Samvardhana Motherson International Ltd.

•

motherson.comBSE: 517334NSE: MOTHERSON

Market Cap₹ 1,73,409 Cr.

Current Price

High / Low₹ 173 / 101

Stock P/E39.6

Book Value₹ 40

Price to Book2.71

Dividend Yield0.37 %

ROCE13.6 %

ROE10.8 %

Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2026 • Modules And Polymer Products: 47.9% • Wiring Harness: 27.8% • Vision Systems: 16.0%

AI Sector View

AI GENERATED

Automobile and Auto Components

Buy

Domestic auto demand remains strong across categories, with total vehicles registered up 27% YoY (2026-07), passenger vehicle sales up 14% YoY (2026-06), 2-wheelers up 23% YoY (2026-06), and tractor sales up 18% YoY (2026-07). Core demand is reinforced by vehicle sales of 395199 units (Jul/26) and car registrations of 457810 units (Jul/26), outweighing FPI outflows of INR -11826 crore over 3 months to 2026-08-31. The stance stays positive because fundamentals are stronger than positioning.

Confidence

74%

View full sector analysis →

PROS

Company has delivered good profit growth of 26.9% CAGR over last 5 years
Company has consistently been profitable over the last 5 years
Latest quarter profit grew 77.5% YoY, showing strong momentum
Company has delivered good sales growth of 17.1% CAGR over last 5 years
Strong cash generation - operating cash flow backs reported profits (CFO/PAT 2.23x)

CONS

Promoter holding has decreased over last 2 years: -11.8pp
Valuation is stretched - P/E of 39.6 is well above its own 5-year median (19.5)
Recurring exceptional / one-off items are inflating headline profit

* The pros and cons are machine generated based on quantitative rules.

Peer comparison

Automobile and Auto ComponentsAutomobile & AncillariesAuto Ancillary

Part ofNIFTY NEXT 50 NIFTYLARGEMIDCAP250 NIFTY AUTO NIFTY100 EQL WGT NIFTY200MOMENTM30

S.No.	Name
1.	MOTHERSON	164.30	39.59	173409.49	0.37	1075.66	77.48	35243.77	17.70	13.63	8.86
2.	BOSCHLTD	48388.75	60.40	142727.94	0.56	706.10	-36.74	5841.90	22.00	25.60	14.08
3.	UNOMINDA	1202.40	57.75	69434.66	0.22	315.51	2.10	5556.85	23.79	20.74	11.14
4.	TIINDIA	2607.25	83.21	50469.14	0.13	293.96	-3.04	6215.33	20.20	27.33	8.81
5.	SONACOMS	788.95	70.76	49240.61	0.43	178.51	46.67	1301.20	52.38	14.75	22.55
6.	ENDURANCE	2696.75	39.11	37933.25	0.43	2445.20	980.27	43148.90	1200.10	18.33	12.42
7.	CRAFTSMAN	11663.75	65.61	30505.88	0.10	150.55	116.31	2431.58	36.30	14.65	15.81
8.	ZFCVINDIA	2548.90	58.10	29007.88	0.03	1044.78	753.75	10661.76	992.89	20.23	12.93
9.	SANSERA	4130.20	73.97	25773.92	0.10	87.36	38.71	1021.26	33.27	14.29	19.18
10.	MSUMI	36.30	38.37	24072.93	1.60	1453.20	915.51	34072.60	1273.43	43.72	7.58
11.	GABRIEL	1345.45	80.11	23845.41	0.37	1081.26	925.35	14256.83	1055.00	26.37	11.71
12.	BELRISE	227.95	43.50	22046.23	0.24	121.67	8.94	2546.47	12.57	14.65	11.52

Detailed Comparison with:

