Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated: March 20, 2026, 4:10 am
Author: Getaka|Social: XLinkedIn
Stock Ticker - BSE: 505192 | NSE: SMLMAH

SML Mahindra Ltd (SML ISUZU Ltd): Intrinsic Value & Share Price Analysis

Share Price and Basic Stock Data

Last Updated: March 20, 2026, 4:10 am

Market Cap 5,721 Cr.
Current Price 3,954
Intrinsic Value₹9,154.38
High / Low 5,348/1,417
Stock P/E36.1
Book Value 307
Dividend Yield0.46 %
ROCE27.1 %
ROE36.4 %
Face Value 10.0
PEG Ratio0.20

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for SML Mahindra Ltd (SML ISUZU Ltd)

Competitors

Stock Name ⇩Market Cap ⇩Current Price ⇩High / Low ⇩Stock P/E ⇩Book Value ⇩Dividend Yield ⇩ROCE ⇩ROE ⇩Face Value ⇩
SML Mahindra Ltd (SML ISUZU Ltd) 5,721 Cr. 3,954 5,348/1,41736.1 3070.46 %27.1 %36.4 % 10.0
Olectra Greentech Ltd 8,215 Cr. 1,001 1,714/86757.4 1370.04 %20.5 %14.3 % 4.00
Force Motors Ltd 27,301 Cr. 20,720 26,486/7,86028.5 2,6610.19 %30.0 %20.8 % 10.0
Ashok Leyland Ltd 99,016 Cr. 169 215/95.227.5 21.41.85 %14.3 %28.8 % 1.00
Tata Motors Ltd 1,47,974 Cr. 402 538/3246.84 3161.49 %20.0 %28.1 % 2.00
Industry Average57,645.40 Cr5,249.2031.27688.480.81%22.38%25.68%5.40

All Competitor Stocks of SML Mahindra Ltd (SML ISUZU Ltd)

Quarterly Result

MetricDec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Sales 328583632499386680746550332771846555539
Expenses 312540585459364608665505313681741513498
Operating Profit 164347392271814518901054241
OPM % 5%7%7%8%6%10%11%8%6%12%12%8%8%
Other Income 1220121222222
Interest 79578118679536
Depreciation 11101212121212121212121313
Profit before tax -12532213506229171902824
Tax % -86%-7%1%0%6%-4%25%24%29%26%25%26%25%
Net Profit -02732213524622153672118
EPS in Rs -0.0918.5121.9714.571.8536.1532.0615.060.3736.5946.2714.5512.12

Last Updated: February 4, 2026, 3:46 am

Below is a detailed analysis of the quarterly data for SML Mahindra Ltd (SML ISUZU Ltd) based on the most recent figures (Dec 2025) and their trends compared to the previous period:

  • For Sales, as of Dec 2025, the value is 539.00 Cr.. The value appears to be declining and may need further review. It has decreased from 555.00 Cr. (Sep 2025) to 539.00 Cr., marking a decrease of 16.00 Cr..
  • For Expenses, as of Dec 2025, the value is 498.00 Cr.. The value appears to be improving (decreasing) as expected. It has decreased from 513.00 Cr. (Sep 2025) to 498.00 Cr., marking a decrease of 15.00 Cr..
  • For Operating Profit, as of Dec 2025, the value is 41.00 Cr.. The value appears to be declining and may need further review. It has decreased from 42.00 Cr. (Sep 2025) to 41.00 Cr., marking a decrease of 1.00 Cr..
  • For OPM %, as of Dec 2025, the value is 8.00%. The value remains steady. There is no change compared to the previous period (Sep 2025) which recorded 8.00%.
  • For Other Income, as of Dec 2025, the value is 2.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2025) which recorded 2.00 Cr..
  • For Interest, as of Dec 2025, the value is 6.00 Cr.. The value appears to be increasing, which may not be favorable. It has increased from 3.00 Cr. (Sep 2025) to 6.00 Cr., marking an increase of 3.00 Cr..
  • For Depreciation, as of Dec 2025, the value is 13.00 Cr.. The value remains steady. There is no change compared to the previous period (Sep 2025) which recorded 13.00 Cr..
  • For Profit before tax, as of Dec 2025, the value is 24.00 Cr.. The value appears to be declining and may need further review. It has decreased from 28.00 Cr. (Sep 2025) to 24.00 Cr., marking a decrease of 4.00 Cr..
  • For Tax %, as of Dec 2025, the value is 25.00%. The value appears to be improving (decreasing) as expected. It has decreased from 26.00% (Sep 2025) to 25.00%, marking a decrease of 1.00%.
  • For Net Profit, as of Dec 2025, the value is 18.00 Cr.. The value appears to be declining and may need further review. It has decreased from 21.00 Cr. (Sep 2025) to 18.00 Cr., marking a decrease of 3.00 Cr..
  • For EPS in Rs, as of Dec 2025, the value is 12.12. The value appears to be declining and may need further review. It has decreased from 14.55 (Sep 2025) to 12.12, marking a decrease of 2.43.

