Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Popular Vehicles & Services Ltd

PVSL
NSE
103.56
0.67%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Popular Vehicles & Services Ltd

PVSL
NSE
103.56
0.67%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
737Cr
Close
Close Price
103.56
Industry
Industry
Retail - Vehicles
PE
Price To Earnings
PS
Price To Sales
0.12
Revenue
Revenue
5,999Cr
Rev Gr TTM
Revenue Growth TTM
8.43%
PAT Gr TTM
PAT Growth TTM
-190.89%
Peer Comparison
How does PVSL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
PVSL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
1,3051,2061,6291,4171,3641,2911,5131,3651,3721,3111,5301,785
Growth YoY
Revenue Growth YoY%
16.44.57.1-7.1-3.70.61.51.230.8
Expenses
ExpensesCr
1,2521,1561,5481,3561,3011,2461,4591,3341,3471,2781,4851,734
Operating Profit
Operating ProfitCr
535081616345543126334552
OPM
OPM%
4.04.15.04.34.63.53.52.21.92.53.02.9
Other Income
Other IncomeCr
66910876445195
Interest Expense
Interest ExpenseCr
202127282320222321232628
Depreciation
DepreciationCr
212223232424252525272735
PBT
PBTCr
1813412024812-13-16-1112-7
Tax
TaxCr
4594434-3-2-211-7
PAT
PATCr
14832162058-10-14-911
Growth YoY
PAT Growth YoY%
50.240.3-29.8-76.6-161.3-168.2-260.7-92.5106.9
NPM
NPM%
1.10.62.01.11.50.40.5-0.7-1.0-0.70.00.0
EPS
EPS
2.31.05.22.53.10.81.1-1.4-1.9-1.20.10.1

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
3,9023,1722,8943,4664,8755,6165,5415,999
Growth
Revenue Growth%
-18.7-8.819.840.715.2-1.38.3
Expenses
ExpensesCr
3,7743,0682,7443,3064,6585,3615,3865,843
Operating Profit
Operating ProfitCr
128104149160217255155156
OPM
OPM%
3.33.35.24.64.54.52.82.6
Other Income
Other IncomeCr
1435261818332033
Interest Expense
Interest ExpenseCr
6370556171988697
Depreciation
DepreciationCr
48617269799299115
PBT
PBTCr
32847498598-9-22
Tax
TaxCr
10-4151521222-1
PAT
PATCr
211232346476-10-21
Growth
PAT Growth%
-41.6159.83.790.318.7-113.8-103.0
NPM
NPM%
0.60.41.11.01.31.4-0.2-0.3
EPS
EPS
17.410.025.926.910.212.1-1.5-3.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
1313131313141414
Reserves
ReservesCr
185200233267331639625616
Current Liabilities
Current LiabilitiesCr
7255844925226648137331,024
Non Current Liabilities
Non Current LiabilitiesCr
289334381461497491533527
Total Liabilities
Total LiabilitiesCr
1,2121,1311,1191,2631,5041,9571,9052,182
Current Assets
Current AssetsCr
7005395676067361,0961,0461,221
Non Current Assets
Non Current AssetsCr
512592552658768860859961
Total Assets
Total AssetsCr
1,2121,1311,1191,2631,5041,9571,9052,182

Cash Flow

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-47339957010980151
Investing Cash Flow
Investing Cash FlowCr
-50-28-7-41-80-88-39
Financing Cash Flow
Financing Cash FlowCr
84-299-71-65-2439-142
Net Cash Flow
Net Cash FlowCr
-131318-37531-30
Free Cash Flow
Free Cash FlowCr
-983218126599102
CFO To PAT
CFO To PAT%
-220.32,716.3293.3207.0169.9105.1-1,441.3
CFO To EBITDA
CFO To EBITDA%
-36.8326.263.843.550.131.497.3