Quarterly Results

Consolidated Figures in Rs. Crores / View Standalone

	Jun 2023	Sep 2023	Dec 2023	Mar 2024	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	22,280	23,294	25,457	26,748	28,522	27,668	27,232	29,119	29,943	29,876	31,185	34,019	35,244
	20,639	21,540	23,273	24,124	26,225	25,364	24,980	26,834	27,950	27,562	28,366	30,696	33,965
Operating Profit	1,641	1,755	2,183	2,625	2,296	2,304	2,251	2,285	1,992	2,314	2,819	3,323	1,279
OPM %	7.37%	7.53%	8.58%	9.81%	8.05%	8.33%	8.27%	7.85%	6.65%	7.74%	9.04%	9.77%	3.63%
	53	-183	53	84	71	259	111	116	-56	85	5	-137	82
Interest	253	488	620	450	444	546	466	426	425	387	341	472	459
Depreciation	737	867	1,016	1,088	932	1,103	1,112	1,053	1,033	1,218	1,321	1,188	1,212
Profit before Tax	886	449	787	1,480	1,337	1,058	1,219	1,120	748	1,091	1,386	1,817	1,533
Tax %	29.46%	50.99%	27.66%	7.63%	26.03%	27.75%	27.68%	12.20%	35.55%	35.86%	32.78%	23.55%	29.83%
Net Profit	0	0	0	0	1,097	949	984	1,115	606	846	1,072	1,562	1,076
	0.89	0.30	0.80	2.02	0.98	0.86	0.83	1.00	0.48	0.78	0.97	1.42	0.98

Profit & Loss

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026	TTM
	42,376	56,293	63,523	60,729	57,370	63,774	78,788	98,692	1,13,663	1,26,104	1,30,324
	38,209	51,171	58,174	56,075	53,011	59,075	72,493	89,405	1,03,111	1,14,201	1,20,589
Operating Profit	4,167	5,123	5,348	4,654	4,359	4,699	6,295	9,287	10,552	11,903	9,734
OPM %	9.83%	9.10%	8.42%	7.66%	7.60%	7.37%	7.99%	9.41%	9.28%	9.44%	7.47%
	167	-8	220	225	167	210	70	-62	558	-103	35
Interest	375	411	423	593	512	543	781	1,811	1,882	1,624	1,658
Depreciation	1,059	1,575	2,058	2,721	2,926	2,958	3,136	3,810	4,493	5,134	4,938
Profit before Tax	3,083	3,267	3,200	1,622	1,173	1,424	2,405	3,840	5,261	5,625	5,827
Tax %	29.53%	30.83%	34.44%	42.42%	-5.91%	42.61%	30.57%	21.37%	21.20%	27.37%	29.70%
Net Profit	2,172	2,260	2,098	934	1,243	817	1,670	3,020	4,146	4,086	4,096
EPS	7.58	5.06	5.11	3.71	3.29	1.67	2.21	4.01	5.41	3.66	—
Dividend Payout %	18.07%	29.66%	29.37%	40.48%	45.58%	33.61%	29.45%	19.96%	15.73%	16.41%	—

