Motherson Sumi Wiring India Ltd

Motherson Wiring Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Motherson Sumi Wiring India Ltd

₹ 48.4 -1.28%
21 Nov - close price
mswil.motherson.com BSE: 543498 NSE: MSUMI
About

Motherson Sumi Wiring India, a JV between Sumitomo Wiring System and Motherson Group, is a market leader in the Indian wiring harness industry with a market share of over 40%.[1]

Key Points

Business Profile[1]
Motherson Sumi Wiring India Limited (MSWIL) was established in FY22 as a result of the reorganization of Samvardhana Motherson International Limited wherein the automotive wiring harness business for Indian OEMs was demerged from the parent company and established under MSWIL.
MSWIL is a JV with Sumitomo Wiring Systems, Ltd., a global leader in the manufacture of wiring harnesses, harness components, and other electric wires.

Website BSE NSE
  • Market Cap ₹ 32,078 Cr.
  • Current Price ₹ 48.4
  • High / Low ₹ 50.5 / 30.7
  • Stock P/E 52.3
  • Book Value ₹ 2.78
  • Dividend Yield 1.17 %
  • ROCE 42.5 %
  • ROE 35.9 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has a good return on equity (ROE) track record: 3 Years ROE 39.2%
  • Company has been maintaining a healthy dividend payout of 46.6%

Cons

  • Stock is trading at 17.4 times its book value

* 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 Nifty 500 BSE SmallCap BSE Allcap BSE Consumer Discretionary

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025
1,835 1,687 1,872 1,859 2,109 2,115 2,233 2,185 2,326 2,300 2,510 2,494 2,762
1,654 1,508 1,655 1,665 1,856 1,853 1,941 1,946 2,076 2,063 2,238 2,250 2,482
Operating Profit 181 179 217 194 253 262 291 239 250 238 271 244 280
OPM % 10% 11% 12% 10% 12% 12% 13% 11% 11% 10% 11% 10% 10%
11 1 5 14 1 1 4 5 5 1 2 1 1
Interest 6 7 9 8 7 6 6 5 7 7 6 6 6
Depreciation 30 32 35 34 36 38 39 40 44 47 48 49 53
Profit before tax 156 141 179 166 210 219 250 198 203 185 220 190 221
Tax % 25% 25% 22% 26% 26% 23% 24% 25% 25% 24% 25% 25% 25%
116 106 138 123 156 168 191 149 152 140 165 143 165
EPS in Rs 0.18 0.16 0.21 0.19 0.24 0.25 0.29 0.22 0.23 0.21 0.25 0.22 0.25
Raw PDF

Profit & Loss

Figures in Rs. Crores

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
3,938 5,635 7,068 8,327 9,319 10,066
3,385 4,905 6,276 7,315 8,323 9,033
Operating Profit 553 730 792 1,012 996 1,033
OPM % 14% 13% 11% 12% 11% 10%
24 -35 12 8 13 4
Interest 7 28 28 27 25 25
Depreciation 37 106 124 147 179 197
Profit before tax 532 561 652 846 806 815
Tax % 26% 27% 25% 25% 25%
396 411 487 638 606 613
EPS in Rs 0.62 0.73 0.96 0.91 0.93
Dividend Payout % 0% 65% 59% 55% 26%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: 18%
TTM: 14%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: 10%
TTM: -7%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: 8%
1 Year: 17%
Return on Equity
10 Years: %
5 Years: %
3 Years: 39%
Last Year: 36%

Balance Sheet

Figures in Rs. Crores

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025
Equity Capital 0.10 316 442 442 442 663
Reserves -0 799 888 1,235 1,256 1,179
96 283 373 259 269 253
1,693 1,164 1,195 1,203 1,761 1,897
Total Liabilities 1,789 2,562 2,898 3,139 3,729 3,992
170 432 579 600 691 716
CWIP 0 32 27 24 37 53
Investments 0 0 0 0 0 0
1,620 2,097 2,292 2,516 3,002 3,222
Total Assets 1,789 2,562 2,898 3,139 3,729 3,992

Cash Flows

Figures in Rs. Crores

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
11 501 224 791 365
-28 -101 -194 -208 -60
25 -144 -287 -452 -457
Net Cash Flow 8 256 -257 131 -153

Ratios

Figures in Rs. Crores

Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 63 43 41 39 49
Inventory Days 116 97 95 76 77
Days Payable 109 92 73 62 71
Cash Conversion Cycle 69 47 64 54 55
Working Capital Days 49 31 42 39 32
ROCE % 88% 44% 48% 43%

Shareholding Pattern

Numbers in percentages

Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025
61.73% 61.73% 61.74% 61.75% 61.73% 61.73% 61.73% 61.73% 61.73% 61.72% 61.72% 61.72%
11.03% 9.92% 10.93% 11.08% 11.01% 10.96% 10.78% 10.52% 9.86% 10.16% 10.37% 10.27%
18.26% 18.94% 17.77% 17.56% 17.12% 16.22% 16.23% 16.34% 16.74% 16.21% 16.24% 16.59%
0.09% 0.09% 0.21% 0.21% 0.21% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.02%
8.89% 9.32% 9.33% 9.41% 9.93% 11.11% 11.26% 11.41% 11.67% 11.92% 11.65% 11.40%
No. of Shareholders 6,78,2826,85,4016,94,2197,21,7607,75,5668,88,9418,89,9439,20,3439,39,8829,54,4339,28,4069,15,956

* 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

Annual reports

Credit ratings

Concalls