Yes but there are most of the owners who deliberately use their cars less due to multiple cars at home lets say 10k kms in an year.....
Plus what you calculated is a customer end user price where as the price in which they get filters and oil is way less....
Lets say keeping in view yr calculated cost. The amount they raised as invoice price and the benefit they are giving, still they are in profit