Ratios

Consolidated
Standalone
Financial YearMar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
000001,773688
Price To Earnings
Price To Earnings
0.00.00.00.00.023.30.0
Price To Sales
Price To Sales
0.00.00.00.00.00.30.1
Price To Book
Price To Book
0.00.00.00.00.02.71.1
EV To EBITDA
EV To EBITDA
5.85.54.04.64.210.310.2
Profitability Ratios
Profitability Ratios
GPM
GPM%
13.415.515.915.815.015.314.1
OPM
OPM%
3.33.35.24.64.54.52.8
NPM
NPM%
0.60.41.11.01.31.4-0.2
ROCE
ROCE%
9.89.311.410.612.112.44.9
ROE
ROE%
10.85.913.212.018.711.7-1.6
ROA
ROA%
1.81.12.92.74.33.9-0.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Company Overview** Popular Vehicles & Services Limited (PVSL), part of the 80+ year-old Kuttukaran Group, is one of India’s leading integrated automotive retail players. Established in 1983 and headquartered in Kochi, Kerala, the company commenced operations as one of the first Maruti Suzuki dealers in the country in 1984. Today, PVSL operates a diversified, multi-brand dealership network spanning passenger vehicles (PV), commercial vehicles (CV), electric vehicles (EV), and pre-owned vehicles across **Kerala, Tamil Nadu, Karnataka, Maharashtra, and soon Punjab and Telangana**. Listed on the NSE and BSE since March 2024, PVSL leverages over 75 years of collective industry experience to deliver end-to-end vehicle ownership solutions under an integrated business model. --- ### **Business Model & Value Chain Integration** PVSL follows a **fully integrated, high-margin business model** that spans the entire post-manufacturing automotive value chain: 1. **New & Pre-Owned Vehicle Sales** - Sales through brand-specific outlets (Maruti Arena/Nexa, JLR, Tata, Bharat Benz) and multi-brand pre-owned vehicle retail via **Kartrenz** and **Kuttukaran Green**. 2. **Services & Repairs** - Includes warranty and out-of-warranty repairs, periodic maintenance, AC/electrical, collision repairs, detailing, and tire/battery services. - **Service-to-sales ratio of 26:1** in FY24 (industry average: 11–12), reflecting deep customer retention and aftermarket engagement. 3. **Spare Parts Distribution** - Operated by **Popular Auto Dealers Ltd (PADL)** with 50+ retail outlets and 25 warehouses, serving ~3,200 B2B customers including workshops and dealers. 4. **Third-Party Financial & Insurance Products** - Major revenue contributor (73% of FY25 revenue = ₹67 crores) via low-overhead cross-selling. 5. **Driving Schools** - Operates 10 driving schools in Kerala and Telangana, with the first established in 2006. This integrated approach ensures **recurrent revenue streams, enhanced customer loyalty, and margin resilience**, reducing dependence on volatile new vehicle sales. --- ### **Key Operational Highlights (As of Nov 2025)** #### **Network & Scale** - **450+ customer touchpoints** across 6 Indian states. - **159 service centers** (90 for Maruti Suzuki, 28 each for Tata CV & Bharat Benz, 10 for Ather). - **56 brand-specific showrooms** (Maruti Suzuki, JLR, Tata, Bharat Benz, Ather). - **33 showroom/sales outlets** including: - 31 Maruti Suzuki (Arena/Nexa) - 2 Kartrenz pre-owned multi-brand outlets - **75 spare parts touchpoints**: 50 retail outlets and 25 warehouses - **Employing over 10,500 people** #### **OEM Partnerships & Brand Ranking** PVSL holds long-term, high-performing relationships with marquee OEMs: - **Maruti Suzuki (41 years)**: Rank #9 in sales, **#1 in service** with 241 touchpoints. - **Tata Motors (27 years)**: Rank #4 in CV sales, #1 in service. - **Bharat Benz (28 years)**: Rank #2 in sales, #1 in service (Tamil Nadu/Maharashtra). - **JLR (15 years)**: Rank #2 in sales with 5 touchpoints. - **Ather Energy (3 years)**: Rank #5 in 2W EV sales, 22 touchpoints. The company also previously partnered with Piaggio (3W