5nance5nance
5nance5nance
HomeScreens
LOGINGET FREE ACCOUNT

Samvardhana Motherson International Ltd.

•
motherson.comBSE: 517334NSE: MOTHERSON
Market Cap₹ 1,72,882 Cr.
Current Price
High / Low₹ 173 / 99
Stock P/E96.6
Book Value₹ 37
Price to Book2.90
Dividend Yield0.37 %
ROCE5.2 %
ROE4.7 %
Face Value₹ 1

Add ratio to table

ABOUT

KEY POINTS

Revenue Breakup Mar 2023 • Wiring Harness: 50.5% • Modules And Polymer Products: 41.8% • Emerging Businesses: 8.3%

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 56.1% CAGR over last 5 years
  • Company has delivered good sales growth of 27.5% CAGR over last 5 years
  • Company has been maintaining a healthy dividend payout of 35.3%
  • Working capital cycle has improved - days down from 5 to 4
  • Company comfortably covers its interest (8.3x coverage)
  • Company has a consistent dividend-paying track record

CONS

  • A large part of profit comes from other income (54.0% of PBT)
  • Recent results are weak - TTM profit is down 27.6% versus prior year
  • Promoter holding has decreased over last 2 years: -11.8pp
  • Company has a low return on capital employed of 4.8%
  • Company has a low return on equity of 4.1% over last 3 years

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

Peer comparison

Automobile and Auto ComponentsAutomobile & AncillariesAuto Ancillary
Part ofNIFTY NEXT 50NIFTYLARGEMIDCAP250NIFTY AUTONIFTY100 EQL WGTNIFTY200MOMENTM30
S.No.Name
1.MOTHERSON163.8039.47172881.770.371075.6677.4835243.7717.7013.638.86
2.BOSCHLTD48900.0061.03144235.930.55706.10-36.745841.9022.0025.6014.08
3.UNOMINDA1230.4559.1071054.450.22315.512.105556.8523.7920.7411.14
4.TIINDIA2685.2585.7051979.010.13293.96-3.046215.3320.2027.338.81
5.SONACOMS800.4571.7949958.360.42178.5146.671301.2052.3814.7522.55
6.ENDURANCE2754.3539.9538743.470.422445.20980.2743148.901200.1018.3312.42
7.CRAFTSMAN11855.9066.6931008.430.09150.55116.312431.5836.3014.6515.81
8.ZFCVINDIA2471.0056.3328121.340.031044.78753.7510661.76992.8920.2312.93
9.SANSERA4133.0574.0225791.710.1087.3638.711021.2633.2714.2919.18
10.MSUMI36.7138.8024344.831.581453.20915.5134072.601273.4343.727.58
11.GABRIEL1361.0081.0424121.010.371081.26925.3514256.831055.0026.3711.71
12.BELRISE228.4043.5822089.750.24121.678.942546.4712.5714.6511.52
Detailed Comparison with:

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
2,0602,2612,1592,3072,3642,4882,3742,6242,6612,8893,0743,4773,616
1,8312,0211,9452,1112,1252,2702,2092,3762,4062,5632,7753,0073,414
Operating Profit229241215196239219165248255325299469201
OPM %11.11%10.64%9.94%8.49%10.10%8.79%6.95%9.45%9.60%11.26%9.71%13.50%5.57%
80152533262253316055919559188226212
Interest52647664708491103291225077148
Depreciation757681818689909297100101100102
Profit before Tax228303155436224665179710405759295585413
Tax %21.08%17.78%22.30%9.59%24.93%3.39%31.95%9.14%12.30%3.59%23.23%17.50%15.76%
Net Profit180249120394168642122645355732227483348
0.270.370.180.580.170.630.120.610.340.690.210.460.33