COMPOUNDED SALES GROWTH

10 Years:: 13%
5 Years:: 17%
3 Years:: 17%

COMPOUNDED PROFIT GROWTH

10 Years:: 12%
5 Years:: 30%
3 Years:: 37%

STOCK PRICE CAGR

10 Years:: 10%
5 Years:: 12%
3 Years:: 36%
1 Year:: 63%

RETURN ON EQUITY

10 Years:: 15%
5 Years:: 10%
3 Years:: 12%
Last Year:: 11%

Balance Sheet

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
Equity Capital	140	210	316	316	316	452	678	678	704	1,055
Minority Interest	2,232	2,960	3,480	3,565	4,023	1,776	1,925	2,061	2,248	2,680
	8,132	9,674	10,647	10,945	12,245	20,136	21,774	25,477	34,177	39,924
	10,744	11,308	12,321	13,590	12,590	14,655	14,393	14,924	15,536	17,812
Trade Payables	7,300	9,026	10,661	10,309	11,141	11,360	14,136	22,617	23,669	28,165
	3,318	3,693	5,294	6,268	6,748	6,742	7,581	17,191	14,073	17,986
Total Liabilities	31,867	36,871	42,718	44,993	47,063	55,122	60,487	82,947	90,406	1,07,623
	12,103	14,581	18,292	20,630	19,971	20,887	22,648	29,538	32,490	37,700
Capital Work in Progress	1,935	2,585	1,046	815	838	1,249	1,422	2,431	2,607	4,016
	474	792	855	796	846	6,462	6,290	6,521	6,600	7,238
	3,072	4,013	4,663	5,157	4,996	6,442	7,823	9,139	10,787	12,647
	0	0	0	0	0	0	0	15,637	17,431	19,881
Cash & Bank	4,887	2,782	3,547	4,879	5,906	4,999	4,699	6,986	6,289	8,234
	9,398	12,119	14,314	12,715	14,505	15,083	17,606	12,696	14,203	17,907
Total Assets	31,867	36,871	42,718	44,993	47,063	55,122	60,487	82,947	90,406	1,07,623

Cash Flows

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026
	4,643	4,269	5,362	7,430	5,611	3,295	5,496	7,569	6,286	11,284
Cash from Investing	-6,726	-3,194	-3,310	-2,240	-1,894	-2,312	-2,245	-6,662	-4,862	-6,124
Cash from Financing	5,518	-2,221	-225	-2,803	-2,098	-1,217	-2,734	1,281	-2,551	-3,275
	2,591	-2,152	777	1,309	1,060	-1,067	-336	2,188	-1,126	1,886

Ratios

Consolidated Figures in Rs. Crores / View Standalone

	Mar 2017	Mar 2018	Mar 2019	Mar 2020	Mar 2021	Mar 2022	Mar 2023	Mar 2024	Mar 2025	Mar 2026

Shareholding Pattern

Numbers in percentages

	Jun 2024	Sep 2024	Dec 2024	Mar 2025	Jun 2025	Sep 2025	Dec 2025	Mar 2026	Jun 2026
	60.36	58.13	58.13	58.13	48.60	48.58	48.60	48.60	48.60
	12.88	13.47	14.31	12.42	12.63	11.99	11.75	12.45	12.87
	18.04	19.82	19.15	20.96	20.69	20.98	21.57	21.08	20.59
Government	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
	8.67	8.54	8.35	8.44	18.04	18.40	18.04	17.82	17.89

Documents

Corporate disclosures, annual reports, credit ratings, and concall transcripts

2026-09-02

General Updates

2026-09-02 - Samvardhana Motherson International Limited has informed the Stock Exchange regarding issuance of Corporate Guarantee for its subsidiary.

2026-09-02

Analysts/Institutional Investor Meet/Con. Call Updates

2026-09-02 - Samvardhana Motherson International Limited has informed the Stock Exchange regarding schedule of Investor Meet on September 7, 2026 at 1500 Hours.

2026-08-31

Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-31 - Samvardhana Motherson International Limited has informed the Stock Exchange regarding schedule of Investor Meet on September 7, 2026 at 1400 Hours.

2026-08-31

Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-31 - Samvardhana Motherson International Limited has informed the Stock Exchange regarding schedule of Investor Meet on September 7, 2026 at 1100 Hours.

2026-08-31

Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-31 - Samvardhana Motherson International Limited has informed the Stock Exchange regarding schedule of Investor Meet on September 4, 2026 at 1430 Hours.

2026-08-27

Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-27 - Samvardhana Motherson International Limited has informed the Stock Exchange about the schedule of one-to-one Non Deal Roadshow on Monday, September 28, 2026 at Japan.

2026-08-27

Analysts/Institutional Investor Meet/Con. Call Updates

2026-08-27 - Samvardhana Motherson International Limited has informed the Stock Exchange regarding one-to-one virtual Investor Meet scheduled on Friday, September 04, 2026.

2026-08-26

Commencement of commercial production/operations

2026-08-26 - Samvardhana Motherson International Limited has informed the Exchange about Commencement of commercial production at the New Manufacturing Facility of a subsidiary of Samvardhana Motherson International Limited.

