Samvardhana Motherson International Ltd
Motherson Sumi Systems is engaged primarily in the manufacturer and sale of components to automotive original equipment manufacturers.[1]
- Market Cap ₹ 54,862 Cr.
- Current Price ₹ 81.0
- High / Low ₹ 91.7 / 61.8
- Stock P/E 70.9
- Book Value ₹ 46.1
- Dividend Yield 0.54 %
- ROCE 2.87 %
- ROE 2.48 %
- Face Value ₹ 1.00
Pros
- Company is expected to give good quarter
Cons
- Promoter holding has decreased over last quarter: -3.39%
- Tax rate seems low
- Company has a low return on equity of 4.46% over last 3 years.
- Earnings include an other income of Rs.466 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
Sector: Auto Ancillaries Industry: Auto Ancillaries
Quarterly Results
Standalone Figures in Rs. Crores / View Consolidated
Profit & Loss
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
3,562 | 4,291 | 4,512 | 4,973 | 5,293 | 6,287 | 7,466 | 7,581 | 3,980 | 3,669 | 5,345 | 7,355 | |
3,044 | 3,534 | 3,667 | 4,098 | 4,262 | 5,072 | 6,134 | 6,308 | 3,426 | 3,228 | 4,736 | 6,535 | |
Operating Profit | 518 | 757 | 845 | 875 | 1,031 | 1,215 | 1,332 | 1,273 | 555 | 441 | 609 | 820 |
OPM % | 15% | 18% | 19% | 18% | 19% | 19% | 18% | 17% | 14% | 12% | 11% | 11% |
93 | 92 | 108 | 86 | 171 | 168 | 140 | 186 | 733 | 417 | 1,020 | 466 | |
Interest | 60 | 54 | 42 | 30 | 47 | 12 | 43 | 18 | 25 | 90 | 141 | 145 |
Depreciation | 117 | 145 | 153 | 207 | 201 | 198 | 218 | 219 | 231 | 198 | 204 | 231 |
Profit before tax | 434 | 650 | 758 | 724 | 953 | 1,173 | 1,211 | 1,222 | 1,031 | 570 | 1,284 | 909 |
Tax % | 27% | 28% | 29% | 29% | 25% | 29% | 27% | 33% | 13% | 9% | 9% | 15% |
Net Profit | 317 | 470 | 535 | 515 | 719 | 827 | 879 | 814 | 899 | 521 | 1,164 | 774 |
EPS in Rs | 0.72 | 1.05 | 1.20 | 1.15 | 1.61 | 1.75 | 1.86 | 1.72 | 1.90 | 1.10 | 1.72 | 1.14 |
Dividend Payout % | 28% | 25% | 41% | 51% | 46% | 34% | 54% | 58% | 53% | 91% | 25% | 0% |
Compounded Sales Growth | |
---|---|
10 Years: | 6% |
5 Years: | 0% |
3 Years: | 23% |
TTM: | 38% |
Compounded Profit Growth | |
---|---|
10 Years: | 5% |
5 Years: | -3% |
3 Years: | -5% |
TTM: | -36% |
Stock Price CAGR | |
---|---|
10 Years: | 14% |
5 Years: | -7% |
3 Years: | 12% |
1 Year: | -6% |
Return on Equity | |
---|---|
10 Years: | 9% |
5 Years: | 6% |
3 Years: | 4% |
Last Year: | 2% |
Balance Sheet
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
39 | 59 | 88 | 88 | 132 | 140 | 210 | 316 | 316 | 316 | 452 | 678 | |
Reserves | 1,246 | 1,565 | 1,817 | 2,014 | 2,322 | 5,662 | 5,970 | 6,122 | 5,929 | 6,427 | 30,479 | 30,763 |
940 | 927 | 758 | 534 | 485 | 1,294 | 1,155 | 1,136 | 1,512 | 4,852 | 5,416 | 5,767 | |
802 | 889 | 1,001 | 1,103 | 955 | 1,182 | 1,475 | 1,469 | 1,446 | 1,948 | 1,407 | 1,532 | |
Total Liabilities | 3,027 | 3,440 | 3,664 | 3,739 | 3,894 | 8,278 | 8,810 | 9,043 | 9,203 | 13,543 | 37,755 | 38,739 |
1,218 | 1,420 | 1,434 | 1,462 | 1,409 | 1,442 | 1,547 | 1,796 | 1,928 | 1,759 | 1,768 | 2,023 | |
CWIP | 126 | 86 | 52 | 40 | 65 | 53 | 92 | 91 | 90 | 28 | 54 | 66 |
Investments | 370 | 513 | 582 | 732 | 769 | 4,498 | 4,654 | 4,603 | 4,682 | 5,586 | 30,387 | 31,032 |
1,313 | 1,422 | 1,596 | 1,505 | 1,650 | 2,285 | 2,517 | 2,553 | 2,502 | 6,169 | 5,546 | 5,618 | |
Total Assets | 3,027 | 3,440 | 3,664 | 3,739 | 3,894 | 8,278 | 8,810 | 9,043 | 9,203 | 13,543 | 37,755 | 38,739 |
