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

₹ 69.4 -0.87%
19 Apr 10:21 a.m.
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 ₹ 30,700 Cr.
  • Current Price ₹ 69.4
  • High / Low ₹ 74.8 / 49.8
  • Stock P/E 52.4
  • Book Value ₹ 2.98
  • Dividend Yield 0.95 %
  • ROCE 43.8 %
  • ROE 39.8 %
  • Face Value ₹ 1.00
Edit ratios

Pros

  • Company has been maintaining a healthy dividend payout of 41.5%

Cons

  • Stock is trading at 23.5 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

Sector: Auto Ancillaries Industry: Auto Ancillaries

Edit Columns
Loading peers table ...

Quarterly Results

Figures in Rs. Crores

Mar 2021 Jun 2021 Sep 2021 Dec 2021 Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023
1,510 1,114 1,400 1,460 1,662 1,671 1,835 1,687 1,864 1,859 2,105 2,117
1,282 997 1,214 1,251 1,443 1,468 1,654 1,508 1,655 1,665 1,856 1,855
Operating Profit 229 117 186 209 219 203 181 179 209 194 248 262
OPM % 15% 10% 13% 14% 13% 12% 10% 11% 11% 10% 12% 12%
16 5 8 8 -56 8 11 1 13 14 6 1
Interest 3 3 3 4 19 7 6 7 9 8 7 6
Depreciation 13 13 13 12 67 28 30 32 35 34 36 38
Profit before tax 230 106 178 200 76 176 156 141 179 166 210 219
Tax % 26% 26% 25% 24% 39% 28% 25% 25% 22% 26% 26% 23%
170 79 134 152 46 126 116 106 138 123 156 168
EPS in Rs 0.10 0.28 0.26 0.24 0.31 0.28 0.35 0.38
Raw PDF
Upcoming result date: 16 May 2024

Profit & Loss

Figures in Rs. Crores

Mar 2021 Mar 2022 Mar 2023 TTM
3,938 5,635 7,057 7,945
3,385 4,905 6,276 7,032
Operating Profit 553 730 781 914
OPM % 14% 13% 11% 12%
24 -35 22 33
Interest 7 28 28 30
Depreciation 37 106 124 143
Profit before tax 532 561 652 774
Tax % 26% 27% 25%
396 411 487 585
EPS in Rs 0.93 1.10 1.32
Dividend Payout % 0% 65% 59%
Compounded Sales Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 16%
Compounded Profit Growth
10 Years: %
5 Years: %
3 Years: %
TTM: 38%
Stock Price CAGR
10 Years: %
5 Years: %
3 Years: %
1 Year: 40%
Return on Equity
10 Years: %
5 Years: %
3 Years: %
Last Year: 40%

Balance Sheet

Figures in Rs. Crores

Mar 2021 Mar 2022 Mar 2023 Sep 2023
Equity Capital 0 316 442 442
Reserves -0 799 888 875
96 283 373 283
1,693 1,164 1,195 1,263
Total Liabilities 1,789 2,562 2,898 2,862
170 432 579 595
CWIP 0 32 27 9
Investments 0 0 0 0
1,620 2,097 2,292 2,259
Total Assets 1,789 2,562 2,898 2,862

Cash Flows

Figures in Rs. Crores

Mar 2021 Mar 2022 Mar 2023
11 501 224
-28 -101 -194
25 -144 -287
Net Cash Flow 8 256 -257

Ratios

Figures in Rs. Crores

Mar 2021 Mar 2022 Mar 2023
Debtor Days 63 43 41
Inventory Days 116 97 95
Days Payable 109 92 73
Cash Conversion Cycle 69 47 64
Working Capital Days 55 36 49
ROCE % 88% 44%

Shareholding Pattern

Numbers in percentages

1 Recently
Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
61.73% 61.73% 61.73% 61.73% 61.73% 61.74% 61.75% 61.73% 61.73%
14.89% 8.60% 10.47% 11.03% 9.92% 10.93% 11.08% 11.01% 10.96%
13.42% 20.81% 19.13% 18.26% 18.94% 17.77% 17.56% 17.12% 16.22%
0.00% 0.00% 0.09% 0.09% 0.09% 0.21% 0.21% 0.21% 0.00%
9.96% 8.86% 8.57% 8.89% 9.32% 9.33% 9.41% 9.93% 11.11%
No. of Shareholders 6,78,2386,43,8616,48,3486,78,2826,85,4016,94,2197,21,7607,75,5668,88,941

* 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