2026-08-26

General Updates

2026-08-26 - Samvardhana Motherson International Limited has informed the Exchange about record date of Compulsorily Convertible Debenture.

News

Recent coverage and analyst commentary for MOTHERSON

Loading news…

🤖

AI Stock Analyst

Samvardhana Motherson International Ltd.

🔒

Sign in to Chat with AI

✨ Sign In to Chat

Free 5nance Account

Name

MOTHERSON

164.30

39.59

173409.49

0.37

1075.66

77.48

35243.77

17.70

13.63

8.86

BOSCHLTD

48388.75

60.40

142727.94

0.56

706.10

-36.74

5841.90

22.00

25.60

14.08

UNOMINDA

1202.40

57.75

69434.66

0.22

315.51

2.10

5556.85

23.79

20.74

11.14

TIINDIA

2607.25

83.21

50469.14

0.13

293.96

-3.04

6215.33

20.20

27.33

8.81

SONACOMS

788.95

70.76

49240.61

0.43

178.51

46.67

1301.20

52.38

14.75

22.55

ENDURANCE

2696.75

39.11

37933.25

0.43

2445.20

980.27

43148.90

1200.10

18.33

12.42

CRAFTSMAN

11663.75

65.61

30505.88

0.10

150.55

116.31

2431.58

36.30

14.65

15.81

ZFCVINDIA

2548.90

58.10

29007.88

0.03

1044.78

753.75

10661.76

992.89

20.23

12.93

SANSERA

4130.20

73.97

25773.92

0.10

87.36

38.71

1021.26

33.27

14.29

19.18

MSUMI

36.30

38.37

24072.93

1.60

1453.20

915.51

34072.60

1273.43

43.72

7.58

GABRIEL

1345.45

80.11

23845.41

0.37

1081.26

925.35

14256.83

1055.00

26.37

11.71

BELRISE

227.95

43.50

22046.23

0.24

121.67

8.94

2546.47

12.57

14.65

11.52

Jun 2023

Sep 2023

Dec 2023

Mar 2024

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

22,280

23,294

25,457

26,748

28,522

27,668

27,232

29,119

29,943

29,876

31,185

34,019

35,244

20,639

21,540

23,273

24,124

26,225

25,364

24,980

26,834

27,950

27,562

28,366

30,696

33,965

Operating Profit

1,641

1,755

2,183

2,625

2,296

2,304

2,251

2,285

1,992

2,314

2,819

3,323

1,279

OPM %

7.37%

7.53%

8.58%

9.81%

8.05%

8.33%

8.27%

7.85%

6.65%

7.74%

9.04%

9.77%

3.63%

-183

259

111

116

-56

-137

Interest

253

488

620

450

444

546

466

426

425

387

341

472

459

Depreciation

737

867

1,016

1,088

932

1,103

1,112

1,053

1,033

1,218

1,321

1,188

1,212

Profit before Tax

886

449

787

1,480

1,337

1,058

1,219

1,120

748

1,091

1,386

1,817

1,533

Tax %

29.46%

50.99%

27.66%

7.63%

26.03%

27.75%

27.68%

12.20%

35.55%

35.86%

32.78%

23.55%

29.83%

Net Profit

1,097

949

984

1,115

606

846

1,072

1,562

1,076

0.89

0.30

0.80

2.02

0.98

0.86

0.83

1.00

0.48

0.78

0.97

1.42

0.98

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

TTM

42,376

56,293

63,523

60,729

57,370

63,774

78,788

98,692

1,13,663

1,26,104

1,30,324

38,209

51,171

58,174

56,075

53,011

59,075

72,493

89,405

1,03,111

1,14,201

1,20,589

Operating Profit

4,167

5,123

5,348

4,654

4,359

4,699

6,295

9,287

10,552

11,903

9,734

OPM %

9.83%

9.10%

8.42%

7.66%

7.60%

7.37%

7.99%

9.41%

9.28%

9.44%

7.47%

167

-8

220

225

167

210