EV) and Honda (exit in progress) and operates under dedicated sub-brands: - *Marqland* (JLR), *Vision* (Honda), *Prabal Trucking* (Bharat Benz), *ECOMARQ* (EVs) --- ### **Strategic Developments (2024–2025)** #### **Geographic Expansion** - **Karnataka Entry (May 2025)**: Launched a ₹9 crore Maruti Suzuki 3S (sales, service, spare parts) facility in **Avalahalli, Bangalore**. - **Telangana Entry (Aug 2025)**: Acquired 19 Maruti Suzuki outlets (27 touchpoints) in a co-branded 36-month agreement, covering Arena, Nexa, True Value, and driving schools. - **Maharashtra Expansion**: - Multiple Bharat Benz 3S facilities. - JLR 3S facility in Nagpur (H2 FY26). - **Punjab Expansion (Jun 2025)**: Signed LOIs for 8 exclusive Bharat Benz 3S centers across Punjab – entry into Northern India. - **Target**: Reduce Kerala’s revenue contribution to **<50% by FY26**. #### **Electric Mobility & Premiumization** - **Ather EV Network Expansion**: - New 3S facilities in **Tamil Nadu, Maharashtra (Chandrapur, Nagpur, Chhatrapati Sambhaji Nagar), Kerala (Thiruvananthapuram – India’s 1st Gold Category Ather Service Center), and 2 in Bangalore.** - Ather now contributes to 22 touchpoints nationwide. - **Piaggio 3W EV Divestment (Feb 2025)**: Exited business due to low EV adoption vs CNG; resources redirected to core growth areas. - **Luxury Vehicle Push**: - LOI secured for **JLR 3S in Nagpur** via subsidiary Popular Autoworks Pvt Ltd. - Evaluating addition of a **new luxury brand** with proposed step-down subsidiary. --- ### **Digital Transformation & New Ventures** #### **ZPAREX Digisolutions Pvt Ltd (Nov 2025)** - **E-commerce platform** for spare parts & accessories launched under wholly-owned **Popular Mega Motors (India) Pvt Ltd**. - Targets high-margin digital sales from Maruti Suzuki, Tata, Bharat Benz, and Ather. - Aims to create **stable, recurring revenue**, less cyclic than vehicle sales. - Will scale across OEMs to serve retail and institutional customers. #### **Technology & Operations** - Fully integrated cloud-based ERP, CRM, HRMS, and BI systems. - Proprietary customer app and 10+ digital platforms. - 100% online booking for 60+ bodyshops. - ~340 digital campaigns annually; omnichannel customer engagement via social media, video conferencing, and lead generation. --- ### **Financial & Strategic Performance** #### **Revenue Streams (FY25 Highlights)** - **Third-party finance & insurance**: ₹67 crores (**73% of total revenue**) - **Spare parts**: ₹264 crore (5% turnover, 8% EBITDA), stable margins - **Passenger vehicle sales**: ₹3,314 crore from 30,116 units (up from ₹2,070 crore in FY21) - **Service & Repairs**: High-margin, volume-driven; contributes >50% of EBITDA despite ~15% revenue share #### **Profitability & Operational Efficiency** - **Service-to-sales ratio**: 26:1 (significantly above industry average) - **EBITDA margin**: Improved to **19% in FY24** (from 12–13% earlier) - **1 million+ service transactions completed in FY24** --- ### **Restructuring & Capital Allocation** - **Exited underperforming businesses**: - Piaggio 3W EV (divested in Feb 2025) - Honda passenger vehicles (17-year partnership, being divested; Roy Thomas evaluating acquisition) - **Capital reallocated to**: - Premium/luxury vehicles (Nexa, JLR) - EV expansion (Ather) - Geographic diversification (Telangana, Punjab, Karnataka) --- ### **Corporate Structure** - **Holding Structure**: PVSL owns **100% of 8 subsidiaries** including: - Popular Mega Motors (India) Pvt Ltd - Kuttukaran Cars Pvt Ltd - Popular Auto Works Pvt Ltd - Kuttukaran Green Pvt Ltd (formerly Pre-Owned Cars) - Ensures **unified control, strategic synergy, and focused execution** by brand/segment. - Subsidiaries are regionally and functionally aligned for regulatory compliance and agility.