Samvardhana Motherson International Ltd

₹ 157 1.20%

06 Jun - close price

motherson.com BSE: 517334 NSE: MOTHERSON

About

Motherson Sumi Systems is engaged primarily in the manufacturer and sale of components to automotive original equipment manufacturers.^[1]

Key Points

India’s largest Ancilliary company^[1] The MSSL group is amongst the world's largest manufacturers of exterior rear-view mirrors with a dominant market share, and is a leading global player in polymer-based interior and exterior modules. Moreover, the group is also the largest manufacturer of wiring harnesses for passenger vehicles in India.

Website BSE NSE

Market Cap ₹ 1,10,815 Cr.
Current Price ₹ 157
High / Low ₹ 217 / 107
Stock P/E 29.1
Book Value ₹ 49.6
Dividend Yield 0.54 %
ROCE 13.9 %
ROE 12.5 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has delivered good profit growth of 26.6% CAGR over last 5 years
Company has been maintaining a healthy dividend payout of 21.7%

Cons

Stock is trading at 3.18 times its book value
Company has a low return on equity of 10.8% over last 3 years.
Promoter holding has decreased over last 3 years: -10.0%

* 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 Auto Components Auto Components & Equipments

Part of BSE 500 BSE 100 BSE 200 Nifty Next 50 Nifty 500 BSE Auto Nifty 100 Nifty Infrastructure Nifty Auto Nifty 200 Nifty 100 Equal Weight BSE Allcap BSE LargeCap BSE Consumer Discretionary BSE SENSEX Next 50 BSE 250 LargeMidCap Index BSE Dividend Stability Index BSE 100 LargeCap TMC Index Nifty200 Momentum 30 Nifty LargeMidcap 250 Nifty 500 Multicap 50:25:25 Nifty100 ESG Nifty India Manufacturing Nifty Total Market

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2022	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	17,241	17,615	18,302	20,267	22,517	22,462	23,474	25,644	27,058	28,868	27,812	27,666	29,317
	15,985	16,538	16,864	18,665	20,481	20,538	21,585	23,273	24,124	26,093	25,364	24,980	26,674
Operating Profit	1,256	1,077	1,438	1,602	2,036	1,925	1,889	2,370	2,935	2,775	2,448	2,686	2,643
OPM %	7%	6%	8%	8%	9%	9%	8%	9%	11%	10%	9%	10%	9%
	37	99	-46	80	35	76	-10	117	161	179	443	214	248
Interest	161	169	184	149	278	253	488	620	450	444	546	466	426
Depreciation	736	732	749	815	840	839	867	1,016	1,088	1,065	1,103	1,112	1,214
Profit before tax	396	274	460	718	953	909	523	851	1,557	1,445	1,242	1,322	1,252
Tax %	67%	34%	37%	30%	27%	29%	44%	26%	7%	24%	24%	26%	11%
	130	182	288	501	699	648	294	633	1,444	1,097	949	984	1,115
EPS in Rs	0.18	0.21	0.36	0.67	0.97	0.89	0.30	0.80	2.02	1.47	1.25	1.25	1.49
Raw PDF

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	30,414	34,661	37,216	42,376	56,303	63,523	60,729	57,370	63,774	78,788	98,692	113,663
	28,017	31,817	33,668	38,204	51,174	58,174	56,075	53,000	59,060	72,537	89,370	103,111
Operating Profit	2,397	2,844	3,548	4,171	5,128	5,348	4,654	4,370	4,714	6,251	9,322	10,552
OPM %	8%	8%	10%	10%	9%	8%	8%	8%	7%	8%	9%	9%
	311	212	177	346	125	333	642	568	575	70	140	1,085
Interest	294	318	345	375	411	423	593	512	543	781	1,811	1,882
Depreciation	817	921	1,087	1,059	1,575	2,058	2,721	2,926	2,958	3,136	3,810	4,493
Profit before tax	1,596	1,817	2,293	3,083	3,267	3,200	1,983	1,500	1,788	2,405	3,840	5,261
Tax %	31%	29%	23%	30%	31%	34%	35%	-5%	34%	31%	21%	21%
	1,097	1,292	1,774	2,172	2,260	2,098	1,294	1,569	1,182	1,670	3,020	4,146
EPS in Rs	1.71	1.93	2.89	3.28	3.37	3.41	2.47	2.19	1.29	2.21	4.01	5.40
Dividend Payout %	29%	31%	26%	18%	30%	29%	40%	46%	34%	29%	20%	16%

Compounded Sales Growth
10 Years:	13%
5 Years:	13%
3 Years:	21%
TTM:	15%

Compounded Profit Growth
10 Years:	15%
5 Years:	27%
3 Years:	62%
TTM:	33%

Stock Price CAGR
10 Years:	7%
5 Years:	24%
3 Years:	24%
1 Year:	1%

Return on Equity
10 Years:	12%
5 Years:	10%
3 Years:	11%
Last Year:	12%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Equity Capital	88	88	132	140	210	316	316	316	452	678	678	704
Reserves	2,871	3,236	4,265	8,132	9,674	10,647	10,945	12,245	20,136	21,774	25,477	34,177
	4,840	5,131	6,069	10,349	10,374	11,534	13,136	11,930	14,130	13,792	19,922	17,222
	7,445	8,971	9,199	13,322	16,716	20,257	20,636	23,258	21,008	25,086	38,101	40,745
Total Liabilities	15,244	17,425	19,665	31,944	36,974	42,754	45,033	47,749	55,726	61,330	84,178	92,847
	5,919	6,129	7,147	12,193	14,712	18,423	20,750	20,099	21,411	23,147	30,122	33,220
CWIP	647	956	1,397	1,935	2,585	1,067	852	877	1,310	1,478	2,498	2,607
Investments	75	65	590	474	792	855	796	846	6,462	6,290	6,521	6,600
	8,603	10,276	10,531	17,343	18,885	22,409	22,635	25,926	26,543	30,415	45,037	50,421
Total Assets	15,244	17,425	19,665	31,944	36,974	42,754	45,033	47,749	55,726	61,330	84,178	92,847

