	26.69	2.37	+11.21%	+12.46%
TATAMOTORS	Tata MotorsPassenger Cars & Utility Vehicles	2.46 LCr	4.49 LCr	-7.48%	-34.56%	7.62	0.55	+4.54%	+63.08%
EICHERMOT	Eicher Motors2/3 Wheelers	1.54 LCr	19.11 kCr	+3.19%	+20.81%	34.69	8.06	+12.04%	+15.81%
ASHOKLEY	Ashok LeylandCommercial Vehicles	66.79 kCr	47.69 kCr	+4.73%	+26.70%	21.75	1.4	+4.69%	+19.69%
FORCEMOT	Force MotorsPassenger Cars & Utility Vehicles	11.88 kCr	7.78 kCr	+4.04%	-7.59%	23.45	1.53	+19.07%	+28.35%

SMLISUZU - SML ISUZU LIMITED Share Price

What does SML ISUZU LIMITED do?

Sector Comparison: SMLISUZU vs Agricultural, Commercial & Construction Vehicles

Comparative Metrics

Performance Comparison

Share Holdings

Holding Pattern

Share Holding Details

Overall Distribution

Ownership Distribution

Cash Flow for SML ISUZU

Balance Sheet for SML ISUZU

Valuation

Fundamentals

Profitability

Investor Care

Financial Health

Income Statement for SML ISUZU

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

Is SML ISUZU Better than it's peers?