Overall, while many items appear to show a positive trend, any significant downward movement warrant further investigation.

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: February 25, 2026, 9:16 pm

MetricMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Sales 8811,1061,1661,3561,1351,4091,1545919241,8222,1962,3992,711
Expenses 8501,0361,0791,2461,0901,3351,1426609651,7402,0172,1642,433
Operating Profit 326987110457412-69-4182179235278
OPM % 4%6%7%8%4%5%1%-12%-4%4%8%10%10%
Other Income 5564345563568
Interest 6656111615232225303023
Depreciation 13202024283841464442484851
Profit before tax 18496884924-38-133-10017106162212
Tax % 2%24%25%25%10%20%-45%0%-1%-15%-1%25%
Net Profit 17375163820-21-133-10020108122158
EPS in Rs 12.0225.5335.3543.545.8713.52-14.55-92.24-68.9413.7174.5584.08109.53
Dividend Payout % 25%24%23%18%26%22%0%0%0%0%21%21%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-20242024-2025
YoY Net Profit Growth (%)117.65%37.84%23.53%-87.30%150.00%-205.00%-533.33%24.81%120.00%440.00%12.96%
Change in YoY Net Profit Growth (%)0.00%-79.81%-14.31%-110.83%237.30%-355.00%-328.33%558.15%95.19%320.00%-427.04%

SML Mahindra Ltd (SML ISUZU Ltd) has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2014-2015 to 2024-2025.

Growth

Last Updated: September 5, 2025, 1:31 pm

Balance Sheet

Last Updated: January 7, 2026, 4:25 pm

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital 14141414141414141414141414
Reserves 262288326389384399370241147163271368429
Borrowings 0225541212246185261298265421327254
Other Liabilities 274350332341377435289279357494506590496
Total Liabilities 5516757277859871,0958597968169371,2131,2991,193
Fixed Assets 143138171215365380426389349356340321368
CWIP 9274078352735161111598
Investments 0000000000000
Other Assets 399511515492587688429403450569861919817
Total Assets 5516757277859871,0958597968169371,2131,2991,193

Below is a detailed analysis of the balance sheet data for SML Mahindra Ltd (SML ISUZU Ltd) based on the most recent figures (Sep 2025) and their trends compared to the previous period:

  • For Equity Capital, as of Sep 2025, the value is 14.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 14.00 Cr..
  • For Reserves, as of Sep 2025, the value is 429.00 Cr.. The value appears strong and on an upward trend. It has increased from 368.00 Cr. (Mar 2025) to 429.00 Cr., marking an increase of 61.00 Cr..
  • For Borrowings, as of Sep 2025, the value is 254.00 Cr.. The value appears to be improving (decreasing). Additionally, since Reserves exceed Borrowings, this is considered a positive sign. It has decreased from 327.00 Cr. (Mar 2025) to 254.00 Cr., marking a decrease of 73.00 Cr..
  • For Other Liabilities, as of Sep 2025, the value is 496.00 Cr.. The value appears to be improving (decreasing). It has decreased from 590.00 Cr. (Mar 2025) to 496.00 Cr., marking a decrease of 94.00 Cr..
  • For Total Liabilities, as of Sep 2025, the value is 1,193.00 Cr.. The value appears to be improving (decreasing). It has decreased from 1,299.00 Cr. (Mar 2025) to 1,193.00 Cr., marking a decrease of 106.00 Cr..
  • For Fixed Assets, as of Sep 2025, the value is 368.00 Cr.. The value appears strong and on an upward trend. It has increased from 321.00 Cr. (Mar 2025) to 368.00 Cr., marking an increase of 47.00 Cr..
  • For CWIP, as of Sep 2025, the value is 8.00 Cr.. The value appears to be declining and may need further review. It has decreased from 59.00 Cr. (Mar 2025) to 8.00 Cr., marking a decrease of 51.00 Cr..
  • For Investments, as of Sep 2025, the value is 0.00 Cr.. The value remains steady. There is no change compared to the previous period (Mar 2025) which recorded 0.00 Cr..
  • For Other Assets, as of Sep 2025, the value is 817.00 Cr.. The value appears to be declining and may need further review. It has decreased from 919.00 Cr. (Mar 2025) to 817.00 Cr., marking a decrease of 102.00 Cr..
  • For Total Assets, as of Sep 2025, the value is 1,193.00 Cr.. The value appears to be declining and may need further review. It has decreased from 1,299.00 Cr. (Mar 2025) to 1,193.00 Cr., marking a decrease of 106.00 Cr..

