Samvardhana Motherson International Ltd

₹ 96.5 -0.28%

02 Sep - 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 ₹ 1,01,819 Cr.
Current Price ₹ 96.5
High / Low ₹ 145 / 71.5
Stock P/E 57.7
Book Value ₹ 35.5
Dividend Yield 0.59 %
ROCE 5.16 %
ROE 4.33 %
Face Value ₹ 1.00

Add ratio to table

Edit ratios

Pros

Company has been maintaining a healthy dividend payout of 50.5%

Cons

Stock is trading at 2.72 times its book value
Promoter holding has decreased over last quarter: -9.53%
Tax rate seems low
Company has a low return on equity of 3.29% over last 3 years.
Earnings include an other income of Rs.1,447 Cr.

* 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 100 ESG Index (INR) BSE 250 LargeMidCap Index BSE Dividend Stability Index BSE 100 LargeCap TMC Index Nifty LargeMidcap 250 Nifty 500 Multicap 50:25:25 Nifty100 ESG Nifty India Manufacturing Nifty Total Market Nifty Midsmallcap400 Momentum Quality 100 Nifty 100 Alpha 30 Index Nifty500 Equal Weight Nifty EV & New Age Automotive Nifty500 LargeMidSmall Equal-Cap Weighted

Edit Columns

Loading peers table ...

Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

	Jun 2022	Sep 2022	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025
	1,636	1,832	1,954	2,214	2,107	2,312	2,203	2,366	2,483	2,574	2,409	2,721	2,742
	1,474	1,604	1,723	1,981	1,831	2,021	1,945	2,111	2,125	2,270	2,209	2,376	2,406
Operating Profit	162	228	231	233	276	292	258	255	358	304	199	346	337
OPM %	10%	12%	12%	10%	13%	13%	12%	11%	14%	12%	8%	13%	12%
	69	124	228	27	80	152	53	326	22	533	160	559	195
Interest	30	22	31	68	52	64	76	64	70	84	91	103	29
Depreciation	56	56	64	66	75	76	81	81	86	89	90	92	97
Profit before tax	145	273	364	126	228	303	155	436	224	665	179	710	405
Tax %	17%	22%	8%	16%	21%	18%	22%	10%	25%	3%	32%	9%	12%
	120	214	334	106	180	249	120	394	168	642	122	645	355
EPS in Rs	0.12	0.21	0.33	0.10	0.18	0.25	0.12	0.39	0.17	0.61	0.12	0.61	0.34
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	TTM
	4,512	4,973	5,293	6,287	7,466	7,581	3,980	3,669	5,416	7,972	9,046	10,187	10,446
	3,667	4,098	4,262	5,072	6,134	6,308	3,426	3,228	4,743	7,050	7,908	8,980	9,260
Operating Profit	845	875	1,031	1,215	1,332	1,273	555	441	673	922	1,138	1,207	1,186
OPM %	19%	18%	19%	19%	18%	17%	14%	12%	12%	12%	13%	12%	11%
	108	86	171	168	140	186	733	417	956	390	553	1,274	1,447
Interest	42	30	47	12	43	18	25	90	141	158	256	347	307
Depreciation	153	207	201	198	218	219	231	198	204	258	313	356	367
Profit before tax	758	724	953	1,173	1,211	1,222	1,031	570	1,284	896	1,122	1,777	1,959
Tax %	29%	29%	25%	29%	27%	33%	13%	9%	9%	12%	16%	11%
	535	515	719	827	879	814	899	521	1,164	786	944	1,577	1,764
EPS in Rs	0.80	0.77	1.07	1.16	1.24	1.15	1.26	0.73	1.14	0.77	0.93	1.49	1.68
Dividend Payout %	41%	51%	46%	34%	54%	58%	53%	91%	25%	56%	57%	38%

