Samvardhana Motherson International Ltd
₹ 155
0.45%
30 Jun
- close price
About
Motherson Sumi Systems is engaged primarily in the manufacturer and sale of components to automotive original equipment manufacturers.[1]
Key Points
- Market Cap ₹ 1,08,752 Cr.
- Current Price ₹ 155
- High / Low ₹ 217 / 107
- Stock P/E 28.6
- Book Value ₹ 49.6
- Dividend Yield 0.55 %
- ROCE 13.9 %
- ROE 12.5 %
- Face Value ₹ 1.00
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 3.12 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.
Loading peers table ...
Quarterly Results
Consolidated Figures in Rs. Crores / View Standalone
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: | 6% |
| 5 Years: | 24% |
| 3 Years: | 25% |
| 1 Year: | -19% |
| 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% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Updates on Acquisition
2m - Samvardhana Motherson International Limited has submitted with exchange an update on conversion of CCDs invested in a subsidiary company as announced on March 21, 2025.
-
Samvardhana Motherson International Limited informed That Final Listing Approval Received From BSE Limited For Trading Of 2,02,500 Rated, Listed, Unsecured, Redeemable, Non Convertible Debentures Having Face Value Of Rs. 1,00,000 Each Under Scrip Code 976861 Effective From June 30, 2025.
16m - Listing of 202,500 NCDs worth INR 20.25 billion at 6.80% coupon, maturity June 2030.
-
Announcement under Regulation 30 (LODR)-Updates on Acquisition
39m - Completed acquisition making MTSKG wholly owned stepdown subsidiary of Samvardhana Motherson.
-
Announcement under Regulation 30 (LODR)-Allotment
2d - Approved INR 2025 Cr non-convertible debentures issuance at 6.80% coupon, listed on BSE debt market.
-
Closure of Trading Window
2d - Trading window closed from July 1 to August 16, 2025, for Q1 financial results announcement.
Annual reports
-
Financial Year 2024
from bse
-
Financial Year 2023
from bse
-
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 nse
-
Financial Year 2013
from bse
-
Financial Year 2012
from bse
-
Financial Year 2011
from bse
Concalls
-
Jun 2025Transcript PPT
-
Feb 2025Transcript PPT
-
Nov 2024Transcript PPT
-
Aug 2024Transcript PPT REC
-
Jun 2024Transcript PPT
-
May 2024TranscriptNotesPPT
-
Feb 2024Transcript PPT REC
-
Nov 2023Transcript PPT
-
Aug 2023Transcript PPT
-
Jul 2023TranscriptNotesPPT
-
Jul 2023TranscriptNotesPPT
-
Jun 2023Transcript PPT
-
May 2023TranscriptNotesPPT
-
Feb 2023Transcript PPT
-
Feb 2023Transcript PPT
-
Jan 2023TranscriptNotesPPT
-
Dec 2022Transcript PPT
-
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.