Notably, the Reserves (429.00 Cr.) exceed the Borrowings (254.00 Cr.), indicating a solid financial buffer.

Overall, while many items appear to show a positive trend, any significant downward movement or items where Borrowings exceed Reserves warrant further investigation.

Reserves and Borrowings Chart

Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Cash from Operating Activity + 16269-12121-3355150-47-1990-50177
Cash from Investing Activity + 22-103-13-89-98-58-47-28-7-42-46-61
Cash from Financing Activity + -1821117-3414610-976017-55127-148
Net Cash Flow 2-23-8-21586-15-8-731-32

Free Cash Flow

MonthMar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Free Cash Flow32.0047.0032.0069.00-167.00-172.00-173.00-330.00-339.00-183.00-242.00-92.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

No data available for the Financial Efficiency data table.

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Promoters 43.96%43.96%43.96%43.96%43.96%43.96%43.96%43.96%43.96%43.96%58.97%58.97%
FIIs 16.68%15.11%15.28%15.43%15.81%15.32%15.35%15.32%15.24%15.73%1.80%0.61%
DIIs 0.00%0.00%0.00%0.00%0.00%0.07%0.05%0.00%0.04%0.29%0.63%0.64%
Public 39.34%40.92%40.76%40.59%40.22%40.65%40.63%40.72%40.76%40.02%38.60%39.78%
No. of Shareholders 25,68724,11324,88325,02325,44727,36729,46529,44529,91528,71637,37336,718

Shareholding Pattern Chart

No. of Shareholders

SML Mahindra Ltd (SML ISUZU Ltd): Intrinsic Value & Share Price Analysis - Shareholder trend analysis

This stock is not held by any mutual fund.

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 25Mar 24Mar 23Mar 22Mar 21
FaceValue 10.0010.0010.0010.0010.00
Revenue From Operations [Net]2378.702179.671807.31912.28580.18
Other Operating Revenues20.3016.2614.2811.8911.30
Total Operating Revenues2398.992195.931821.59924.17591.48
Other Income6.055.413.125.964.49
Total Revenue2405.052201.341824.71930.13595.97
Cost Of Materials Consumed1726.481754.801491.83723.98440.92
Purchase Of Stock-In Trade87.8578.4178.4854.4037.17
Changes In Inventories Of FG,WIP And Stock-In Trade7.79-135.89-109.12-20.92-7.42
Employee Benefit Expenses206.26195.69172.45132.78133.47
Finance Costs29.8830.3525.0421.5123.34
Depreciation And Amortisation Expenses48.3547.5242.4343.5346.17
Other Expenses136.06124.00106.3175.1355.69
Total Expenses2242.672094.891807.431030.40729.34
Profit/Loss Before Exceptional, ExtraOrdinary Items And Tax162.38106.4517.28-100.27-133.37
Profit/Loss Before Tax162.38106.4517.28-100.27-133.37
Current Tax3.620.000.000.000.00
Deferred Tax37.39-1.50-2.320.000.12
Tax For Earlier Years-0.310.08-0.24-0.510.00
Total Tax Expenses40.70-1.43-2.56-0.510.12
Profit/Loss After Tax And Before ExtraOrdinary Items121.67107.8819.84-99.76-133.49
Profit/Loss From Continuing Operations121.67107.8819.84-99.76-133.49
Profit/Loss For The Period121.67107.8819.84-99.76-133.49
Basic EPS (Rs.) 84.0874.5413.71-68.94-92.24
Diluted EPS (Rs.) 84.0874.5413.71-68.94-92.24
Equity Share Dividend23.150.000.000.000.00
Equity Dividend Rate (%)180.00160.000.000.000.00

After reviewing the key financial ratios for SML Mahindra Ltd (SML ISUZU Ltd), here is a detailed analysis based on the latest available data and recent trends:

  • For FaceValue, as of Mar 25, the value is 10.00. This value is within the healthy range. There is no change compared to the previous period (Mar 24) which recorded 10.00.
  • For Basic EPS (Rs.), as of Mar 25, the value is 84.08. This value is within the healthy range. It has increased from 74.54 (Mar 24) to 84.08, marking an increase of 9.54.
  • For Diluted EPS (Rs.), as of Mar 25, the value is 84.08. This value is within the healthy range. It has increased from 74.54 (Mar 24) to 84.08, marking an increase of 9.54.