-62

558

-103

Interest

375

411

423

593

512

543

781

1,811

1,882

1,624

1,658

Depreciation

1,059

1,575

2,058

2,721

2,926

2,958

3,136

3,810

4,493

5,134

4,938

Profit before Tax

3,083

3,267

3,200

1,622

1,173

1,424

2,405

3,840

5,261

5,625

5,827

Tax %

29.53%

30.83%

34.44%

42.42%

-5.91%

42.61%

30.57%

21.37%

21.20%

27.37%

29.70%

Net Profit

2,172

2,260

2,098

934

1,243

817

1,670

3,020

4,146

4,086

4,096

EPS

7.58

5.06

5.11

3.71

3.29

1.67

2.21

4.01

5.41

3.66

—

Dividend Payout %

18.07%

29.66%

29.37%

40.48%

45.58%

33.61%

29.45%

19.96%

15.73%

16.41%

—

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Equity Capital

140

210

316

452

678

704

1,055

Minority Interest

2,232

2,960

3,480

3,565

4,023

1,776

1,925

2,061

2,248

2,680

8,132

9,674

10,647

10,945

12,245

20,136

21,774

25,477

34,177

39,924

10,744

11,308

12,321

13,590

12,590

14,655

14,393

14,924

15,536

17,812

Trade Payables

7,300

9,026

10,661

10,309

11,141

11,360

14,136

22,617

23,669

28,165

3,318

3,693

5,294

6,268

6,748

6,742

7,581

17,191

14,073

17,986

Total Liabilities

31,867

36,871

42,718

44,993

47,063

55,122

60,487

82,947

90,406

1,07,623

12,103

14,581

18,292

20,630

19,971

20,887

22,648

29,538

32,490

37,700

Capital Work in Progress

1,935

2,585

1,046

815

838

1,249

1,422

2,431

2,607

4,016

474

792

855

796

846

6,462

6,290

6,521

6,600

7,238

3,072

4,013

4,663

5,157

4,996

6,442

7,823

9,139

10,787

12,647

15,637

17,431

19,881

Cash & Bank

4,887

2,782

3,547

4,879

5,906

4,999

4,699

6,986

6,289

8,234

9,398

12,119

14,314

12,715

14,505

15,083

17,606

12,696

14,203

17,907

Total Assets

31,867

36,871

42,718

44,993

47,063

55,122

60,487

82,947

90,406

1,07,623

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

4,643

4,269

5,362

7,430

5,611

3,295

5,496

7,569

6,286

11,284

Cash from Investing

-6,726

-3,194

-3,310

-2,240

-1,894

-2,312

-2,245

-6,662

-4,862

-6,124

Cash from Financing

5,518

-2,221

-225

-2,803

-2,098

-1,217

-2,734

1,281

-2,551

-3,275

2,591

-2,152

777

1,309

1,060

-1,067

-336

2,188

-1,126

1,886

Mar 2017

Mar 2018

Mar 2019

Mar 2020

Mar 2021

Mar 2022

Mar 2023

Mar 2024

Mar 2025

Mar 2026

Jun 2024

Sep 2024

Dec 2024

Mar 2025

Jun 2025

Sep 2025

Dec 2025

Mar 2026

Jun 2026

60.36

58.13

48.60

48.58

48.60

12.88

13.47

14.31

12.42

12.63

11.99

11.75

12.45

12.87

18.04

19.82

19.15

20.96

20.69

20.98

21.57

21.08

20.59

Government

0.00

8.67

8.54

8.35

8.44

18.04

18.40

18.04

17.82

17.89

Samvardhana Motherson International Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI

Samvardhana Motherson International Ltd.

AI Sector View

Peer comparison

Quarterly Results

Profit & Loss

Balance Sheet

Corporate actions

Cash Flows

Ratios

Shareholding Pattern

Documents

News

Sign in to Chat with AI