Samvardhana Motherson International Ltd
₹ 109
0.09%
19 Sep
- 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 ₹ 1,15,128 Cr.
- Current Price ₹ 109
- High / Low ₹ 145 / 71.5
- Stock P/E 34.1
- Book Value ₹ 33.0
- Dividend Yield 0.52 %
- ROCE 13.7 %
- ROE 12.2 %
- Face Value ₹ 1.00
Pros
- Company has delivered good profit growth of 26.0% CAGR over last 5 years
- Company has been maintaining a healthy dividend payout of 21.7%
Cons
- Stock is trading at 3.30 times its book value
- Promoter holding has decreased over last quarter: -9.53%
- Company has a low return on equity of 10.6% over last 3 years.
* 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 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30,414 | 34,661 | 37,216 | 42,376 | 56,303 | 63,523 | 60,729 | 57,370 | 63,774 | 78,788 | 98,692 | 113,663 | 115,007 | |
| 28,017 | 31,817 | 33,668 | 38,204 | 51,174 | 58,174 | 56,075 | 53,000 | 59,060 | 72,537 | 89,370 | 103,111 | 104,772 | |
| 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 | 10,235 |
| OPM % | 8% | 8% | 10% | 10% | 9% | 8% | 8% | 8% | 7% | 8% | 9% | 9% | 9% |
| 311 | 212 | 177 | 346 | 125 | 333 | 642 | 568 | 575 | 70 | 140 | 1,085 | 975 | |
| Interest | 294 | 318 | 345 | 375 | 411 | 423 | 593 | 512 | 543 | 781 | 1,811 | 1,882 | 1,863 |
| Depreciation | 817 | 921 | 1,087 | 1,059 | 1,575 | 2,058 | 2,721 | 2,926 | 2,958 | 3,136 | 3,810 | 4,493 | 4,659 |
| 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 | 4,688 |
| 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 | 3,655 | |
| EPS in Rs | 1.14 | 1.29 | 1.93 | 2.19 | 2.25 | 2.27 | 1.65 | 1.46 | 0.86 | 1.47 | 2.67 | 3.60 | 3.14 |
| 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: | 9% |
| Compounded Profit Growth | |
|---|---|
| 10 Years: | 15% |
| 5 Years: | 26% |
| 3 Years: | 60% |
| TTM: | 6% |
| Stock Price CAGR | |
|---|---|
| 10 Years: | 10% |
| 5 Years: | 22% |
| 3 Years: | 26% |
| 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 | 39,768 | |
| Total Liabilities | 15,244 | 17,425 | 19,665 | 31,944 | 36,974 | 42,754 | 45,033 | 47,749 | 55,726 | 61,330 | 84,178 | 91,870 |
| 5,919 | 6,129 | 7,147 | 12,193 | 14,712 | 18,423 | 20,750 | 20,099 | 21,411 | 23,147 | 30,122 | 33,181 | |
| CWIP | 647 | 956 | 1,397 | 1,935 | 2,585 | 1,067 | 852 | 877 | 1,310 | 1,478 | 2,498 | 2,646 |
| 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 | 49,444 | |
| Total Assets | 15,244 | 17,425 | 19,665 | 31,944 | 36,974 | 42,754 | 45,033 | 47,749 | 55,726 | 61,330 | 84,178 | 91,870 |
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 | -4,836 | |
| -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 | -1,101 |
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 | -11 | -10 | -6 | -2 | -7 | -14 | -30 | -32 | -27 | -25 | -32 | -16 |
| ROCE % | 23% | 25% | 24% | 21% | 18% | 15% | 10% | 7% | 6% | 9% | 14% | 14% |
Documents
Announcements
-
Announcement under Regulation 30 (LODR)-Newspaper Publication
18 Sep - Samvardhana Motherson International Limited has informed regarding newspaper advertisements published for notice of hearing of Composite Scheme of Arrangement involving wholly owned subsidiaries of the …
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
17 Sep - Samvardhana Motherson International Limited has informed regarding schedule of investor meet to be held on September 22, 2025.
-
Samvardhana Motherson International Limited Has Submitted With The Exchange An Intimation Under Regulation 30 Of SEBI Listing Regulations.
16 Sep - INR 10,20,166 penalty on MASL for ineligible input tax credit; MASL to appeal. Order dated Sep 15, 2025.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
15 Sep - Samvardhana Motherson International Limited has informed regarding schedule of investor meet to be held on September 24, 2025.
-
Announcement under Regulation 30 (LODR)-Analyst / Investor Meet - Intimation
15 Sep - Investor/sustainability meetings Sep 18 (video), Sep 23 and Sep 24 2025 in Mumbai; organized by Federated Hermes, Morgan Stanley.
Annual reports
-
Financial Year 2025
from bse
-
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
Concalls
-
Sep 2025TranscriptPPT
-
Aug 2025Transcript PPT REC
-
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.