Popular Vehicles & Services Ltd

AI
Popular Vehicles Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents
AI

Popular Vehicles & Services Ltd

₹ 91.2 -1.30%
23 Oct - close price
popularmaruti.com BSE: 544144 NSE: PVSL
About

Incorporated in 1983, Popular Vehicles and Services Ltd is in the business of sale and
service of automobiles, spare parts, finance and insurance commission[1]

Key Points

Business Overview:[1]
Popular Vehicles is a part of the Kuttukaran Group. It is an integrated automobile dealership founded in 1983 as one of India's first Maruti Suzuki dealers. It handles new/pre-owned sales, servicing, spare parts, and financial/insurance facilitation.

Website BSE NSE
  • Market Cap ₹ 650 Cr.
  • Current Price ₹ 91.2
  • High / Low ₹ 160 / 78.5
  • Stock P/E
  • Book Value ₹ 88.2
  • Dividend Yield 0.00 %
  • ROCE 4.27 %
  • ROE -8.28 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Stock is trading at 1.03 times its book value
  • Company is expected to give good quarter

Cons

  • Company has low interest coverage ratio.
  • Company has a low return on equity of -0.09% over last 3 years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Consumer Discretionary Automobile and Auto Components Automobiles Auto Dealer

Part of BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

Mar 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026
1,304.88 1,628.96 1,416.82 1,363.71 1,291.45 1,512.75 1,364.67 1,372.36 1,310.90 1,530.38 1,785.36 1,754.45 1,889.58
1,252.34 1,547.55 1,355.70 1,301.01 1,246.47 1,459.13 1,334.04 1,346.54 1,277.69 1,485.13 1,733.56 1,701.32 1,831.66
Operating Profit 52.54 81.41 61.12 62.70 44.98 53.62 30.63 25.82 33.21 45.25 51.80 53.13 57.92
OPM % 4.03% 5.00% 4.31% 4.60% 3.48% 3.54% 2.24% 1.88% 2.53% 2.96% 2.90% 3.03% 3.07%
6.18 9.12 9.65 8.30 6.99 5.56 3.94 3.88 5.07 19.46 4.79 4.61 13.53
Interest 19.60 26.54 27.50 22.91 19.96 22.26 22.78 20.58 22.59 25.67 27.80 27.22 30.08
Depreciation 21.01 22.71 23.29 24.22 23.72 25.07 24.68 25.33 26.81 27.38 35.43 37.73 39.51
Profit before tax 18.11 41.28 19.98 23.87 8.29 11.85 -12.89 -16.21 -11.12 11.66 -6.64 -7.21 1.86
Tax % 20.82% 21.80% 20.27% 15.71% 34.38% 36.20% -24.28% -15.36% -21.13% 95.11% -110.09% -31.21% 26.34%
14.33 32.29 15.92 20.11 5.45 7.57 -9.76 -13.72 -8.76 0.57 0.67 -4.96 1.37
EPS in Rs 2.29 5.15 2.54 2.82 0.77 1.06 -1.37 -1.93 -1.23 0.08 0.09 -0.70 0.19
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
3,902 3,172 2,894 3,466 4,875 5,616 5,541 6,381 6,960
3,770 3,064 2,742 3,303 4,653 5,357 5,383 6,193 6,752
Operating Profit 132 108 152 163 222 259 159 188 208
OPM % 3.4% 3.4% 5% 4.7% 4.5% 4.6% 2.9% 2.9% 3.0%
14 35 26 18 17 33 20 34 42
Interest 66 74 58 64 74 102 89 108 111
Depreciation 48 61 72 69 79 92 99 127 140
Profit before tax 32 8 47 49 85 98 -9 -13 -0
Tax % 32% -56% 31% 31% 24% 22% 17% -6%
21 12 32 34 64 76 -10 -12 -2
EPS in Rs 3.41 1.99 5.18 5.37 10.22 10.69 -1.47 -1.75 -0.34
Dividend Payout % 0% 0% 0% 0% 0% 5% 0% 0%
Compounded Sales Growth
10 Years: %
5 Years: 17%
3 Years: 9%
TTM: 25%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 94%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: -37%
Return on Equity
10 Years: %
5 Years: 4%
3 Years: 0%
Last Year: -8%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Equity Capital 13 13 13 13 13 14 14 14
Reserves 185 200 233 267 330 639 625 614
797 645 650 756 938 925 922 1,406
219 276 230 232 229 381 348 353
Total Liabilities 1,214 1,134 1,126 1,268 1,510 1,959 1,909 2,387
406 472 464 564 671 733 721 1,074
CWIP 28 29 17 12 8 15 9 27
Investments 2 11 5 6 6 28 14 19
778 622 640 685 825 1,183 1,166 1,266
Total Assets 1,214 1,134 1,126 1,268 1,510 1,959 1,909 2,387

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
-47 339 95 70 109 80 151 100
-50 -28 -7 -41 -80 -88 -39 -146
84 -299 -71 -65 -24 39 -142 87
Net Cash Flow -13 13 18 -37 5 31 -30 42
Free Cash Flow -99 319 79 26 56 8 154 104
CFO/EBITDA Share of operating profit converting into cash: CFO (before tax) / Operating Profit -20% 323% 62% 52% 61% 42% 108% 68%

Ratios

Consolidated / View Standalone

Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Debtor Days 25 13 20 19 17 19 15 15
Inventory Days 39 40 48 46 39 46 45 41
Days Payable 8 18 10 11 8 12 6 7
Cash Conversion Cycle 55 34 58 54 48 53 53 49
Working Capital Days -5 -11 3 7 4 14 15 -2
ROCE % 6% 11% 12% 13% 14% 5% 4%

Insights

In beta
Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Average Selling Price of New Vehicles
INR per unit

Log in to view insights

Please log in to see hidden values.

Login
New Vehicle Sales Volume
units
Pre-Owned Vehicle Sales Volume
units
Service Volume
vehicles serviced
Spare Parts Distribution Revenue
INR Crores
Non-Kerala Revenue Contribution
% of total revenue
Spare Parts Distribution Touchpoints
touchpoints

Extracted by Screener AI

Shareholding Pattern

Numbers in percentages

Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026Sep 2026
61.18% 61.18% 61.18% 61.18% 61.18% 61.18% 61.18% 61.18% 61.36% 61.38% 61.38%
7.01% 16.01% 14.52% 12.85% 12.66% 10.88% 10.58% 10.43% 10.32% 10.28% 10.27%
10.26% 12.12% 12.98% 12.19% 11.73% 10.49% 10.57% 10.20% 10.00% 9.84% 9.68%
21.54% 10.68% 11.33% 13.78% 14.43% 17.44% 17.67% 18.17% 18.32% 18.49% 18.67%
No. of Shareholders 93,69072,61167,27368,16066,10964,48662,43459,73457,76956,81055,569

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

DRHP

Credit ratings

Concalls