Cash Flows
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
429 | 600 | 669 | 821 | 678 | 713 | 839 | 942 | 1,036 | 340 | 368 | 289 | |
-339 | -354 | -305 | -158 | -19 | -3,869 | -259 | -271 | -47 | -3,696 | 909 | -457 | |
-106 | -200 | -412 | -535 | -790 | 3,327 | -664 | -640 | -893 | 3,413 | -939 | -252 | |
Net Cash Flow | -16 | 45 | -48 | 128 | -131 | 171 | -84 | 32 | 97 | 57 | 338 | -419 |
Ratios
Standalone Figures in Rs. Crores / View Consolidated
Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Debtor Days | 56 | 46 | 47 | 34 | 41 | 47 | 45 | 39 | 80 | 52 | 77 | 73 |
Inventory Days | 79 | 78 | 82 | 79 | 82 | 75 | 82 | 91 | 155 | 93 | 74 | 72 |
Days Payable | 74 | 69 | 63 | 56 | 73 | 82 | 79 | 78 | 142 | 104 | 84 | 70 |
Cash Conversion Cycle | 61 | 56 | 65 | 57 | 50 | 39 | 48 | 53 | 93 | 40 | 66 | 75 |
Working Capital Days | 39 | 29 | 18 | 4 | 35 | 42 | 38 | 42 | 68 | 150 | 86 | 188 |
ROCE % | 24% | 29% | 31% | 28% | 34% | 22% | 17% | 17% | 14% | 7% | 6% | 3% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Updates on Acquisition
1d - Samvardhana Motherson International Limited has informed the Exchange regarding ''completion of acquisition''.
- Compliances-Reg. 39 (3) - Details of Loss of Certificate / Duplicate Certificate 1 Jun
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
31 May - Samvardhana Motherson International Limited has informed the Exchange about Schedule of meet.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
31 May - Samvardhana Motherson International Limited has informed the Exchange about Schedule of meet.
-
Announcement under Regulation 30 (LODR)-Earnings Call Transcript
31 May - Samvardhana Motherson International Limited has informed the Exchange about Transcript.
Annual reports
-
Financial Year 2022
from bse
-
Financial Year 2021
from bse
-
Financial Year 2020
from bse
-
Financial Year 2019
from bse
-
Financial Year 2018
from bse
-
Financial Year 2017
from bse
-
Financial Year 2016
from bse
-
Financial Year 2015
from bse
-
Financial Year 2014
from bse
-
Financial Year 2013
from bse
-
Financial Year 2013
from nse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
-
Financial Year 2010
from bse
-
Financial Year 2010
from nse
Concalls
-
May 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Jan 2023Transcript PPT
-
Nov 2022TranscriptNotesPPT
-
Nov 2022TranscriptNotesPPT
-
Sep 2022TranscriptNotesPPT
-
Aug 2022TranscriptNotesPPT
-
Jun 2022Transcript PPT
-
Feb 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Feb 2022TranscriptNotesPPT
-
Jan 2022TranscriptNotesPPT
-
Nov 2021TranscriptNotesPPT
-
Oct 2021TranscriptNotesPPT
-
Aug 2021TranscriptNotesPPT
-
Jun 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Feb 2021TranscriptNotesPPT
-
Jan 2021TranscriptNotesPPT
-
Nov 2020TranscriptNotesPPT
-
Jul 2020TranscriptNotesPPT
-
Jul 2020TranscriptNotesPPT
-
Jul 2020TranscriptNotesPPT
-
Feb 2020TranscriptNotesPPT
-
Nov 2019TranscriptNotesPPT
-
Aug 2019TranscriptNotesPPT
-
May 2019TranscriptNotesPPT
-
Feb 2019TranscriptNotesPPT
-
Nov 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
May 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Feb 2018TranscriptNotesPPT
-
Nov 2017TranscriptNotesPPT
-
Sep 2016TranscriptNotesPPT
-
Aug 2016TranscriptNotesPPT
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.