Overall, while many metrics show healthy performance, any figures highlighted in red or significant downward trends warrant further investigation.

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of SML Mahindra Ltd (SML ISUZU Ltd) as of March 21, 2026 is: ₹3,242.13

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of March 21, 2026, SML Mahindra Ltd (SML ISUZU Ltd) is Overvalued by 18.00% compared to the current share price ₹3,954.00

Intrinsic Value of SML Mahindra Ltd (SML ISUZU Ltd) as of March 21, 2026 is: ₹9,154.38

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of March 21, 2026, SML Mahindra Ltd (SML ISUZU Ltd) is Undervalued by 131.52% compared to the current share price ₹3,954.00

Last 5 Year EPS CAGR: 182.36%

*Investments are subject to market risks

Strength and Weakness

Unable to fetch valid data for stock valuation.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in SML Mahindra Ltd (SML ISUZU Ltd):
    1. Net Profit Margin: 0%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 0% (Industry Average ROCE: 22.38%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 0% (Industry Average ROE: 25.68%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 0
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 0
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 36.1 (Industry average Stock P/E: 31.27)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

SML Mahindra Ltd. is a Public Limited Listed company incorporated on 26/07/1983 and has its registered office in the State of Punjab, India. Company's Corporate Identification Number(CIN) is L50101PB1983PLC005516 and registration number is 005516. Currently Company is involved in the business activities of Manufacture of motor vehicles. Company's Total Operating Revenue is Rs. 2398.99 Cr. and Equity Capital is Rs. 14.48 Cr. for the Year ended 31/03/2025.
INDUSTRYADDRESSCONTACT
Auto - LCVs/HCVsVillage Asron, Distt. Shahid Bhagat Singh Nagar, Nawanshahr Punjab 144533Contact not found
Management
NamePosition Held
Mr. Vinod Kumar SahayExecutive Chairman
Mr. Chandra Shekhar VermaIndependent Director
Dr. Venkataraman SrinivasExecutive Director & CEO
Mr. Ravi VenkatramanIndependent Director
Mr. Arun Kumar MalhotraIndependent Director
Mr. Smita MankadIndependent Director
Mr. Mahima ChughNon Exe.Non Ind.Director

FAQ

What is the intrinsic value of SML Mahindra Ltd (SML ISUZU Ltd)?

SML Mahindra Ltd (SML ISUZU Ltd)'s intrinsic value (as of 21 March 2026) is ₹9154.38 which is 131.52% higher the current market price of ₹3,954.00, indicating undervalued. Calculated using the PE ratio method, this valuation considers the company's ₹5,721 Cr. market cap, FY2025-2026 high/low of ₹5,348/1,417, reserves of ₹429 Cr, and liabilities of ₹1,193 Cr.

What is the Market Cap of SML Mahindra Ltd (SML ISUZU Ltd)?

The Market Cap of SML Mahindra Ltd (SML ISUZU Ltd) is 5,721 Cr..

What is the current Stock Price of SML Mahindra Ltd (SML ISUZU Ltd) as on 21 March 2026?

The current stock price of SML Mahindra Ltd (SML ISUZU Ltd) as on 21 March 2026 is ₹3,954.

What is the High / Low of SML Mahindra Ltd (SML ISUZU Ltd) stocks in FY 2025-2026?

In FY 2025-2026, the High / Low of SML Mahindra Ltd (SML ISUZU Ltd) stocks is ₹5,348/1,417.

What is the Stock P/E of SML Mahindra Ltd (SML ISUZU Ltd)?

The Stock P/E of SML Mahindra Ltd (SML ISUZU Ltd) is 36.1.

What is the Book Value of SML Mahindra Ltd (SML ISUZU Ltd)?

The Book Value of SML Mahindra Ltd (SML ISUZU Ltd) is 307.

What is the Dividend Yield of SML Mahindra Ltd (SML ISUZU Ltd)?

The Dividend Yield of SML Mahindra Ltd (SML ISUZU Ltd) is 0.46 %.

What is the ROCE of SML Mahindra Ltd (SML ISUZU Ltd)?

The ROCE of SML Mahindra Ltd (SML ISUZU Ltd) is 27.1 %.

What is the ROE of SML Mahindra Ltd (SML ISUZU Ltd)?

The ROE of SML Mahindra Ltd (SML ISUZU Ltd) is 36.4 %.

What is the Face Value of SML Mahindra Ltd (SML ISUZU Ltd)?

The Face Value of SML Mahindra Ltd (SML ISUZU Ltd) is 10.0.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in SML Mahindra Ltd (SML ISUZU Ltd). Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE
Explore Industry-wise Stock Analysis Reports