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
6,2877,4567,5813,9853,6695,4167,9739,04610,18712,37413,055
5,0726,1246,3083,4303,2284,7437,0517,9088,98010,75211,760
Operating Profit1,2151,3321,2735554416739221,1381,2071,6221,295
OPM %19.32%17.86%16.79%13.92%12.01%12.43%11.56%12.58%11.85%13.11%9.92%
177140204380905923905531,2741,0991,116
Interest2243353290141158256347279397
Depreciation198218219231198204258313356398403
Profit before Tax1,1731,2111,2226712439208961,1221,7772,0442,053
Tax %29.46%27.39%33.43%19.72%20.20%13.07%12.28%15.89%11.27%12.13%12.83%
Net Profit8278798145381948007869441,5771,7961,789
EPS4.042.782.582.851.652.221.161.392.241.70—
Dividend Payout %33.94%53.88%58.21%87.97%244.18%36.73%56.03%57.43%37.92%35.25%—

COMPOUNDED SALES GROWTH

10 Years:
9%
5 Years:
28%
3 Years:
16%

COMPOUNDED PROFIT GROWTH

10 Years:
10%
5 Years:
56%
3 Years:
32%

STOCK PRICE CAGR

10 Years:
10%
5 Years:
12%
3 Years:
34%
1 Year:
62%

RETURN ON EQUITY

10 Years:
8%
5 Years:
4%
3 Years:
4%
Last Year:
5%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Corporate actions

2025

Jul 18

1:2

Final Dividend & Bonus issue & Audited Results

2022

Oct 3

1:2

Bonus issue

2017

Jul 5

1:2

2018

Sep 7

1:2

Bonus Issue Tthe Board of Directors of the Company at its meeting held on September 07, 2018, considering the occasion of completing twenty five (25) years of listing of its equity shares on Stock Exchanges have recommended the issue of Bonus Shares in the ratio of 1 (one) Bonus Share against the 2 (two) existing equity shares subject to the approval of the shareholders.

2018

Sep 18

1:2

Motherson Sumi Systems Limited informed that the Postal Ballot Notice has been dispatched to all the shareholders for seeking their approval.

Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital1402103163163164526786787041,055
5,6625,9706,1225,9296,42730,47930,76031,25136,78537,235
1,3241,1831,1611,5494,8605,4563,6804,3394,6159,095
Trade Payables7648928959066247849481,0571,0751,277
3444485194591,2765722,8521,0361,5821,722
Total Liabilities8,2348,7039,0149,15813,50337,74338,91638,36044,76150,384
1,3831,4651,7091,8541,6761,2931,9162,1552,3832,456
Capital Work in Progress53929190285466248113121
4,4984,6544,6034,6825,58630,38730,74731,31935,97838,033
6929241,0559935546889551,0149071,134
00000001,5551,7452,062
Cash & Bank189105138237256632230153486424
1,4201,4631,4181,3025,4034,6905,0031,9163,1486,154
Total Assets8,2348,7039,0149,15813,50337,74338,91638,36044,76150,384

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
1,0661,2821,3211,2944666204741,1116381,049
Cash from Investing-3,869-261-276-50-3,701887-462863-5,098-3,154
Cash from Financing3,327-664-640-8933,413-939-304-2,0514,4102,026
171-86269452316-423-78-50-78

Ratios

Standalone Figures in Rs. Crores / View Consolidated

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

Shareholding Pattern

Numbers in percentages

Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
60.3658.1358.1358.1348.6048.5848.6048.6048.60
12.8813.4714.3112.4212.6311.9911.7512.4512.87
18.0419.8219.1520.9620.6920.9821.5721.0820.59
Government0.000.000.000.000.000.000.000.000.00
8.678.548.358.4418.0418.4018.0417.8217.89

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

Log in with your 5nance account to ask institutional questions about performance, financials, and outlook.

✨ Sign In to Chat

Free 5nance Account

5nance5nance

Stock analysis and screening tool

5nanceAI © 2020-2026

Made with ❤️ in India.

Data provided by Accord Fintech

Terms & Privacy.

Product

PremiumWhat's new?Learn

Team

About usSupport

Theme

5nance5nance

Product

PremiumWhat's new?Learn

Team

About usSupport

Theme

5nanceAI © 2020-2026

Data provided by Accord Fintech

Made with ❤️ in India.

HomeScreens
Login