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	2,695	3,390	2,188	3,800	3,264	4,312	6,352	5,051	2,463	4,643	7,569	6,286
	-1,372	-2,844	-1,906	-6,145	-3,194	-3,318	-2,220	-1,886	-2,304	-2,248	-6,644	-4,862
	-1,080	494	-263	5,518	-2,221	-225	-2,803	-2,098	-1,217	-2,734	1,281	-2,551
Net Cash Flow	243	1,040	19	3,172	-2,152	769	1,329	1,068	-1,059	-339	2,205	-1,126

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
Debtor Days	39	32	46	40	36	35	31	36	38	39	58	56
Inventory Days	62	63	37	44	43	46	54	56	64	63	61	64
Days Payable	77	82	84	103	96	106	108	125	113	114	152	142
Cash Conversion Cycle	24	13	-1	-20	-17	-24	-23	-33	-11	-11	-33	-21
Working Capital Days	1	-1	4	4	6	2	-7	-9	-0	2	-2	7
ROCE %	23%	25%	24%	21%	18%	15%	10%	7%	6%	9%	14%	14%

Shareholding Pattern

Numbers in percentages

3 Recently

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025
	68.16%	68.16%	68.16%	64.77%	64.77%	64.77%	64.79%	60.36%	60.35%	58.12%	58.12%	58.13%
	9.49%	8.76%	8.24%	10.87%	10.83%	11.41%	10.78%	12.44%	12.88%	13.47%	14.31%	12.42%
	10.50%	10.48%	11.95%	14.74%	15.12%	14.92%	15.27%	18.15%	18.04%	19.82%	19.20%	20.96%
	0.00%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.05%	0.05%	0.05%
	11.86%	12.53%	11.57%	9.55%	9.21%	8.84%	9.10%	8.98%	8.68%	8.55%	8.31%	8.44%
No. of Shareholders	9,48,151	9,75,215	10,60,332	10,27,023	9,93,807	9,93,291	10,34,246	10,39,407	10,83,236	12,18,776	12,64,328	13,06,219

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	63.10%	61.73%	61.73%	61.73%	61.73%	68.16%	64.77%	60.36%	58.13%
	19.83%	18.78%	18.11%	15.50%	16.64%	9.81%	10.87%	12.44%	12.42%
	6.77%	9.44%	9.72%	13.55%	13.42%	10.51%	14.74%	18.15%	20.96%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.06%	0.06%	0.05%
	10.30%	10.06%	10.45%	9.22%	8.21%	11.53%	9.55%	8.98%	8.44%
No. of Shareholders	1,01,169	1,62,233	2,55,595	3,25,656	4,62,862	9,03,614	10,27,023	10,39,407	13,06,219

* 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

All

Annual reports

Credit ratings

Concalls

Jun 2025
Transcript PPT
Feb 2025
Transcript PPT
Nov 2024
Transcript PPT
Aug 2024
Transcript PPT REC
Jun 2024
Transcript PPT
May 2024

Transcript

Notes
PPT
Feb 2024
Transcript PPT REC
Nov 2023
Transcript PPT
Aug 2023
Transcript PPT
Jul 2023

Transcript

Notes
PPT
Jul 2023

Transcript

Notes
PPT
Jun 2023
Transcript PPT
May 2023

Transcript

Notes
PPT
Feb 2023
Transcript PPT
Feb 2023
Transcript PPT
Jan 2023

Transcript

Notes
PPT
Dec 2022
Transcript PPT
Nov 2022

Transcript

Notes
PPT
Sep 2022

Transcript

Notes
PPT
Aug 2022

Transcript

Notes
PPT
Jun 2022
Transcript PPT
Feb 2022

Transcript

Notes
PPT
Feb 2022

Transcript

Notes
PPT
Feb 2022

Transcript

Notes
PPT
Feb 2022

Transcript

Notes
PPT
Jan 2022

Transcript

Notes
PPT
Nov 2021

Transcript

Notes
PPT
Oct 2021

Transcript

Notes
PPT
Aug 2021

Transcript

Notes
PPT
Jun 2021

Transcript

Notes
PPT
Feb 2021

Transcript

Notes
PPT
Feb 2021

Transcript

Notes
PPT
Jan 2021

Transcript

Notes
PPT
Nov 2020

Transcript

Notes
PPT
Jul 2020

Transcript

Notes
PPT
Jul 2020

Transcript

Notes
PPT
Jul 2020

Transcript

Notes
PPT
Feb 2020

Transcript

Notes
PPT
Nov 2019

Transcript

Notes
PPT
Aug 2019

Transcript

Notes
PPT
May 2019

Transcript

Notes
PPT
Feb 2019

Transcript

Notes
PPT
Nov 2018

Transcript

Notes
PPT
May 2018

Transcript

Notes
PPT
May 2018

Transcript

Notes
PPT
Feb 2018

Transcript

Notes
PPT
Feb 2018

Transcript

Notes
PPT
Nov 2017

Transcript

Notes
PPT
Sep 2016

Transcript

Notes
PPT
Aug 2016

Transcript

Notes
PPT