Compounded Sales Growth
10 Years:	7%
5 Years:	21%
3 Years:	23%
TTM:	12%

Compounded Profit Growth
10 Years:	11%
5 Years:	11%
3 Years:	8%
TTM:	89%

Stock Price CAGR
10 Years:	7%
5 Years:	19%
3 Years:	20%
1 Year:	-25%

Return on Equity
10 Years:	6%
5 Years:	4%
3 Years:	3%
Last Year:	4%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

	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	1,817	2,014	2,322	5,662	5,970	6,122	5,929	6,427	30,479	30,760	31,251	36,785
	758	534	485	1,294	1,155	1,136	1,512	4,852	5,416	5,842	4,610	5,046
	1,001	1,103	955	1,182	1,475	1,469	1,446	1,948	1,407	1,660	1,865	2,283
Total Liabilities	3,664	3,739	3,894	8,278	8,810	9,043	9,203	13,543	37,755	38,938	38,404	44,817
	1,434	1,462	1,409	1,442	1,547	1,796	1,928	1,759	1,768	2,369	2,695	3,003
CWIP	52	40	65	53	92	91	90	28	54	66	253	129
Investments	582	732	769	4,498	4,654	4,603	4,682	5,586	30,387	30,747	31,319	35,969
	1,596	1,505	1,650	2,285	2,517	2,553	2,502	6,169	5,546	5,756	4,137	5,715
Total Assets	3,664	3,739	3,894	8,278	8,810	9,043	9,203	13,543	37,755	38,938	38,404	44,817

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

	Mar 2014	Mar 2015	Mar 2016	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025
	669	821	678	713	839	942	1,036	340	368	343	1,111	638
	-305	-158	-19	-3,869	-259	-271	-47	-3,696	909	-451	873	-5,067
	-412	-535	-790	3,327	-664	-640	-893	3,413	-939	-304	-2,051	4,410
Net Cash Flow	-48	128	-131	171	-84	32	97	57	338	-411	-67	-19

Ratios

Standalone Figures in Rs. Crores / View Consolidated

	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	47	34	41	47	45	39	80	52	76	70	63	63
Inventory Days	82	79	82	75	82	91	155	93	74	69	65	51
Days Payable	63	56	73	82	79	78	142	104	84	69	67	61
Cash Conversion Cycle	65	57	50	39	48	53	93	40	65	70	60	53
Working Capital Days	3	-3	25	42	38	42	46	14	27	41	38	-12
ROCE %	31%	28%	34%	22%	17%	17%	14%	7%	5%	3%	4%	5%

Shareholding Pattern

Numbers in percentages

1 Recently

	Dec 2022	Mar 2023	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Jul 2025
	68.16%	64.77%	64.77%	64.77%	64.79%	60.36%	60.35%	58.12%	58.12%	58.13%	48.60%	48.60%
	8.24%	10.87%	10.83%	11.41%	10.78%	12.44%	12.88%	13.47%	14.31%	12.42%	12.63%	12.67%
	11.95%	14.74%	15.12%	14.92%	15.27%	18.15%	18.04%	19.82%	19.20%	20.96%	20.69%	20.62%
	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.06%	0.05%	0.05%	0.05%	0.05%	0.05%
	11.57%	9.55%	9.21%	8.84%	9.10%	8.98%	8.68%	8.55%	8.31%	8.44%	18.05%	18.06%
No. of Shareholders	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	13,03,287	13,11,534

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Jul 2025
	63.10%	61.73%	61.73%	61.73%	61.73%	68.16%	64.77%	60.36%	58.13%	48.60%
	19.83%	18.78%	18.11%	15.50%	16.64%	9.81%	10.87%	12.44%	12.42%	12.67%
	6.77%	9.44%	9.72%	13.55%	13.42%	10.51%	14.74%	18.15%	20.96%	20.62%
	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.06%	0.06%	0.05%	0.05%
	10.30%	10.06%	10.45%	9.22%	8.21%	11.53%	9.55%	8.98%	8.44%	18.06%
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	13,11,534

* 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

Aug 2025
Transcript PPT REC
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